Back to properties
Modern Corporate Building for Sale or Lease in BGC, Taguig (photo 1 of 3)
For Sale
Industrial · Lawton Avenue, Fort Bonifacio, Fort Bonifacio, Taguig District 2, Taguig, Southern Manila District

Modern Corporate Building for Sale or Lease in BGC, Taguig

₱7,000,000,000₱538,462/sqm
13,000 sqm
Floor Area

About this property

FOR SALE/LEASE: Modern Corporate Building located at BGC, Brgy. Fort Bonifacio, Taguig City 17 Storey Bldg. Lot Area: 2,213 sqm Total Floor Area: approx. 13,000 sqm 191 parking slots (10 slots per floor) 4 High speed elevators 2 commercial units at 200 sqm With Helipad, Fully vacated Ready for Occupancy Lease Rate: P13,000,000/month (P1k/sqm) Minimum 5 years lease Sale Price: P7,000,000,000 (P3,163,126/sqm) plus VAT firm Details Garage

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱359,100,000/yr
    Monthly Loan Payment
    ₱40,985,563
    Annual Cash Flow
    ₱-132,726,761/yr
    Down Payment
    ₱2,100,000,000
    Principal Paid (yr 1)
    ₱99,826,761/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-32,900,000/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…