Back to properties
158 SQM Bare Office for Sale at Capital House BGC, 2 Parking (photo 1 of 2)
For Sale
Office · Lane S, Fort Bonifacio, Taguig District 2, Taguig, Southern Manila District

158 SQM Bare Office for Sale at Capital House BGC, 2 Parking

₱44,500,000₱281,646/sqm
158 sqm
Floor Area
2
Parking
2020
Year Built

About this property

CAPITAL HOUSE, BGC: Centrally located along 9th Avenue corner Lane S, BGC: Prime Location near Uptown Mall, across the Turf and steps away from 32nd Street and Starbucks Floor area: 158 square meters Type: Bare Parking: Two (2) Solo parking slots FOR SALE at P44,500,000 including 2 parking and Seller's Taxes Unit is priced at only P250,000/sqm (parking is valued at P2.5M/slot) Also can be FOR RENT at P900/sqm+dues+VAT Details Garage Unfurnished

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱2,282,850/yr
    Monthly Loan Payment
    ₱260,551
    Annual Cash Flow
    ₱-843,763/yr
    Down Payment
    ₱13,350,000
    Principal Paid (yr 1)
    ₱634,613/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-209,150/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…