Back to properties
Semi-Furnished Office for Sale in Ortigas Business Center
For Sale
Office · Jade Drive, San Antonio, Pasig First District, Pasig, Eastern Manila District

Semi-Furnished Office for Sale in Ortigas Business Center

₱18,000,000₱126,761/sqm
142 sqm
Floor Area
1
Parking

About this property

a semi furnished office space right in the heart of the Ortigas business center a 10 minute walk to Megamall and Podium as 30th Ayala Mall, price in negotiable. Details Garage Partly furnished Air conditioning Cctv 24 hours security Lift

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱923,400/yr
    Monthly Loan Payment
    ₱105,391
    Annual Cash Flow
    ₱-341,297/yr
    Down Payment
    ₱5,400,000
    Principal Paid (yr 1)
    ₱256,697/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-84,600/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…