Back to properties
Whole Semi-Furnished Commercial Building for Sale in BGC (photo 1 of 5)
For Sale
Industrial · 38th Street, Fort Bonifacio, Taguig District 2, Taguig, Southern Manila District

Whole Semi-Furnished Commercial Building for Sale in BGC

₱6,500,000,000₱477,309/sqm
13,618 sqm
Floor Area
191
Parking

About this property

Category : For Sale Project : Parkway Global Tower Location : BGC, Taguig City Size : FA: 13,618 sqm | LA: 2,213 sqm Parking : 191 Slots Price per sqm : ₱ 215,000 Selling Price : ₱ 6,500,000,000.00 (Net take home of seller) Details of the Property: • Clean Title • Semi-furnished • 18 Floors with Helipad • Year Built: 2007 (Renovation Period: 2019 - 2023) • High Ceiling Building Lobby • Newly Renovated • HVAC (Heating, Ventilation & Air-Conditioning) Systems • 3-Unit Chillers • 4-Unit Cooling Towers • Basement Parking Supply / Exhaust Fans • Centralized Air-Conditioning System • Smoke Evacuation Fan • Smoke Pressurization Fan • Electrical & Power Systems • Generator Set • Intelligent Lighting Control System • Uninterrupted Power Supply (Building Administration) • Safety, Security & Monitoring Systems • Basement Parking Carbon Monoxide Sensor • CCTV Cameras • Fire Detection and Alarm System • Paging System • Rapiscan System • Vertical Transportation • 6 Elevators (4 Passenger Elevators, 1 Parking Elevator, and 1 Service Elevator) Details Garage Air conditioning Fire alarm Internet Partly furnished Security Lift 24 hours security Cctv Concierge

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱333,450,000/yr
    Monthly Loan Payment
    ₱38,058,023
    Annual Cash Flow
    ₱-123,246,278/yr
    Down Payment
    ₱1,950,000,000
    Principal Paid (yr 1)
    ₱92,696,278/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-30,550,000/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…