Back to properties
Corner Lot Commercial Building for Sale in Paranaque City
For Sale
Industrial · Mango Street, Mon-el Subdivision, San Antonio, Parañaque District 2, Parañaque, Southern Manila District

Corner Lot Commercial Building for Sale in Paranaque City

₱43,000,000₱46,739/sqm
920 sqm
Floor Area
5
Parking

About this property

Category: For Sale Project: Commercial Building City: Paranaque City Size: LA: 311 sqm. | FA: 920 sqm. Parking: 5 Car Garage Price per sqm: Php. 46,739 Selling Price: Php. 43,000,000.00 Gross Price Details of the Unit: • Corner Lot • w/ Easy Access to All Transportation and Sky Way and Express Way • 3 Storey Commercial Building w/ Rooftop • Suitable for Warehouse/Distribution/Office Depot and Others • Income Generating Details Wifi

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱2,205,900/yr
    Monthly Loan Payment
    ₱251,768
    Annual Cash Flow
    ₱-815,322/yr
    Down Payment
    ₱12,900,000
    Principal Paid (yr 1)
    ₱613,222/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-202,100/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…