Back to properties
Commercial Property for Sale at Stiles Enterprise Plaza
For Sale
Office · Riverfront Drive, Circuit Makati, Carmona, District I, Makati, Southern Manila District

Commercial Property for Sale at Stiles Enterprise Plaza

₱20,499,998₱222,826/sqm
92 sqm
Floor Area

About this property

A 92 sqm bare commercial unit for sale at Stiles Enterprise Plaza along Riverfront Drive in Circuit Makati. The title is fully paid, and at ₱222,826 per square meter the pricing sits below what comparable Makati CBD stock commands. Bare handover means you design the layout from scratch, which suits a business with specific requirements rather than one taking over a previous tenant's plan. Circuit Makati is an emerging node with newer buildings and easier vehicle access than the Ayala core. Gross selling price ₱20,500,000.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱1,051,650/yr
    Monthly Loan Payment
    ₱120,029
    Annual Cash Flow
    ₱-388,700/yr
    Down Payment
    ₱6,149,999
    Principal Paid (yr 1)
    ₱292,350/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-96,350/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…