Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 14.1

Vacancy Rate (estimated) 14%

House Mentors 1.022727245909091

Revenue-Producing Beds 11.11

Weekly Rent $220.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $161,304.00

Less: Vacancy & Loss $22,582.56

Less: Mentor Rent Credit $11,700.00

Plus: Intake Fee Revenue $4,852.00

Plus: Laundry Service Revenue $2,523.00

Total Revenue $134,396.00

Expenses (Annual)

Operating Expenses $15,889.00

Property Taxes $6,000.00

Valuation

Capitalization Rate 12%