Back to properties
Rush Sale: 5,000 SQM PEZA Warehouse in Calamba, Laguna City (photo 1 of 3)
For Sale
Industrial · Tagaytay Ridge Drive, Punta, Calamba, Laguna

Rush Sale: 5,000 SQM PEZA Warehouse in Calamba, Laguna City

₱390,000,000₱78,000/sqm
5,000 sqm
Floor Area
2
Units / Beds
4
Baths
10
Parking
2015
Year Built

About this property

🔥 Warehouse for sale in PEZA Zone! Details: Location: PEZA Zone Lot size: 5,000 sqm 2-storey building area: 8,000 sqm Open area: 1,000 sqm Features: Well-ventilated, 2 elevators, expandable parking area Price: ₱390,000,000 (negotiable) Perfect for logistics, manufacturing, or storage! 😊 Want to check it out? Details Partly furnished Fire alarm Cctv Concierge Function area Lift Multipurpose room 24 hours security

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱20,007,000/yr
    Monthly Loan Payment
    ₱2,283,481
    Annual Cash Flow
    ₱-7,394,777/yr
    Down Payment
    ₱117,000,000
    Principal Paid (yr 1)
    ₱5,561,777/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-1,833,000/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…