Back to properties
Independent Warehouse for Sale in Canlubang, Laguna City (photo 1 of 2)
For Sale
Industrial · Canlubang, Calamba, Laguna

Independent Warehouse for Sale in Canlubang, Laguna City

₱80,000,000₱26,667/sqm
3,000 sqm
Floor Area

About this property

For Sale: Traditional Warehouse Location: Calamba Lot Area: 2,000 sqm Warehouse Area: 1,635 sqm Asking: 80M Gross - main rd. frontage - has separate office building - design for chemical storage - standalone cializes in industrial and commercial real estate in the Philippines, offering warehouses, industrial properties, logistics facilities, and office spaces for sale, purchase, and lease. Find strategic properties for business operations, expansion, investment, and long-term growth. Contact me for current availability, viewing schedules, lease terms, and further property details. Details Alarm Fire alarm

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…