Back to properties
EDSA Building for Rent Near MRT Quezon Avenue Station, QC
For Lease
Industrial · Kalayaan Avenue, Central, Diliman, 4th District, Quezon City, Eastern Manila District

EDSA Building for Rent Near MRT Quezon Avenue Station, QC

₱27,816,800/mo₱800/sqm/mo
34,771 sqm
Floor Area

About this property

EDSA Building for Rent in MRT Quezon Avenue Station Area: 34,771 sqm 18 Floors Lease Rate: PHP 800/sqm + VAT (Negotiable) CUSA : PHP 185/sqm + 12% VAT Parking Rate: PHP 4,500/slot/month Handover Condition: Bare Shell with Rough Flooring Building Grade: A 24/7 Access: Yes Ceiling Height: Slab-to-slab – 4.0m | Floor-to-ceiling – 2.7m PEZA: Under Process Green Certification: LEED Silver (Pre-Certified) Ideal For: Traditional Office, HQs, Tech Firms, BPO Operations . Nearby Landmarks:• GMA Network Center • ETON Centris • MRT Quezon Avenue Station • ABS-CBN • Quezon Memorial Circle . Nearby Transportation:• MRT Line 3 (Timog & Quezon Ave. Stations) • Bus & UV Express Terminals along EDSA • Accessible via major roads: Timog, Quezon Ave., Kamuning . SAVE TIME!!! Just send us your requirements and we’ll give you a curated list of office spaces that match your needs. Our expert real estate brokers are ready to help! Details Unfurnished

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.70%
    Cash-on-Cash
    -4.42%
    Net Operating Income
    ₱237,833,640/yr
    Monthly Loan Payment
    ₱24,430,440
    Annual Cash Flow
    ₱-55,331,645/yr
    Down Payment
    ₱1,251,756,000
    Principal Paid (yr 1)
    ₱59,504,165/yr
    All-Cash Yield
    5.70%
    Total year-1 return (cash flow + principal repaid)
    ₱4,172,520/yr (0.33% on cash in)
    Why the cash flow is negative

    The property yields 5.70% 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 5.70%.

    Estimates only — for illustration, not financial advice. Adjust the inputs to model your own scenario.

    Location

    Loading map…