Back to properties
Prime Building for Sale Near Airport, Paranaque City Area (photo 1 of 3)
For Sale
Office · Amity Street, 102 Merriment St. Better Living Annex 16-18, Don Bosco, Parañaque District 2, Parañaque, Southern Manila District

Prime Building for Sale Near Airport, Paranaque City Area

₱450,000,000₱154,774/sqm
2,907.46 sqm
Floor Area

About this property

Building for Sale Near Airport -4 floors, with Penthouse -With warehouse in ground floor -Very near airport -Clean papers DIRECT TO OWNER Ground floor = 150.45 (w/ tenant) Lobby = 54.26sqm Mezzanine =77.61 sqm 2nd floor = 255.86sqm 3rd floor = 475.11sqm 4th floor= 255.86sqm Penthouse & Attic= 511.72 sqm Parking= 74.44sqm approx drive way= 51.15sqm unit A=186sqm unit B =186sqm unit C= 178sqm unit D ,186sqm (w/ tenant) warehouse= 265sqm (w/ tenant) Total area (approx): 2,907.46 SQM Lot area: 1,000sqm Asking price: 450M gross Details Garage

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱23,085,000/yr
    Monthly Loan Payment
    ₱2,634,786
    Annual Cash Flow
    ₱-8,532,435/yr
    Down Payment
    ₱135,000,000
    Principal Paid (yr 1)
    ₱6,417,435/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-2,115,000/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…