Back to properties
Fully Fitted Office for Sale at Capital House, BGC Taguig (photo 1 of 2)
For Sale
Office · Lane S, Fort Bonifacio, Taguig District 2, Taguig, Southern Manila District

Fully Fitted Office for Sale at Capital House, BGC Taguig

₱22,000,000₱354,839/sqm
62 sqm
Floor Area

About this property

Fully fitted office of 62 square metres on the 18th floor of Capital House in Bonifacio Global City, Taguig. The unit was recently renovated. The asking price is ₱22,000,000 gross, or about ₱354,839 per square metre. Fitted and renovated means you can occupy without a fit-out programme, which is worth real money against a bare unit in the same building at a lower headline price. Compare the two on total cost to occupy rather than on price per square metre alone.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱1,128,600/yr
    Monthly Loan Payment
    ₱128,812
    Annual Cash Flow
    ₱-417,141/yr
    Down Payment
    ₱6,600,000
    Principal Paid (yr 1)
    ₱313,741/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-103,400/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…