Back to properties
Warehouse Commissary for Sale on Magdaong Road, Muntinlupa (photo 1 of 4)
For Sale
Mixed Use · New Bilibid Prison Compound, Poblacion, Muntinlupa District 1, Muntinlupa, Southern Manila District

Warehouse Commissary for Sale on Magdaong Road, Muntinlupa

₱350,000,000₱46,487/sqm
7,529 sqm
Floor Area

About this property

FOR SALE Warehouse Commissary located in Magdaong Road, Brgy Poblacion, Muntinlupa With provision for cold storage facility 2.3km to Susana Heights SLEX Exit Classification: Industrial Lot Area: 11,393sqm Floor Area: 7,529sqm Price: Php350M plus VAT

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱17,955,000/yr
    Monthly Loan Payment
    ₱2,049,278
    Annual Cash Flow
    ₱-6,636,338/yr
    Down Payment
    ₱105,000,000
    Principal Paid (yr 1)
    ₱4,991,338/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-1,645,000/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…