Phantom equity is real, but most people quote it wrong

Phantom equity is real, but most people quote it wrong

Quy HuynhBusiness Member
Lender · Huntington Beach · Member since 2023 · 10 posts · 6 votes

I've seen that most new investors judge a rental on one number, the monthly cash flow. That number matters, but it is not the whole return, and the piece people leave out is the one their tenant is paying every month. as this is something I just recently learned myself.

"Phantom equity" is the principal paydown, which your tenant's rent payment goes to help bring down part of your loan balance whether or not you put a dollar in your pocket that month. You do not see it, you cannot spend it, but it is yours in form of paid down balance and sits as equity. Here is where I think most people including myself until recently overlook when looking at purchasing investment properties.

If you take a $250,000 loan, 30 year fixed, and use 7% (example purchases not a rate quote) as an illustration. Payment of principal and interest is about $1,663.

Year one, your tenant pays down $2,540 of principal. That is about $212 a month, not the $500 or $600 people throw around. Early in an amortization schedule almost all of the payment is interest.

But it compounds, and that is the part worth understanding:

Year 1: $2,540
Year 2: $2,723
Year 3: $2,920
Year 4: $3,131
Year 5: $3,357

Five year total: $14,671
Ten year total: $35,469

So the better version to look at or use is that phantom equity starts small and gets meaningful if you hold.

Where it changes how you look at a deal is the return math. Most people run cash on cash and stop.

Cash on cash: annual cash flow divided by cash invested. Put in $30,000, make $300 a month, that is $3,600 a year, or 12%. Amortized cash on cash adds the principal paydown, because that is real return even though it is not spendable. Same deal, add year one paydown of $2,540, and your total return is $6,140 on $30,000, or roughly 20%.Same property. Same month. Two very different numbers, and only one of them tells you what you actually earned.

Now the part I think has to be said, because this concept gets misused constantly.

"Phantom equity" does not pay for a roof. It does not cover a vacancy, a turnover, or a special assessment. It is illiquid until you sell or refinance, and refinancing it out costs you closing costs and a new rate. Anyone using phantom equity to justify buying a property that bleeds every month is using a real concept to paper over a real problem.

The way I would use it: run both numbers. If the deal only works on the amortized number and the cash flow number is negative, you do not have a return, you have a payment plan you are funding yourself. If the cash flow number is thin but positive and the amortized number is strong, that is a very different conversation, and it is the one a lot of people talk themselves out of for no reason.

On taxes, there are real benefits on rental property and depreciation is usually the largest one, but that is a CPA conversation and not mine to run.

Curious how others handle this. Do you underwrite to cash on cash only, or do you give the paydown weight when you are comparing two deals? I hope this helps!

West Group Capital, LLC powered by NEXA Lending, LLC
View Page
0Reply
195 views

1 Reply

Jump to latestLatest
  • Ashish AcharyaBusiness Member
    CPA, CFP®, PFS · FL · Member since 2017 · 5k+ posts · 3k+ votes
    2w

    This is a good breakdown, Quy.

    Since you called depreciation a separate CPA conversation, it actually ties right into your math. Principal paydown is value you can't spend but is real. Depreciation is a deduction that lowers your tax bill without any cash leaving your pocket. Same idea, opposite direction, both invisible on a bank statement but both real. Add cost segregation and even a break-even deal can produce a solid after-tax return the raw cash flow number never shows.

    One catch, same as your phantom equity caveat, depreciation losses only help immediately if you can actually use them against other income. Otherwise they're passive and sit suspended until you sell or have passive income to offset. So really there are three numbers worth comparing, not two: cash on cash, amortized cash on cash, and after-tax return once depreciation's usability is factored in.

    Happy to connect!

    INVESTOR FRIENDLY CPA®5241 Reviews
    TaxMD™ | AI-Powered Tax Planning
Join the conversationCreate a free account to reply, vote on answers and follow this thread.