Back to properties
Warehouse for Lease in Sucat, Paranaque City – Prime Area (photo 1 of 3)
For Lease
Mixed Use · Water Fun Condominium, Sucat, Muntinlupa District 2, Muntinlupa, Southern Manila District

Warehouse for Lease in Sucat, Paranaque City – Prime Area

₱390,000/mo₱300/sqm/mo
1,300 sqm
Floor Area

About this property

Warehouse for lease in Sucat Monthly Rental: Php. 390,000 plus VAT Warehouse details Floor area: 1300 sqm Passable for 40 footer truck With office For More Info and Site Tripping Please Contact: Francis P. Macam Accredited Salesperson VLF Realty & Construction Services Details Garage

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.70%
    Cash-on-Cash
    -4.42%
    Net Operating Income
    ₱3,334,500/yr
    Monthly Loan Payment
    ₱342,522
    Annual Cash Flow
    ₱-775,766/yr
    Down Payment
    ₱17,550,000
    Principal Paid (yr 1)
    ₱834,266/yr
    All-Cash Yield
    5.70%
    Total year-1 return (cash flow + principal repaid)
    ₱58,500/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…