Back to properties
124 SQM Office Space for Sale or Lease in Avida Cityflex
For Sale
Office · Lane T, Fort Bonifacio, Taguig District 2, Taguig, Southern Manila District

124 SQM Office Space for Sale or Lease in Avida Cityflex

₱33,500,000₱270,161/sqm
124 sqm
Floor Area
1
Baths
3
Parking

About this property

A 124 sqm office unit for sale at Avida Cityflex Towers in North Bonifacio, Fort Bonifacio, Taguig, developed by Avida Land, with three parking slots included. The unit is also available for lease at ₱136,000 per month, which gives a buyer a clear picture of the yield the space can produce before committing to purchase. Three parking slots with a unit this size is a strong ratio for BGC, where parking is usually the constraint on a small office. Asking ₱33,500,000 for sale.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱1,718,550/yr
    Monthly Loan Payment
    ₱196,145
    Annual Cash Flow
    ₱-635,192/yr
    Down Payment
    ₱10,050,000
    Principal Paid (yr 1)
    ₱477,742/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-157,450/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…