Back to properties
Fire Sale Office for Sale with Parking in Ortigas, Pasig
For Sale
Office · Garnet Road, San Antonio, Pasig First District, Pasig, Eastern Manila District

Fire Sale Office for Sale with Parking in Ortigas, Pasig

₱8,500,000₱134,600/sqm
63.15 sqm
Floor Area
1
Parking

About this property

✨Good deal Rush Sale Office in Ortigas Pasig✨ 📍Prestige Tower in Ortigas Center, Pasig City Office Unit Size: 63.15 Sqm. Parking: 12.5 Sqm. Selling price of the unit: Php. 7,500,000.00 Parking Price: Php. 1,000,000.00 Total of Php. 8,500,000.00 (Gross Price - Inclusive of CGT and Prof fee)

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱436,050/yr
    Monthly Loan Payment
    ₱49,768
    Annual Cash Flow
    ₱-161,168/yr
    Down Payment
    ₱2,550,000
    Principal Paid (yr 1)
    ₱121,218/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-39,950/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…