Twelve Per Cent Cash-on-Cash, and Six Per Cent for the Same Building
Published 9/30/2026 · 3 min read · Real-estate calculators
Cash-on-cash return is the year's pre-tax cash flow divided by the cash actually put in: 6,000 ÷ 50,000 = 12 %. Behind those figures is a 250,000 property producing 15,000 of net operating income, bought with 50,000 down and a loan whose service costs 9,000 a year — which leaves 6,000 in the account and, in passing, a debt service coverage of 1.67. Buy the same building outright and the whole 15,000 stays, but it is measured against 250,000: 6 %. The building is identical in both lines. The ratio doubled because the denominator shrank, and the borrowed 200,000 that made it shrink appears nowhere in the calculation — neither as risk, nor as the repayment that has to keep being made, nor as the rate that will be reset one day.
6,000 of annual cash flow on 50,000 invested is 12 %. The same property bought outright yields 6 % on 250,000 — the doubling is the mortgage, and it is not in the ratio.
What the ratio leaves out in both directions
Part of the 9,000 paid to the bank each year is principal, and that part is not lost — it converts debt into equity and is invisible here, so the leveraged buyer's total return is understated. Pulling the other way, the ratio ignores the boiler, the roof and the rewiring, which arrive in lumps every several years and can consume a whole year's cash flow on their own; it ignores tax, which is not the same for a company and an individual; and it ignores whether the property is worth more or less than it cost. Cash-on-cash is a good measure of one specific thing — how hard this year's cash is working — and a bad substitute for a return.
Count every euro that left the account at purchase
The denominator is the cash invested, and it is almost always larger than the deposit. Transfer taxes and notary or legal fees, the survey, the arrangement fee on the loan, the work done before the first tenant moved in, and the months of holding costs before any rent arrived all belong in it. On a 50,000 deposit those extras can easily add ten or fifteen thousand, which turns a 12 % return into something closer to 9 %. Anyone comparing two deals should ask what went into the denominator before comparing the percentages, because the more optimistic figure is usually the one that counted only the deposit.
| Purchase | Cash invested | Cash flow | Cash-on-cash |
|---|---|---|---|
| With a loan | 50,000 | 6,000 | 12 % |
| Outright | 250,000 | 15,000 | 6 % |
Worked with our own calculator
Cash-on-cash return calculator
Given
- Annual pre-tax cash flow
- $5,400.00
- Total cash invested
- $25,000.00
Result
- Cash-on-cash return
- 21.6%
These figures are produced by the calculator below, not typed in by hand — they are recomputed whenever the tool changes.
Run it on your own figures →Frequently asked questions
- How does this differ from the capitalisation rate?
- The capitalisation rate divides net operating income by the property's value — 15,000 ÷ 250,000 = 6 % here — and deliberately ignores how the purchase was financed, which is what makes it useful for comparing buildings. Cash-on-cash divides the cash left after the loan by the cash put in, which is what makes it useful for comparing what an investor's own money is doing. The two answer different questions and coincide only for a buyer who borrowed nothing, which is exactly the second line of the table above.
- Should the cash flow be the first year or an average?
- The first year is what the ratio conventionally reports, and it is the least representative one — rent is fresh, nothing has broken yet, and the void allowance is a guess. An average across several years, with a maintenance reserve and a realistic vacancy assumption in it, gives a number that is lower and far more useful. Quote the first year if a convention demands it, but decide on the average, and be suspicious of any listing where the two are not both shown.
Articles you may find interesting
All guides →Related tools
Sources
Spotted a mistake in this article?