Back to properties
PEZA Zone Warehouse for Sale in Maduya, Carmona, Cavite (photo 1 of 3)
For Sale
Industrial · Market Road, Maduya, Carmona, Cavite

PEZA Zone Warehouse for Sale in Maduya, Carmona, Cavite

₱143,000,000₱72,663/sqm
1,968 sqm
Floor Area

About this property

Warehouse of 1,968 square metres in the Golden Mile estate on Market Road, Maduya, Carmona, Cavite. The asking price is ₱143,000,000, or ₱72,663 per square metre. The property sits inside a PEZA zone. Building services include air conditioning, CCTV, 24 hour security, a concierge, a multipurpose room, and a function area. If your business qualifies for PEZA incentives, ask for the specific accreditation covering this unit and confirm your own registration fits it, because a zone address alone does not grant the benefit.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱7,335,900/yr
    Monthly Loan Payment
    ₱837,277
    Annual Cash Flow
    ₱-2,711,418/yr
    Down Payment
    ₱42,900,000
    Principal Paid (yr 1)
    ₱2,039,318/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-672,100/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…