Back to properties
Two 10-Storey Buildings for Sale in Poblacion, Makati City (photo 1 of 3)
For Lease
Industrial · Makati Avenue, Poblacion, District I, Makati, Southern Manila District

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

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

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 Details Garage

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.70%
    Cash-on-Cash
    -4.42%
    Net Operating Income
    ₱4,702,500,000/yr
    Monthly Loan Payment
    ₱483,044,140
    Annual Cash Flow
    ₱-1,094,029,678/yr
    Down Payment
    ₱24,750,000,000
    Principal Paid (yr 1)
    ₱1,176,529,678/yr
    All-Cash Yield
    5.70%
    Total year-1 return (cash flow + principal repaid)
    ₱82,500,000/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…