Back to properties
Commercial Office Space for Sale at Antel Global, Pasig (photo 1 of 4)
For Sale
Office · Doña Julia Vargas Avenue, San Antonio, Pasig First District, Pasig, Eastern Manila District

Commercial Office Space for Sale at Antel Global, Pasig

₱148,000,000₱133,333/sqm
1,110 sqm
Floor Area
2
Baths
6
Parking

About this property

Category: Commercial Office Space Project: Antel Global Corporate Center City: Pasig City Size: 1110 sqm Parking: 6 slots Selling Price: ₱148,000,000.00 GROSS PRICE Description of the Property: -311 Workstations -2 Training Rooms -1 Reception Area -3 Conference Rooms -1 Board Room -2 Pantry Area -Biometric System -CCTV Monitoring System -Fiber Optic Internet -Air Conditioning System -Power Backup Generators Details Internet Alarm Air conditioning Fully furnished Security Lift

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱7,592,400/yr
    Monthly Loan Payment
    ₱866,552
    Annual Cash Flow
    ₱-2,806,223/yr
    Down Payment
    ₱44,400,000
    Principal Paid (yr 1)
    ₱2,110,623/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-695,600/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…