Back to properties
Brand New Building for Sale in San Antonio Village, Pasig
For Sale
Industrial · Shaw Boulevard, San Antonio, Pasig First District, Pasig, Eastern Manila District

Brand New Building for Sale in San Antonio Village, Pasig

₱250,000,000₱125,000/sqm
2,000 sqm
Floor Area
10
Parking

About this property

Brand New Building for Sale in San Antonio Village, Makati City Property Features: Floor Area: 500 square meters Lot Area: 2,000 square meters 5 Storey brand new building in San Antonio Village Makati 10 parking spaces Elevators A must see building Price: Php 250,000,000 Exclusive for direct buyers only. Details Garage 24 hours security

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱12,825,000/yr
    Monthly Loan Payment
    ₱1,463,770
    Annual Cash Flow
    ₱-4,740,241/yr
    Down Payment
    ₱75,000,000
    Principal Paid (yr 1)
    ₱3,565,241/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-1,175,000/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…