Back to properties
PEZA Prime Warehouse for Lease in Biñan at Laguna Technopark (photo 1 of 4)
For Lease
Industrial · North Main Avenue, Biñan, Biñan, Laguna

PEZA Prime Warehouse for Lease in Biñan at Laguna Technopark

₱72,000/mo₱706/sqm/mo
102 sqm
Floor Area

About this property

The following are the key advantages: Suitable size of unit approximately 102 square meters Ceiling Height: 3 meters from floor to roof Caters to investors with need to immediately commence or expand their business operations Equipped with basic office lighting Includes two (2) comfort rooms (male & female) Close to banking facilities PEZA-registered facilities Details Partly furnished Fire alarm Fire exits 24 hours securit

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.70%
    Cash-on-Cash
    -4.42%
    Net Operating Income
    ₱615,600/yr
    Monthly Loan Payment
    ₱63,235
    Annual Cash Flow
    ₱-143,218/yr
    Down Payment
    ₱3,240,000
    Principal Paid (yr 1)
    ₱154,018/yr
    All-Cash Yield
    5.70%
    Total year-1 return (cash flow + principal repaid)
    ₱10,800/yr (0.33% on cash in)
    Why the cash flow is negative

    The property yields 5.70% 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 5.70%.

    Estimates only — for illustration, not financial advice. Adjust the inputs to model your own scenario.

    Location

    Loading map…