Favorable financing
25% down, 5% fixed rate, 30-year amortization on a $500,000 purchase with $40,000 NOI.
- Purchase Price
- $500,000.00
- Down Payment
- 25.00%
- Closing & Upfront Costs
- $10,000.00
- Interest Rate
- 5.00%
- Amortization Period (Years)
- 30 years
- Annual NOI
- $40,000.00
- Loan Amount
- $375,000.00
- Total Cash Invested
- $135,000.00
- Annual Debt Service
- $24,156.96
- Annual Pre-Tax Cash Flow
- $15,843.04
- Your Cash on Cash Return
- 11.74%
- Cap Rate (Same Deal)
- 8.00%
- Mortgage Constant
- 6.44%
- The 6.44% mortgage constant sits below the 8.00% cap rate, so the loan payment factor leaves cash flow after debt service.
- Rehearse a deal where financing lifts first-year cash on cash return without changing the property's cap rate.
- Compare mortgage constant with cap rate, then count both down payment and acquisition costs in cash invested.
- Not a rate quote, listing, or proof that a loan will be available on these terms.