Back to properties
Prime Commercial Building for Sale in Sucat, Paranaque City (photo 1 of 2)
For Sale
Industrial · N. Lopez Avenue, San Isidro, Parañaque District 1, Parañaque, Southern Manila District

Prime Commercial Building for Sale in Sucat, Paranaque City

₱300,000,000₱319,489/sqm
939 sqm
Floor Area
10
Parking

About this property

This commercial building located in a prime location in Brgy San Isidro, Sucat, Parañaque is for sale. Location: prime location, HIGH TRAFFIC AREA along Dr. Arcadio Santos Ave (Sucat Road) Lot area: 939 sqm, estimated frontage along Sucat is 24.7 meters corner lot, HIGHLY COMMERCIAL Property has 3 titles: 364-sqm vacant lot used as parking with fence, 225 sqm and 350 sqm Building has 3 storeys, with total floor area of 1,573.75 sqm, with roof deck on the 4th floor Bldg is recently renovated. With rent income, currently P225,000 per month with potential to further increase when upper floors are occupied. Suggested uses: offices, banks, commercial spaces on the ground floor, school, etc. Asking price: P300,000,000 GROSS PRICE Details Unfurnished

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱15,390,000/yr
    Monthly Loan Payment
    ₱1,756,524
    Annual Cash Flow
    ₱-5,688,290/yr
    Down Payment
    ₱90,000,000
    Principal Paid (yr 1)
    ₱4,278,290/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-1,410,000/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…