Back to properties
Commercial Building for Sale Near BF Homes, Paranaque City (photo 1 of 3)
For Sale
Industrial · Bougainville Avenue, BF Homes, Parañaque District 2, Parañaque, Southern Manila District

Commercial Building for Sale Near BF Homes, Paranaque City

₱135,000,000₱134,195/sqm
1,006 sqm
Floor Area
8
Parking

About this property

Commercial Building for Sale near BF Homes Parañaque City, Metro Manila Category : For Sale Project : Commercial Building City : Parañaque City Size : LA : 350 sqm FA : 1,006 sqm Parking : 8 Parking Slot Selling Price : Php 135,000,000.00 GROSS(Negotiable upon presenting an offer) Property Details: - 3 Storeys with mezzanine level between gf and 2F - Plus a Roofdeck - No Elevator but has provision Details Garage Unfurnished

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱6,925,500/yr
    Monthly Loan Payment
    ₱790,436
    Annual Cash Flow
    ₱-2,559,730/yr
    Down Payment
    ₱40,500,000
    Principal Paid (yr 1)
    ₱1,925,230/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-634,500/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…