Even though both investments are using the same amount of cash you can see the effects of leverage when you look at the return on equity (ROE). In the all cash purchase example ROE is 6.7% and in the leveraged multifamily the ROE is 11.9%. Clearly using leverage to purchase real estate offers advantages over purchasing with cash. Some of the numbers are different in the comparison, for example Operating Expenses and the depreciation. Typically the Operating Expenses are lower on multifamily properties. Deprecation is based on the how the city accesses the value of the property, part of the value is assigned to the land and to the building, and you can only depreciate the building. The percentage listed is the building or improvement portion of the value.
By using ROE, I can compare real estate to investing in stocks, specifically S&P 500 ETF trading under SPY. For those who aren't familiar you can learn more HERE. I picked the S&P 500 index because it is incredibly diversified and a cheap option to investing in stocks. On SPDR's website they show that the ROE for SPY is currently 24.13%. As seen in the example above leverage effects the ROE. Online and I found a Leverage Ratio of 3.68 or 27% for the S&P 500. This leverage is inherently baked into the index through the individual companies themselves, no additional leverage is required.
The purpose of this exercise was to evaluate if a cash deal is worth investing in. Going through the process I have decided that investing in real estate without leverage is not for me.
Aside from the returns it's worth considering the risks associated with real estate such as, lack of diversification, liquidity, and the frictional costs of selling. There is no doubt that investing in SPY offers significantly more diversification, liquidity and lower frictional costs. Because of this you should be rewarded more for investing in real estate. Before investing in anything look at the numbers and make sure you're being compensated for this risk!