Back to properties
Cityland 10 Tower I Office with Parking for Sale in Makati
For Sale
Office · H. V. de la Costa Street, Salcedo Village, Bel-Air, District I, Makati, Southern Manila District

Cityland 10 Tower I Office with Parking for Sale in Makati

₱8,000,000₱137,931/sqm
58 sqm
Floor Area
1
Parking

About this property

A 58 sqm office condominium unit with one parking slot for sale at Cityland 10 Tower I on H.V. Dela Costa Street, Salcedo Village. The location puts you a short walk from Ayala Avenue and inside the densest concentration of banks, law firms and professional services in the country. Cityland 10 is a long-established office condominium, which means predictable association dues and a building already occupied by owner-users rather than short-term tenants. At ₱8,000,000 this is one of the lower entry points into a genuine Makati CBD address.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱410,400/yr
    Monthly Loan Payment
    ₱46,841
    Annual Cash Flow
    ₱-151,688/yr
    Down Payment
    ₱2,400,000
    Principal Paid (yr 1)
    ₱114,088/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-37,600/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…