Back to properties
Two 10-Storey Buildings for Sale in Poblacion, Makati City (photo 1 of 4)
For Sale
Industrial · Makati Avenue, Poblacion, District I, Makati, Southern Manila District

Two 10-Storey Buildings for Sale in Poblacion, Makati City

₱550,000,000₱112,913/sqm
4,871 sqm
Floor Area
28
Parking

About this property

FOR SALE Poblacion, Makati City 2 Ten Storey Building Tower 1 is tenanted by Tiktok Philippines Tower 2 is under construction for turn over 2024 Monthly Income: P1M/month for Tower 1 Total Lot Area: 550 sqm Total Floor Area: 4,871 sqm Elevator, 28 parking slots Price: Php550,000,000 plus VAT Can be corp sale Garage

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱28,215,000/yr
    Monthly Loan Payment
    ₱3,220,294
    Annual Cash Flow
    ₱-10,428,531/yr
    Down Payment
    ₱165,000,000
    Principal Paid (yr 1)
    ₱7,843,531/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-2,585,000/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…