Back to properties
Industrial Warehouse with Office Building for Sale in Cavite (photo 1 of 2)
For Sale
Mixed Use · Padre Pio Street, Barangay 25, Zone 3, Caridad, Cavite City, Cavite

Industrial Warehouse with Office Building for Sale in Cavite

₱577,952,000₱32,000/sqm
18,061 sqm
Floor Area

About this property

Industrial Warehouse with Office Building Governor's Drive, Cavite (Only 12 minutes from SLEX Exit) Lot Area: 18,061 Sqm Inclusive of: Newly built Industrial Warehouse 5,000 Sqm plus 3 Floors Office Building Truck Scale Newly Cemented Road Guard Barracks Big Quadrangle Accessible to 40ft containers and Heavy machineries Details Unfurnished Cctv Multipurpose room Function area Concierge Fire exits 24 hours security

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱29,648,938/yr
    Monthly Loan Payment
    ₱3,383,955
    Annual Cash Flow
    ₱-10,958,528/yr
    Down Payment
    ₱173,385,600
    Principal Paid (yr 1)
    ₱8,242,154/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-2,716,374/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…