Back to properties
Office and Warehouse Building for Rent in Taguig City Area (photo 1 of 2)
For Lease
Mixed Use · G. Juliano Avenue, AFPOVAI Phase Ⅲ, Western Bicutan, Taguig District 2, Taguig, Southern Manila District

Office and Warehouse Building for Rent in Taguig City Area

₱500,000/mo₱286/sqm/mo
1,750 sqm
Floor Area
3
Baths
4
Parking
2020
Year Built

About this property

4 Floor Building - Lot Area - 450 sqm - Ground Floor - 400 2nd Floor - 450 3rd Floor - 450 4th Floor - is an open deck. - Each Floor has 2 bathroom - Unit is bare so you can use as needed - Parking lot good for 4 cars and some motorcyles - Inside AFPOVAI 3 Village - Near Gate 3 Plaza Details Garage

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.70%
    Cash-on-Cash
    -4.42%
    Net Operating Income
    ₱4,275,000/yr
    Monthly Loan Payment
    ₱439,131
    Annual Cash Flow
    ₱-994,572/yr
    Down Payment
    ₱22,500,000
    Principal Paid (yr 1)
    ₱1,069,572/yr
    All-Cash Yield
    5.70%
    Total year-1 return (cash flow + principal repaid)
    ₱75,000/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…