Back to properties
Prime RMT Industrial Complex Warehouse for Rent or Sale (photo 1 of 3)
For Sale
Mixed Use · Santa Catalina Street, Susana Heights, Tunasan, Muntinlupa District 1, Muntinlupa, Southern Manila District

Prime RMT Industrial Complex Warehouse for Rent or Sale

₱206,400,000₱167,126/sqm
1,235 sqm
Floor Area

About this property

Property Details: Warehouse FA: 1235 sqm LA: 1002 sqm Property Features: 4.2 meters vertical clearance Ideal for Storage, logistics, etc Wide Frontage for Truck Access Flood free | Near National Highway Near to business districts in the South Prime location: near Susana Heights Exit Asking Price: For Sale: Php 206,400,000.00 For Rent: Php 260,000.00 NET

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱10,588,320/yr
    Monthly Loan Payment
    ₱1,208,489
    Annual Cash Flow
    ₱-3,913,543/yr
    Down Payment
    ₱61,920,000
    Principal Paid (yr 1)
    ₱2,943,463/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-970,080/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…