Back to properties
High Ceiling Warehouse for Rent in Pasig with Racking System (photo 1 of 2)
For Lease
Mixed Use · Elisco Road, Uyvico Compound, Kalawaan, Pasig First District, Pasig, Eastern Manila District

High Ceiling Warehouse for Rent in Pasig with Racking System

₱11,000,000/mo₱589/sqm/mo
18,678 sqm
Floor Area
30
Parking
2010
Year Built

About this property

High ceiling 13.5 meters ceilingheight no flooding wing van capable finger docks elevated docks big canopy for all-weather loading and unloading with schaeffer selective racking system 12,266 pallet position capable fdas big open space Details Garage Service room Partly furnished Internet Alarm Fire alarm

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.70%
    Cash-on-Cash
    -4.42%
    Net Operating Income
    ₱94,050,000/yr
    Monthly Loan Payment
    ₱9,660,883
    Annual Cash Flow
    ₱-21,880,594/yr
    Down Payment
    ₱495,000,000
    Principal Paid (yr 1)
    ₱23,530,594/yr
    All-Cash Yield
    5.70%
    Total year-1 return (cash flow + principal repaid)
    ₱1,650,000/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…