Back to properties
Bare Shell Office with Parking for Sale at One Park Drive (photo 1 of 3)
For Sale
Office · 9th Avenue, Fort Bonifacio, Taguig District 2, Taguig, Southern Manila District

Bare Shell Office with Parking for Sale at One Park Drive

₱18,000,000₱276,923/sqm
65 sqm
Floor Area
1
Parking

About this property

❗️OFFICE SPACE IN ONE PARK DRIVE, BGC, TAGUIG ❗️ For Sale Price: Php 18,000,000 Property Details: Unit Size: 65 sqm ✅ Bare Shell ✅ Faces Avida Amenities ✅ 1 Parking ✅ 11th Floor Listing Ref No. 5-015 Reach out to us for other property details and to schedule a viewing! Details Garage Unfurnished

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱923,400/yr
    Monthly Loan Payment
    ₱105,391
    Annual Cash Flow
    ₱-341,297/yr
    Down Payment
    ₱5,400,000
    Principal Paid (yr 1)
    ₱256,697/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-84,600/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…