Back to properties
Prime Warehouse Property for Sale in Sucat, Parañaque City
For Sale
Industrial · Segundo Mendoza Avenue, Villa Mendoza Subdivision, San Isidro, Parañaque District 1, Parañaque, Southern Manila District

Prime Warehouse Property for Sale in Sucat, Parañaque City

₱170,000,018₱59,028/sqm
2,880 sqm
Floor Area
1976
Year Built

About this property

A 2,880 sqm warehouse property for sale on Segundo Mendoza Avenue in San Isidro, Sucat, Parañaque, selling below zonal value. The existing warehouse structure dates to 1976, so the practical value here is in the land and the location rather than the building, which suits a buyer planning to redevelop. The site sits a short distance from SLEX with access suited to truck movement. For a company that needs a combined warehouse and office in the southern Metro Manila corridor, buying below zonal value on a site this size is worth examining closely. Asking ₱170,000,018.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱8,721,000/yr
    Monthly Loan Payment
    ₱995,364
    Annual Cash Flow
    ₱-3,223,365/yr
    Down Payment
    ₱51,000,005
    Principal Paid (yr 1)
    ₱2,424,364/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-799,001/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…