Back to properties
Open Shed Type Warehouse for Sale in Cavite – Prime Site (photo 1 of 3)
For Sale
Industrial · M. Valentin Jr. Street, Barangay 62-A, Zone 8, San Roque, Cavite City, Cavite

Open Shed Type Warehouse for Sale in Cavite – Prime Site

₱25,000,000₱31,056/sqm
805 sqm
Floor Area

About this property

🏭 FOR SALE: Open Shed Type Warehouse — Cavite 📃 💰 Selling Price: ₱25,000,000 Gross 📌 PROPERTY DETAILS * Lot Area: 1,785 sqm * Total Floor Area: 805 sqm * 675 sqm Shed Warehouse * 130 sqm Office & Staff House * Clean Titles * Strategically located inside a designated **Industrial Zone * Ideal for logistics, manufacturing, or storage operations Details Garage Unfurnished Security

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱1,282,500/yr
    Monthly Loan Payment
    ₱146,377
    Annual Cash Flow
    ₱-474,024/yr
    Down Payment
    ₱7,500,000
    Principal Paid (yr 1)
    ₱356,524/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-117,500/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…