Back to properties
Secure and Accessible Office Spaces at CBC Asia Technozone (photo 1 of 2)
For Lease
Office · Jhudiel Street, St. Michael Village, Talaba I, Bacoor, Cavite

Secure and Accessible Office Spaces at CBC Asia Technozone

₱281,215/mo₱500/sqm/mo
562 sqm
Floor Area

About this property

𝐏𝐑𝐎𝐏𝐄𝐑𝐓𝐘 𝐅𝐄𝐀𝐓𝐔𝐑𝐄𝐒: • Grade A Building • PEZA Accredited • 100% Back-up Power • 8 High-Speed Elevators • Fitted Handover with Workstations • BPO Ready Details Garage Air conditioning Fully furnished Wifi Internet Alarm Fire alarm Security Lift Cctv 24 hours security

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.70%
    Cash-on-Cash
    -4.42%
    Net Operating Income
    ₱2,404,388/yr
    Monthly Loan Payment
    ₱246,980
    Annual Cash Flow
    ₱-559,377/yr
    Down Payment
    ₱12,654,675
    Principal Paid (yr 1)
    ₱601,560/yr
    All-Cash Yield
    5.70%
    Total year-1 return (cash flow + principal repaid)
    ₱42,182/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…