Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. Cancel anytime.
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
General Landlording & Rental Properties
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated over 5 years ago on . Most recent reply

User Stats

17
Posts
4
Votes
Tyler Hardy
4
Votes |
17
Posts

ADU for Old Littleton (Advice)

Tyler Hardy
Posted

Hello Everyone!

I had posted many months ago about ADU plans I had for my house. At the time everything was hypothetical. Fast forward today, I have the zoning required and the necessary variances to build a full new build garage with ADU above. Green light from the city as the 1st legal ADU, in fact. While this was certainly all a large hurdle, what's becoming more cumbersome is the financial justification of the project as a whole. Construction costs are far more insane than I had thought. I'd like to disclose the financial picture I am looking at and invite any financial and real estate advice / experience anyone can bring to the table. I'd like to hear from others on whether or not this makes financial sense.

Current Property

Current Mortgage Balance: $334,000
Home Value: $500,000
Equity: $166,000

ADU + Project Overview


Total Estimated Cost: $200,000

  • Two car garage with work shop (property does not have garage today)
  • 576 sqft of livable space in ADU above
  • 1 bedroom, 1 bathroom, kitchen, living room, & laundry
  • ADU has private entrance outside of garage
  • ADU has 140 sqft patio with mountain views

    Additional Projects to be Included for Main Property 

  • Landscaping my current yard (no improvements to date)
  • Adding oversized deck/patio that extends living room outside
  • Includes all infrastructure, sewer taps, designs, permitting, etc.

Financing & Home Value

As a Veteran I have access to the VA Home Loan which I used to purchase the property back in 2016. I would be leveraging a VA Cash Out Refinance because it permits 100% LTV at 3.5% rate with continued absence of PMI. The cash out refinance would be on the total $500,000 value of the home, those new numbers are reflected below.

1st Mortgage: $1,950/mo (escrow + taxes)

2nd Mortgage: $2,602/mo (escrow + taxes)

Mortgage Increase: $652

Cash Out: $140,000 (after closing costs, taxes, VA funding fee, etc.)

Additional Personal Cash Needed: $60,000

Est. Home Value Increase: $200,000

Operating Expenses & Income

Est. Monthly Rental Income:$1,200

Est. Annual Operating Expenses: 1,200

Monthly Cash Flow: $448 (before taxes)

At times I look at the above numbers and they make sense. Other times, I struggle. I’m fronting $60,000 of cash which is far more than I was hoping to. I’m also onboarding $600+ more in my mortgage which is always a risk. The cash flow on the backend is tighter than I was hoping as well — easily could be whipped out should any major issues arise. I’m not well versed in how taxes will come into play, and for the most part, have not factored them into my calculations.

The garage, large patio, and landscaping are projects that will add great joy and utility to the home. I see these projects as being funded by the renter, which is huge a benefit. All said, I need to sh*t or get off the pot. With a pending economic downturn, I’m nervous about spending such a high premium on labor/construction when I know in the next 12-18months it could be 30-40% cheaper. I’m not sold that this is the best use of my money either.

Anyways, any thoughts?

Most Popular Reply

User Stats

1,497
Posts
856
Votes
Chris Lopez
  • Real Estate Agent
  • Denver, CO
856
Votes |
1,497
Posts
Chris Lopez
  • Real Estate Agent
  • Denver, CO
Replied

@Tyler Hardy

Building ADU's is not a great investment from a rental perspective. if you're doing it for a personal need or want (aging parents living with you) then it can make sense.

Rather than spending the $200k on an ADU build, take the $200k and use it as a downpayment on a multi-unit or 3-4 single-family rentals. You'll make way more cash flow that way. Plus, you don't have to deal with 12 months of carrying costs and the hassles of construction.

Just because you're spending $200k on an ADU, it does not mean it increases your value that much! Appraisers have a hell of time comping it and providing value anywhere near the costs to build. Make sure you figure out that piece too if you care about the total property value.

I've done a lot of research into ADU's and can't make the pencil out from an investment standpoint. Feel free to reach out if you want to chat more

In short, I wouldn't do it. The juice isn't worth the squeeze! Rather, refi and buy rentals.

Loading replies...