Back to properties
Commercial Spaces for Lease in Laguna – Prime Locations (photo 1 of 3)
For Lease
Mixed Use · National Highway 1, Paciano Rizal, Calamba, Laguna

Commercial Spaces for Lease in Laguna – Prime Locations

₱8,644,376/mo₱800/sqm/mo
10,805 sqm
Floor Area

About this property

Check Point Mall, Calamba, Laguna 2 MONTHS FREE RENT!! Supermarket Space Area: 10,805.47 sqm Price: ₱ 800.00 per sqm/month Commercial Space Near Exit Area: 59.22 sqm Price: ₱ 800.00 per sqm/month Details Air conditioning Unfurnished Cctv

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.70%
    Cash-on-Cash
    -4.42%
    Net Operating Income
    ₱73,909,415/yr
    Monthly Loan Payment
    ₱7,592,028
    Annual Cash Flow
    ₱-17,194,916/yr
    Down Payment
    ₱388,996,920
    Principal Paid (yr 1)
    ₱18,491,573/yr
    All-Cash Yield
    5.70%
    Total year-1 return (cash flow + principal repaid)
    ₱1,296,656/yr (0.33% on cash in)
    Why the cash flow is negative

    The property yields 5.70% 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 5.70%.

    Estimates only — for illustration, not financial advice. Adjust the inputs to model your own scenario.

    Location

    Loading map…