Back to properties
Income-Generating 10-Room Commercial Building in BF Homes
For Sale
Industrial · Ginang Pilar Banzon Street, BF Homes, Parañaque District 2, Parañaque, Southern Manila District

Income-Generating 10-Room Commercial Building in BF Homes

₱80,000,000₱166,667/sqm
480 sqm
Floor Area
9
Baths

About this property

An income-generating 10-room commercial building for sale in BF Homes, Parañaque, with approximately 480 sqm of floor area on a 298 sqm lot and five parking slots. The building is sold as-is where-is and is already configured into ten separate rooms, so the income structure exists rather than needing to be built. For a buyer looking for yield rather than a place to operate from, an existing multi-room layout in an established BF Homes location shortens the path to occupancy. Asking ₱80,000,000.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱4,104,000/yr
    Monthly Loan Payment
    ₱468,406
    Annual Cash Flow
    ₱-1,516,877/yr
    Down Payment
    ₱24,000,000
    Principal Paid (yr 1)
    ₱1,140,877/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-376,000/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…