Skip to content
OneKitly

Twelve Per Cent Cash-on-Cash, and Six Per Cent for the Same Building

Published 9/30/2026 · 3 min read · Real-estate calculators

Camille Laurent

Camille Laurent — Finance writer at OneKitly

Tax · Personal finance

Checked against 2 sources

View profile →
In short

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.

250,000 property, 15,000 of net operating income
PurchaseCash investedCash flowCash-on-cash
With a loan50,0006,00012 %
Outright250,00015,0006 %

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 →
ExplainerA DSCR of 1.25 Is the Lender's Cushion, Not Yours150,000 of net operating income against 120,000 of debt service is a coverage of 1.25 — the usual threshold. It also means a 20 % fall in income wipes the cover out entirely.GuideFurnished or Unfurnished in France: the Real Gap Once Tax Is PaidFurnishing a flat moves it from one tax code to another: 50 % of the rent is written off instead of 30 %, and a landlord on the full regime can depreciate the building. Since 15 February 2025 that depreciation is clawed back on sale, which changes the whole calculation.ComparisonRenting vs Buying a Home: Which Is Better?Renting vs buying, compared honestly: the break-even horizon, the opportunity cost of a down payment, and the situations where each option wins.How-toHow to Calculate Rental Yield (Gross vs Net)How to calculate rental yield: the gross formula (annual rent ÷ price), the net version after costs, and what counts as a good yield.ExplainerWhat Is a Cap Rate, and What Counts as a Good OneCap rate is net operating income divided by price — a return that deliberately ignores your mortgage. Here is how to compute it, and why a high one is a warning as often as a bargain.ExplainerWhy the Payback Period Lies When the Cash Flows Are UnevenIt throws away everything after the cut-off, ignores the time value of money, and ranks a project that returns early and then dies above one that returns steadily. Computed: payback prefers the worse project by 1.33 years while net present value prefers the better one by $19,571. And the popular shortcut — one divided by the payback — overstates the true return by 17 points on a five-year asset.

Related tools

Sources

Spotted a mistake in this article?