Back to properties
95 SQM Fully Fitted Office at High Street South Tower 1 (photo 1 of 3)
For Lease
Office · 26th Street, Fort Bonifacio, Taguig District 2, Taguig, Southern Manila District

95 SQM Fully Fitted Office at High Street South Tower 1

₱170,000/mo₱1,789/sqm/mo
95 sqm
Floor Area
1
Parking

About this property

📍 Highstreet South Corporate Plaza Tower 1, 26th Street PROPERTY DETAILS: ✅ 95 sqm ✅ Fully-fitted ✅ With pantry and cubicles/partitions ✅ Add-on 12.5 sqm parking slot 🏷️ Monthly Rent: ₱ 170,000/mo 🏷️ CUSA: ₱ 12,500/mo 🏷️ Parking: ₱5,000 Details Garage Fully furnished Air conditioning

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.70%
    Cash-on-Cash
    -4.42%
    Net Operating Income
    ₱1,453,500/yr
    Monthly Loan Payment
    ₱149,305
    Annual Cash Flow
    ₱-338,155/yr
    Down Payment
    ₱7,650,000
    Principal Paid (yr 1)
    ₱363,655/yr
    All-Cash Yield
    5.70%
    Total year-1 return (cash flow + principal repaid)
    ₱25,500/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…