Back to properties
Commercial Lot for Sale in Marina Bay, Paranaque Near Okada (photo 1 of 2)
For Sale
Land · Amity Street, 102 Merriment St. Better Living Annex 16-18, Don Bosco, Parañaque District 2, Parañaque, Southern Manila District

Commercial Lot for Sale in Marina Bay, Paranaque Near Okada

₱1,288,500,000₱448,018/sqm
2,876 sqm
Floor Area

About this property

This property offers excellent potential for Office Expansion, a Hotel, or other commercial ventures. It is highly accessible and presents a valuable investment opportunity, given the rapid increase in property values within the area. PROPERTY DETAILS: - Lot Area: 2,876 sqm - Clean Title - Good Location - Selling Price: P1,288,500,000 or P448,018/sqm (Price subject to change w/o prior notice) Details Garage Internet Security Access for people with disabilities Playground

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱66,100,050/yr
    Monthly Loan Payment
    ₱7,544,271
    Annual Cash Flow
    ₱-24,431,204/yr
    Down Payment
    ₱386,550,000
    Principal Paid (yr 1)
    ₱18,375,254/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-6,055,950/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…