Cash-on-Cash Return Calculator
What the deal pays you this year on the money you actually put in — and, more usefully, whether the loan is adding to that return or quietly subtracting from it. Free, no signup, calculates as you type.
The purchase
$1,260,000 down, $2,940,000 borrowed.
Legal, diligence, lender fees. Part of your equity.
Annual, after operating expenses, before debt service.
The loan
Cash-on-cash return
2.16%
Annual cash flow after debt service, divided by the cash you actually put in — down payment plus closing costs. It is a one-year figure and it ignores the sale entirely.
- Equity invested
- $1,355,000
- Annual cash flow
- $29,246
- Annual debt service
- $243,754
- Going-in cap rate
- 6.50%
- Loan constant
- 8.29%
- Leverage is costing
- 4.34 pts
Negative leverage
Cash-on-cash of 2.16% is below the 6.50% cap rate, so the leverage is working against you: the loan constant of 8.29% costs more than the property earns. More debt makes this worse, not better — which is the opposite of the usual instinct.
The number most people get slightly wrong
Cash-on-cash return is annual cash flow after debt service, divided by the cash you invested. The numerator is straightforward. The denominator is where it goes wrong.
Your investment is the down payment plus the closing costs — legal, diligence, lender fees, anything you funded at purchase. All of it left your account, so all of it belongs in the denominator. Using the down payment alone always produces a higher number, which is exactly why it is sometimes done, and it is not the return you actually experienced.
It is also, deliberately, a narrow measure. It counts one year. It ignores the principal you pay down every month, which is real equity accumulating. It ignores the sale, which is usually where most of the money in a commercial deal is. And it treats a dollar in year one the same as a dollar in year seven. Those are not flaws — they are the trade for a figure you can compute in ten seconds and compare across deals. Just do not ask it to do the job of an IRR.
What this calculator includes
Equity, done properly
Down payment plus closing costs — the money that actually left your account, not just the deposit.
Real debt service
Amortizing payments from the same engine the DSCR and loan payment calculators use, so all three agree about one loan.
The leverage verdict
Cash-on-cash against the cap rate, with the loan constant beside it, so you can see whether the debt is helping or hurting.
Loan constant
What the debt costs annually including principal — the number that actually compares to a cap rate, not the interest rate.
Going-in cap rate
Computed from the same NOI and price, so the unlevered and levered returns sit side by side.
Live as you type
Move the down payment or the rate and watch leverage flip from positive to negative.
Example: a 6.5% cap deal that returns 2.16%
Sample inputs
- Purchase price
- $4,200,000
- Down payment
- 30% ($1,260,000)
- Closing costs
- $95,000
- NOI
- $273,000
- Interest rate
- 6.75%
- Amortization
- 25 years
The equity is $1,355,000 — the down payment plus the closing costs. The $2,940,000 loan costs $243,754 a year, so the cash flow is $29,246 and the cash-on-cash return is 2.16%.
Which is a surprise, because the going-in cap rate is 6.50%. Buying this building for cash would have returned 6.5%. Borrowing 70% of it at what looks like a cheap rate took the return down to 2.16% — 4.34 points worse.
The explanation is the loan constant. At 6.75% over 25 years the debt costs 8.29% of the balance every year once principal is included — well above the 6.5% the property earns. The rate looked lower than the cap rate; the actual annual cost of the debt was not.
Positive and negative leverage
This is the comparison worth making every time, and it takes one line: is the cash-on-cash return above or below the cap rate?
Above the cap rate — positive
The borrowed money earns more than it costs. The loan constant sits below the cap rate, and that gap is the extra return. Here, more leverage improves the outcome — which is the behaviour everyone assumes debt always has.
Below the cap rate — negative
The loan constant exceeds what the property earns, so every borrowed dollar dilutes the return. More leverage makes it worse, not better. The deal can still work — on paydown and the exit — but it is not working on income, and it should be underwritten knowing that.
The trap is comparing the interest rate to the cap rate, which is the instinctive move and the wrong one. A 6.75% loan against a 6.5% cap looks marginal. The loan constant of 8.29% is what the debt actually costs per year, and against 6.5% that is not marginal at all. Amortization is a real cost in the year it is paid, even though it buys you equity.
Frequently asked questions
What is cash-on-cash return?
Annual pre-tax cash flow divided by the cash you actually invested. Cash flow is the NOI less the debt service; the investment is the down payment plus closing costs and any capital you funded at purchase. It answers one narrow question well — what is this deal paying me this year on the money I put in — and it deliberately ignores the sale, the loan paydown and the time value of money.
How do you calculate cash-on-cash return?
Take the annual NOI, subtract the annual debt service, and divide the result by the total cash invested. On a $4,200,000 purchase at 30% down with $95,000 of closing costs, the equity is $1,355,000. If the NOI is $273,000 and the debt service is $243,754, the cash flow is $29,246 — a 2.16% cash-on-cash return.
Should closing costs be included in the investment?
Yes, and leaving them out is the most common way this figure gets flattered. The denominator is the money that left your account, and closing costs left your account. Using the down payment alone always produces a higher number, which is why you will sometimes see it done — but it is not the return you experienced.
What is a good cash-on-cash return?
It depends on the rate environment more than on the asset, which is why a fixed benchmark ages badly. Stabilized deals have historically been underwritten in the 6% to 10% range, but that assumed a cost of debt comfortably below the cap rate. When borrowing costs more than the property yields, perfectly sound deals produce low single-digit cash-on-cash returns in year one and make their money on the loan paydown and the exit instead. The more useful test is the one below: is the leverage adding to the return or subtracting from it?
What is positive and negative leverage?
Compare the cash-on-cash return to the cap rate. Above it is positive leverage — the borrowed money is earning more than it costs, and borrowing more improves the return. Below it is negative leverage: the loan constant exceeds the cap rate, the debt is dragging the return down, and borrowing more makes it worse. That is the opposite of the usual instinct, and it is the single most useful thing this calculation tells you.
What is the loan constant?
Annual debt service divided by the loan amount, as a percent — what the debt costs each year including principal, not just interest. It is the number to compare against the cap rate, and it is always higher than the interest rate because it includes amortization. A 6.75% loan over 25 years has a constant near 8.3%, which is why a 6.5% cap deal at that rate is underwater on leverage even though the rate itself looks lower than the cap.
Why is cash-on-cash return not enough on its own?
Because it measures one year and ignores everything else. It does not count the principal you pay down each month, which is real equity being built. It does not count the sale, which is usually where most of the money is. And it does not account for timing. A deal with a modest cash-on-cash and a strong exit can comfortably beat one with the reverse. Read it alongside IRR and equity multiple rather than instead of them.
More commercial real estate calculators
Free, no signup.
DSCR calculator
Whether the income covers the debt, and the loan it supports.
Cap rate calculator
NOI and cap rate from rent, expenses and price.
IRR calculator
The whole-hold return this one-year figure cannot see.
Loan payment calculator
Payments with interest-only periods and balloons.
Property valuation calculator
Value the income, and see what a price implies.
Break-even occupancy calculator
The same building and the same $243,754 of debt service — how far occupancy can fall.
All DealWise calculators
Every free CRE tool in one place.
Related guides
What is cash-on-cash return?
The metric explained, with worked examples.
What is cap rate?
The unlevered return this one is measured against.
What is DSCR?
The lender's version of the same question.
Exit cap rate
Where most of the return actually arrives.
How to read an offering memorandum
The same $4.2M deal, and what its stated cap rate is hiding.
CRE glossary
Every term, grouped by the question it answers.
One year is not the deal.
DealWise AI models every month of the hold from the leases themselves — cash flow, paydown, rollover and the exit — so the year-one yield is one line in the answer rather than the whole of it.