Back to properties
Residential Building for Sale in Paranaque City – Prime Area
For Sale
Industrial · Amity Street, 102 Merriment St. Better Living Annex 16-18, Don Bosco, Parañaque District 2, Parañaque, Southern Manila District

Residential Building for Sale in Paranaque City – Prime Area

₱50,000,000₱67,476/sqm
741 sqm
Floor Area
4
Parking

About this property

Property Details: Residential Building FA: 741 sqm LA: 285 sqm With 4 parking Property Features: Ground Floor 3 commercial units fronting Main Ave all with own toilet 4car garage in front units 1 back unit with mezzanine, kitchen, T&B Office/Den with walk-in closet, T&B and jaccuzi 2F residential with separate entrance Living room, dining/kitchen Terrace with glass and steel sliding doors Master's Bedroom with wardrobe and own toilet 1 Guest room with wardrobe 1 Toilet and Bath Laundry/Drying Area roofed with Heatshield Thermoplastic roofing 2F commercial with separate entrance Large Family Entertainment Area or office space Pantry and toilet 3F 1 Den that can function as BR or living room or study room Dining/kitchen T&B with Laundry/drying area Roof deck and double deck with 360 degree view 1 study Room halfway thru spiral stairs going to the 2nd roof deck Commercial/Residential and safe Flood-free Subdivision few minutes away from SM Bicutan & SM City BF Parañaque 3 water tanks for the building All Kitchen with Cabinets Fully Tiled Flooring Aluminum and Glass screened Windows and Sliding Doors Spiral Stairs with Steel grilles and handrails Safety Steel & glass Doors Fully Tiled Walkway Asking Price: Php 50,000,000.00 For best assistance and viewing schedule, call your professional real estate pals today! Details Garage

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱2,565,000/yr
    Monthly Loan Payment
    ₱292,754
    Annual Cash Flow
    ₱-948,048/yr
    Down Payment
    ₱15,000,000
    Principal Paid (yr 1)
    ₱713,048/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-235,000/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…