Back to properties
Commercial Building for Sale at 29 West Capitol, Pasig City
For Sale
Industrial · West Capitol Drive, Kapitolyo, Kapitolyo, Pasig First District, Pasig, Eastern Manila District

Commercial Building for Sale at 29 West Capitol, Pasig City

₱170,000,000₱592,334/sqm
287 sqm
Floor Area
10
Parking

About this property

A commercial building for sale on West Capitol Drive in Kapitolyo, Pasig, with 287 sqm of floor area and 10 parking slots. Kapitolyo is minutes from Ortigas Center and within reach of BGC, Makati and Mandaluyong, and its street grid is quieter than the main corridors around it. The area is known for its dining scene, which brings consistent evening and weekend foot traffic that most office districts never see. Ten parking slots on a Pasig commercial lot is a genuine advantage in a neighbourhood where street parking is contested. Asking ₱170,000,000.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱8,721,000/yr
    Monthly Loan Payment
    ₱995,364
    Annual Cash Flow
    ₱-3,223,364/yr
    Down Payment
    ₱51,000,000
    Principal Paid (yr 1)
    ₱2,424,364/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-799,000/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…