Back to properties
Avida Cityflex BGC Space for Sale – Motivated Seller Now (photo 1 of 3)
For Sale
Office · Lane T, Fort Bonifacio, Taguig District 2, Taguig, Southern Manila District

Avida Cityflex BGC Space for Sale – Motivated Seller Now

₱9,000,000₱200,000/sqm
45 sqm
Floor Area
1
Units / Beds
1
Baths

About this property

Category : For Sale Project : Avida Cityflex Location : BGC, Taguig Unit : 1 Bedroom 1BR + 1 Toilet & Bath Size : 45.44 sqm Price per sqm: ₱198,063.38 Selling Price: ₱9,000,000.00 Gross Details of the Unit: • Small Office Home Office • Unfurnished with kitchenette sink cupboard, shower and handbasin, 2 wall aircon units • Tenanted Before • Commercial/Residential Unit • Below Market Value • Ideal for Office professional, small business etc.6

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱461,700/yr
    Monthly Loan Payment
    ₱52,696
    Annual Cash Flow
    ₱-170,649/yr
    Down Payment
    ₱2,700,000
    Principal Paid (yr 1)
    ₱128,349/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-42,300/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…