Back to properties
Commercial Unit for Sale, Standford 2 Suites, Silang Cavite (photo 1 of 3)
For Sale
Office · South Boulevard, Inchican, Silang, Cavite

Commercial Unit for Sale, Standford 2 Suites, Silang Cavite

₱3,900,000₱205,263/sqm
19 sqm
Floor Area

About this property

Commercial unit for sale in Silang, Cavite, with a lot area of 19.05 square metres. Asking price is ₱3,900,000. The unit is unfurnished and the building has fire exits and 24 hour security.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱200,070/yr
    Monthly Loan Payment
    ₱22,835
    Annual Cash Flow
    ₱-73,948/yr
    Down Payment
    ₱1,170,000
    Principal Paid (yr 1)
    ₱55,618/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-18,330/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…