Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. Cancel anytime.
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
Commercial Real Estate Investing
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated over 8 years ago on . Most recent reply

User Stats

43
Posts
8
Votes
Henry Le
  • Investor
  • Mclean, VA - Virginia
8
Votes |
43
Posts

Should cash-on-cash return be higher than cap rate?

Henry Le
  • Investor
  • Mclean, VA - Virginia
Posted

I'm having a hard time figuring out how people generate double-digit cash-on-cash returns with commercial properties.  Can someone explain if my math below is correct?

Let's say there's a commercial property selling for $1,000,000. The cap rate is 7%, so NOI is $70,000.

You put 50% down at 4.5% interest rate for 10 years, amortized over 25 years.  So the annual debt service is about $35,000.  

That leaves you with cash flow of $35,000 before taxes.  So the cash-on-cash return is 7%, ($35k divided by $500k).  

If even you put 20% down, the cash-on-cash return increases slightly to 7.5%.  ($55k in debt service, leaving $15k in cash flow).

Do you have to buy at a much higher cap rate or rely on increasing the NOI overtime? Many thanks in advance.

Loading replies...