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

Brand New Office Building for Sale in San Antonio Village

₱300,000,000₱375,000/sqm
800 sqm
Floor Area

About this property

Brand New Office Building for Sale in San Antonio Village, Makati City Property Features: Floor Area: 800 square meters Lot Area: 550 square meters Brand new commercial building with a total of 5 floors 2 elevators, generator and CCTV Cameras Price: Php 300,000,000 Exclusive for direct buyers only.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱15,390,000/yr
    Monthly Loan Payment
    ₱1,756,524
    Annual Cash Flow
    ₱-5,688,290/yr
    Down Payment
    ₱90,000,000
    Principal Paid (yr 1)
    ₱4,278,290/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-1,410,000/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…