$ /mo
$500 $6,000

Financial Summary

Total Investment $175,000 Midpoint of model price range
Monthly Cash Flow $1,869 After operating expenses
Annual ROI 12.8% Net return on investment
Payback Period 7.8 years Until investment is recovered

Monthly Breakdown

Gross Rental Income $2,500
Vacancy Loss (5%) −$125
Property Insurance (~$100/mo) −$100
Maintenance Reserve (5%) −$125
Property Management (8%) −$200
Property Tax (est.) −$146
Net Monthly Cash Flow $1,804

Compare: Where Else Would You Put $175K?

FlexForm ADU 12.8%
S&P 500 (avg.) 10.0%
High-Yield Savings 4.5%
10-Year Treasury 4.3%

Get a detailed ROI report for your property

We'll send you a personalized analysis with local rental comps, permit costs, and financing options.

Ready to invest?

Get a custom quote for the model you selected. We'll include site-specific costs, permitting timeline, and financing options for your area.

Get a Quote