Back to properties
1,110 SQM Office Space for Sale in San Lorenzo, Makati
For Sale
Office · Edades Street, San Lorenzo, District I, Makati, Southern Manila District

1,110 SQM Office Space for Sale in San Lorenzo, Makati

₱165,000,000₱148,649/sqm
1,110 sqm
Floor Area

About this property

with aircons with office tables carpeted with parking server room pantry room high floor Details Internet Alarm Fire alarm Air conditioning Unfurnished Cctv Concierge Fire exits 24 hours security Lift Multipurpose room Function area

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱8,464,500/yr
    Monthly Loan Payment
    ₱966,088
    Annual Cash Flow
    ₱-3,128,559/yr
    Down Payment
    ₱49,500,000
    Principal Paid (yr 1)
    ₱2,353,059/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-775,500/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…