Commercial Real Estate Investing
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
Should cash-on-cash return be higher than cap rate?
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.