Back to properties
39 SQM Office Studio for Sale at Fort Palm Spring, BGC Area (photo 1 of 3)
For Sale
Office · 30th Street, Fort Bonifacio, Taguig District 2, Taguig, Southern Manila District

39 SQM Office Studio for Sale at Fort Palm Spring, BGC Area

₱8,300,000₱212,821/sqm
39 sqm
Floor Area
2012
Year Built

About this property

FORT PALM SPRING: RARE Office Condo in BGC Prime Location along 30th Street corner 1st Avenue, BGC, near Burgos Circle OFFICE STUDIO FOR SALE: Can be Small office-home office Can be residential Floor area: 39 sqm Interior Designed with drop ceiling and cove lighting With executive room, pantry and own private bathroom With balcony Facing Golf Course no parking FOR SALE at P8.3M Tenanted at P40,000/month plus dues plus VAT until May, 2025 Good Return of Investment at 5.7% OPEN TO BROKERS: 3% Comm to BROKER Viewing can be 1-2 days' notice With Title Details Garage Partly furnished

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱425,790/yr
    Monthly Loan Payment
    ₱48,597
    Annual Cash Flow
    ₱-157,376/yr
    Down Payment
    ₱2,490,000
    Principal Paid (yr 1)
    ₱118,366/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-39,010/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…