Back to properties
Commercial Property for Sale or Lease in Cupang, Muntinlupa (photo 1 of 4)
For Sale
Industrial · Meer Street, Pacific Malayan Village, Cupang, Muntinlupa District 2, Muntinlupa, Southern Manila District

Commercial Property for Sale or Lease in Cupang, Muntinlupa

₱347,325,000₱75,000/sqm
4,631 sqm
Floor Area

About this property

FOR SALE/LEASE Commercial Property located at Brgy. Cupang, Muntinlupa City (1) Back portion tenanted for 5 years Lot Area: 4,631 sqm Rental Income: P694,650/month Price: P347,325,000 (P75k/sqm) gross (2) Showroom and Warehouse Lot Area: 2,000 sqm Lease Rate: P800,000/month (P400/sqm) plus VAT Sale Price: P190,000,000 (P95k/sqm) gross (3) Open Space Floor Area: 600 sqm Lease Rate: Php180,000/month (P300/sqm) plus VAT 1 year advance, 2 months deposit Minimum 1 year contract

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱17,817,773/yr
    Monthly Loan Payment
    ₱2,033,616
    Annual Cash Flow
    ₱-6,585,617/yr
    Down Payment
    ₱104,197,500
    Principal Paid (yr 1)
    ₱4,953,190/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-1,632,427/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…