Back to properties
Single Unit Office for Sale at One Vertis Plaza
For Sale
Office · Vertis North, Bagong Pag-asa, Diliman, 1st District, Quezon City, Eastern Manila District

Single Unit Office for Sale at One Vertis Plaza

₱125,857,224₱394,537/sqm
319 sqm
Floor Area
2
Units / Beds
3
Baths
2
Parking
2025
Year Built

About this property

A 319 sqm office unit for sale at One Vertis Plaza, the first Ayala Land Premier office tower in Quezon City, at the heart of Vertis North in Bagong Pag-asa, Diliman. Two parking slots are included and the building was completed in 2025. Vertis North is Ayala's master-planned district in north Quezon City, next to Trinoma and the North Triangle, which gives the tower the retail, transport and estate management that older QC office stock lacks. For a company that wants a premium address without paying Makati or BGC rates, this is the closest equivalent north of EDSA. Asking ₱125,857,224.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱6,456,473/yr
    Monthly Loan Payment
    ₱736,904
    Annual Cash Flow
    ₱-2,386,377/yr
    Down Payment
    ₱37,757,167
    Principal Paid (yr 1)
    ₱1,794,846/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-591,532/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…