Back to properties
Commercial Space for Sale at 19M – Limited Time Offer Only (photo 1 of 3)
For Sale
Mixed Use · Lakefront Drive, Sucat, Muntinlupa District 2, Muntinlupa, Southern Manila District

Commercial Space for Sale at 19M – Limited Time Offer Only

₱19,353,000₱174,351/sqm
111 sqm
Floor Area
2025
Year Built

About this property

Commercial Space is Located at the Marfori Tower in Sucat, Paranaque. Very close to Makati and Alabang towncenter. Very Accessible. - Transportation okay - public and private. Limited offer only. Huirry! Details Garage Air conditioning Alarm Internet Water tank Unfurnished Security Gym Playground Library Concierge Access for people with disabilities Multipurpose room Cctv Swimming pool Lift Garden Grill Tennis court

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱992,809/yr
    Monthly Loan Payment
    ₱113,313
    Annual Cash Flow
    ₱-366,952/yr
    Down Payment
    ₱5,805,900
    Principal Paid (yr 1)
    ₱275,992/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-90,959/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…