Back to properties
Residential Building for Sale in Taguig City
For Sale
Multifamily · Orkidia Street, Pembo, Taguig District 1, Taguig, Southern Manila District

Residential Building for Sale in Taguig City

₱29,000,000₱145,000/sqm
200 sqm
Floor Area

About this property

A tenanted residential building for sale on Orkidia Street in Pembo, Taguig, with 200 sqm of floor area, currently operating as capsule-type bedspace accommodation a few minutes' walk from Bonifacio Global City. The property is already producing income, and the capsule format serves BGC workers who want to live within walking distance of the district at a price point BGC itself cannot offer. That underlying demand is what makes the location work. Ask for the current occupancy rate and monthly collections before valuing it. Asking ₱29,000,000.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱1,487,700/yr
    Monthly Loan Payment
    ₱169,797
    Annual Cash Flow
    ₱-549,868/yr
    Down Payment
    ₱8,700,000
    Principal Paid (yr 1)
    ₱413,568/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-136,300/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…