Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 25.1

Vacancy Rate (estimated) 14%

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $8,800.00

Plus: Laundry Service Revenue $4,576.00

Expenses (Annual)

Operating Expenses $29,548.00

Property Taxes $9,893.00

Valuation

Capitalization Rate 12%