Back to properties
Fitted Office for Sale at Unioil Center, Muntinlupa City (photo 1 of 4)
For Sale
Office · Acacia Avenue, Madrigal Business Park, Ayala Alabang, Muntinlupa District 2, Muntinlupa, Southern Manila District 13 Dec 2024 - Published by Skye Properties - RE/MAX 8

Fitted Office for Sale at Unioil Center, Muntinlupa City

₱30,789,000₱150,190/sqm
205 sqm
Floor Area

About this property

Unioil Center, Fitted Office for Sale, Madrigal Business Park Muntinlupa Property Details: Floor Area/Unit Area (SQM): 205.26 Parking Slot/Car Garage: 2 Furnishing: Fitted Selling Price: ₱ 30,789,000.00 or ₱ 150,000 per sqm For inquiries and showing schedules, send us a message or give us a call now! Do you have a property for SALE or LEASE? Enlist with us today!

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱1,579,476/yr
    Monthly Loan Payment
    ₱180,272
    Annual Cash Flow
    ₱-583,789/yr
    Down Payment
    ₱9,236,700
    Principal Paid (yr 1)
    ₱439,081/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-144,708/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…