Back to properties
Moonwalk Property for Sale – Mixed Commercial & Residential (photo 1 of 4)
For Sale
Mixed Use · Amity Street, 102 Merriment St. Better Living Annex 16-18, Don Bosco, Parañaque District 2, Parañaque, Southern Manila District

Moonwalk Property for Sale – Mixed Commercial & Residential

₱60,000,000₱66,225/sqm
906 sqm
Floor Area
5
Units / Beds
4
Baths

About this property

Property Details: Lot Area (sqm): 396.00 Floor Area (sqm): 906.00 Bathroom: 5 Parking: 4 Turnover: As-Is, Where-Is Selling Price: ₱60,000,000.00 Gross Property Description: Ancestral home with converted commercial space - located along commercial street of moonwalk village. Viewing Schedule: By appointment (please allow 2–3 days notice)

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱3,078,000/yr
    Monthly Loan Payment
    ₱351,305
    Annual Cash Flow
    ₱-1,137,658/yr
    Down Payment
    ₱18,000,000
    Principal Paid (yr 1)
    ₱855,658/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-282,000/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…