Back to properties
Apartment Building for Sale in The Fort, BGC, Taguig City (photo 1 of 3)
For Sale
Multifamily · Diego Silang Street, AFP Officers' Village, Western Bicutan, Taguig District 2, Taguig, Southern Manila District

Apartment Building for Sale in The Fort, BGC, Taguig City

₱110,000,000₱122,222/sqm
900 sqm
Floor Area
20
Units / Beds
20
Baths
6
Parking
2021
Year Built

About this property

Apartment Building For Sale at Fort Bonifacio Taguig City 3 story Apartment / Condo Building For Sale in Fort Bonifacio Taguig City. Ideal for Investor who is ready to operate a Business. Perfect for Rental to Call Center Employees, Students Dorm, Employees, or Staff housing of employees who works in Makati / Taguig area. Ready for occupancy and to operate Property Features: - It has 20 units / Bedrooms in total - 6 parking slots - Fire exit, Fire alarm and Sprinkler - CCTV - Standby Generator - Reception Lobby - Admin Office, - Caretaker’s room with own toilet and bath, - water heater for shower in all Rooms Lot Area: 400 sqm Floor Area: 900 sqm 3 Floor Level, 20 rooms (from Studio, 2 bedrooms, and 3 bedrooms) - Studio 4 units can accommodate 2 persons each 8 persons - 1 Bedrooms 3 units can accommodate 3 persons each 9 persons - 2 Bedrooms 11 units can accommodate 4 persons each 44 persons - 3 Bedrooms 2 units can accommodate 6 persons each 12 persons Asking Price: P110,000,000.00 Note: also For Rent Details Garage Alarm Fully fenced Water tank Partly furnished Security 24 hours security

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱5,643,000/yr
    Monthly Loan Payment
    ₱644,059
    Annual Cash Flow
    ₱-2,085,706/yr
    Down Payment
    ₱33,000,000
    Principal Paid (yr 1)
    ₱1,568,706/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-517,000/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…