Back to properties
Avida Cityflex Soho BGC 4-Unit Office Space for Sale, P65M (photo 1 of 4)
For Sale
Office · Lane T, Fort Bonifacio, Taguig District 2, Taguig, Southern Manila District

Avida Cityflex Soho BGC 4-Unit Office Space for Sale, P65M

₱65,000,000₱323,383/sqm
201 sqm
Floor Area

About this property

AVIDA CITYFLEX SOHO TOWER: Located near Grand Hyatt South Tower, Lexus Showroom, S&R, MC Home Depot, Uptown Mall: BGC OFFICE SPACES FOR SALE: Four (4) Individual Units, each approx. 50 sqm Total combined floor area: 201 sqm All Fitted and Furnished, with pantry and private bathrooms Plus 3 parking slots With income of approx. P180,000/month or P2.16M/year Potential for rent escalation as Avida Cityflex is among the RARE Building in BGC where locators can use it as both Office and Residence and can operate 24/7!! TOTAL OF 4 OFFICE UNITS and 3 PARKING SLOTS: FOR SALE at P65M! All Units and Parking are with Clean Titles Details Garage Air conditioning Fully furnished Fire alarm Shower rooms Internet Alarm Ensuite Wifi

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱3,334,500/yr
    Monthly Loan Payment
    ₱380,580
    Annual Cash Flow
    ₱-1,232,463/yr
    Down Payment
    ₱19,500,000
    Principal Paid (yr 1)
    ₱926,963/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-305,500/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…