Back to properties
Commercial Building for Sale in Sucat, Paranaque City Area (photo 1 of 3)
For Sale
Industrial · Kabesang Segundo Street, San Antonio Valley 2, San Isidro, Parañaque District 1, Parañaque, Southern Manila District

Commercial Building for Sale in Sucat, Paranaque City Area

₱300,000,000₱200,000/sqm
1,500 sqm
Floor Area
30
Parking

About this property

Commercial Building for Sale in Sucat Parañaque 3 storey Building Lot Area: 939sqm Floor Area: 1500sqm 500sqm per floor (3 floors) Parking Space: 15-30 car slots Newly Renovated Corner Property Along Dr. Arcadio Santos Ave SALE Price: 300 Million+VAT

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱15,390,000/yr
    Monthly Loan Payment
    ₱1,756,524
    Annual Cash Flow
    ₱-5,688,290/yr
    Down Payment
    ₱90,000,000
    Principal Paid (yr 1)
    ₱4,278,290/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-1,410,000/yr (-1.57% on cash in)
    Why the cash flow is negative

    The property yields 5.13% but the loan costs 8%. Borrowing above the yield pulls cash flow down, which is normal for prime assets bought for location and long-term value rather than immediate income. Raise the down payment, lengthen the term, negotiate the price, or achieve a higher rent to close the gap. A cash purchase returns the full 5.13%.

    Estimates only — for illustration, not financial advice. Adjust the inputs to model your own scenario.

    Location

    Loading map…