Back to properties
Warehouse for Lease in Light Industry and Science Park III (photo 1 of 4)
For Lease
Industrial · P. Burgos Street, Barangay 16, Poblacion, Batangas City, Batangas

Warehouse for Lease in Light Industry and Science Park III

₱507,640/mo₱280/sqm/mo
1,813 sqm
Floor Area

About this property

Floor Area (SQM): 1,813.00 Monthly Rental Price: ₱ 507,640.00 Rental Price Inclusive of: Parking, None Rental Price Exclusive of: Association Dues/CUSA, VAT Property Description: • Gated Warehouse • PEZA Registered • Near SLEX exit • With Loading Bay • With Mezannine Office • Accessible to 40 footers

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.70%
    Cash-on-Cash
    -4.42%
    Net Operating Income
    ₱4,340,322/yr
    Monthly Loan Payment
    ₱445,841
    Annual Cash Flow
    ₱-1,009,770/yr
    Down Payment
    ₱22,843,800
    Principal Paid (yr 1)
    ₱1,085,916/yr
    All-Cash Yield
    5.70%
    Total year-1 return (cash flow + principal repaid)
    ₱76,146/yr (0.33% on cash in)
    Why the cash flow is negative

    The property yields 5.70% 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 5.70%.

    Estimates only — for illustration, not financial advice. Adjust the inputs to model your own scenario.

    Location

    Loading map…