Model the cash flow, equity, and long-term wealth an accessory dwelling unit could add to your property.
Your Project
01 — Inputs
$80k$450k
$800$3,500
0%20%
0%12%
0%12%
Financing
0%100%
3%12%
10 yrs30 yrs
Equity & Growth
$150k$1.2M
0.3×1.3×
0%10%
0%8%
1 yr30 yrs
Annual Cash Flow
$0
Cash-on-Cash Return
0%
Equity Created Day 1
$0
Total Wealth, 15-Yr Hold
$0
Income & Cash Flow
02 — Annual
Gross Annual Rent
—
Vacancy Loss
—
Property Management
—
CapEx Reserve
—
Net Operating Income
—
Annual Debt Service
—
Annual Cash Flow
—
Equity & Appreciation
03 — Over the hold period
Value Added by ADU (Day 1)
—
New Property Value
—
Future Property Value
—
Total Appreciation Gain
—
Total Wealth Creation
04 — Summary
Cash Flow Over Hold Period
—
Equity Created Day 1
—
Appreciation Gain
—
Total Wealth Created
—
Effective Annual Return
—
How It Stacks Up
05 — Comparison
ADU (Cash Flow + Equity + Appreciation)$0
Same Cash in Stock Market (8%)$0
This tool provides estimates for planning purposes only, based on the assumptions you enter. It does not constitute financial, tax, or investment advice. Actual construction costs, rents, financing terms, and market conditions will vary — talk with your lender, CPA, and Mode Homes before making a decision.
