Back to properties
Activa Flex Regular Office Unit for Sale in Cubao
For Sale
Office · EDSA, E. Rodriguez Sr., Cubao, 3rd District, Quezon City, Eastern Manila District

Activa Flex Regular Office Unit for Sale in Cubao

₱10,992,000₱549,600/sqm
20 sqm
Floor Area

About this property

A 20 sqm office unit for sale at Activa Flex in Cubao, Quezon City, inside a transit-oriented mixed-use estate on EDSA with offices, residences and retail on the same site. At this size the unit suits a solo practice, a virtual office base, a satellite branch, or an investor buying a small, easily leased asset in a high-traffic location. The position at the EDSA and Cubao transit interchange means tenants and clients arrive by rail rather than by car. Asking ₱10,992,000.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱563,890/yr
    Monthly Loan Payment
    ₱64,359
    Annual Cash Flow
    ₱-208,419/yr
    Down Payment
    ₱3,297,600
    Principal Paid (yr 1)
    ₱156,757/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-51,662/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…