Back to properties
Prime Commercial Building for Sale in Central Makati City
For Sale
Industrial · Sedeño Street, Salcedo Village, Bel-Air, District I, Makati, Southern Manila District

Prime Commercial Building for Sale in Central Makati City

₱207,000,000₱155,756/sqm
1,329 sqm
Floor Area
12
Parking

About this property

A commercial building for sale in central Makati with approximately 1,329.75 sqm of floor area on a 278 sqm lot, sold as-is where-is. The ground floor holds 12 parking slots, with a lobby, office space and a kitchen area on the building's other levels. Twelve slots on a Makati lot of this size is unusual and removes the parking problem that limits most buildings in the district. The price of ₱207,000,000 gross is inclusive of VAT, creditable withholding tax and broker's fee, so the figure you see is close to your all-in cost.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱10,619,100/yr
    Monthly Loan Payment
    ₱1,212,002
    Annual Cash Flow
    ₱-3,924,920/yr
    Down Payment
    ₱62,100,000
    Principal Paid (yr 1)
    ₱2,952,020/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-972,900/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…