Menu for SSI - DO NOT DELETE!!!!!!

Menu


Home / About Us

 ........................................

Acquisition & Development

Consulting & Brokerage

Property Management

 ........................................

Management Team

Covington Capital Partnership

 ........................................

Acquisition Guidelines

Real Estate Portfolio

Build to Suit

Tenants & Clients

 ........................................

Investment Analysis

Connecticut Data

 ........................................

Press Releases & Company News

 

 

email button

 Contact Us

 

 

Cash On Cash Return Analysis


Based on 25% down payment and a 25 year amortization, the table shows the cash on cash return of an investment based on varying mortgage interest rates and purchase price cap rates.



Interest
Rate
Cap Rate
7.0% 7.5% 8.0% 8.5% 9.0% 9.5% 10.0% 10.5% 11.0% 11.5% 12.0%
4.00% 9.0% 11.0% 13.0% 15.0% 17.0% 19.0% 21.0% 23.0% 25.0% 27.0% 29.0%
4.50% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0% 22.0% 24.0% 26.0% 28.0%
5.00% 7.0% 9.0% 11.0% 13.0% 15.0% 17.0% 19.0% 21.0% 23.0% 25.0% 27.0%
5.50% 5.9% 7.9% 9.9% 11.9% 13.9% 15.9% 17.9% 19.9% 21.9% 23.9% 25.9%
6.00% 4.8% 6.8% 8.8% 10.8% 12.8% 14.8% 16.8% 18.8% 20.8% 22.8% 24.8%
6.50% 3.7% 5.7% 7.7% 9.7% 11.7% 13.7% 15.7% 17.7% 19.7% 21.7% 23.7%
7.00% 2.6% 4.6% 6.6% 8.6% 10.6% 12.6% 14.6% 16.6% 18.6% 20.6% 22.6%
7.50% 1.4% 3.4% 5.4% 7.4% 9.4% 11.4% 13.4% 15.4% 17.4% 19.4% 21.4%
8.00% 0.2% 2.2% 4.2% 6.2% 8.2% 10.2% 12.2% 14.2% 16.2% 18.2% 20.2%
8.50% -1.0% 1.0% 3.0% 5.0% 7.0% 9.0% 11.0% 13.0% 15.0% 17.0% 19.0%
9.00% -2.2% -0.2% 1.8% 3.8% 5.8% 7.8% 9.8% 11.8% 13.8% 15.8% 17.8%
9.50% -3.5% -1.5% 0.5% 2.5% 4.5% 6.5% 8.5% 10.5% 12.5% 14.5% 16.5%
10.00% -4.7% -2.7% -0.7% 1.3% 3.3% 5.3% 7.3% 9.3% 11.3% 13.3% 15.3%




Mortgage Constant Table

Interest
Rate
Amortization
5 7 10 12 15 20 25 30
4.00% 22.10 16.40 12.15 10.51 8.88 7.27 6.33 5.73
4.50% 22.37 16.68 12.44 10.80 9.18 7.59 6.67 6.08
5.00% 22.65 16.96 12.73 11.10 9.49 7.92 7.02 6.44
5.50% 22.92 17.24 13.02 11.40 9.81 8.25 7.37 6.81
6.00% 23.20 17.53 13.32 11.71 10.13 8.60 7.73 7.19
6.50% 23.48 17.82 13.63 12.02 10.45 8.95 8.10 7.58
7.00% 23.76 18.11 13.93 12.34 10.79 9.30 8.48 7.98
7.50% 24.05 18.41 14.24 12.66 11.12 9.67 8.87 8.39
8.00% 24.33 18.70 14.56 12.99 11.47 10.04 9.26 8.81
8.50% 24.62 19.00 14.88 13.32 11.82 10.41 9.66 9.23
9.00% 24.91 19.31 15.20 13.66 12.17 10.80 10.07 9.66
9.50% 25.20 19.61 15.53 14.00 12.53 11.19 10.48 10.09
10.00% 25.50 19.92 15.86 14.34 12.90 11.58 10.90 10.aa53

Annual mortgage payments per $100.00 borrowed. Divide by 12 for monthly payment.

top


M.F. Discala

Our Partners:

Social Links:

 

Professional Affiliates:

Location:

M.F. DiScala & Company
10 Wall Street
Norwalk, CT 06850
ph: (203) 854-5046
fax: (203) 853-9246