Back to properties
Commercial Building & Warehouse for Sale or Lease, Paranaque (photo 1 of 3)
For Sale
Mixed Use · Lauren Drive, Savvy 25, Marcelo Green Village, Parañaque District 2, Parañaque, Southern Manila District

Commercial Building & Warehouse for Sale or Lease, Paranaque

₱450,000,000₱129,125/sqm
3,485 sqm
Floor Area

About this property

FOR SALE /LEASE: Building Office and Warehouse West Service Road , Marcelo Green Paranaque City Total Land Area : 4,767.73 sqm warehouse :3,485 sqm office :1,096 open area :1,259 staff house: 185 Available : August 2024 Asking : Sale 450M gross + VAT Lease P2.7M negotiable Direct Buyers Only Details Internet Service room Unfurnished Fire alarm Air conditioning Alarm Ensuite

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱23,085,000/yr
    Monthly Loan Payment
    ₱2,634,786
    Annual Cash Flow
    ₱-8,532,435/yr
    Down Payment
    ₱135,000,000
    Principal Paid (yr 1)
    ₱6,417,435/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-2,115,000/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…