Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 16.2

Vacancy Rate (estimated) 14%

House Mentors 1.201425995194296

Revenue-Producing Beds 12.73

Weekly Rent $200.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $168,480.00

Less: Vacancy & Loss $23,587.20

Less: Mentor Rent Credit $12,494.83

Plus: Intake Fee Revenue $5,572.00

Plus: Laundry Service Revenue $2,897.00

Total Revenue $140,867.00

Expenses (Annual)

Operating Expenses $15,757.00

Property Taxes $1,963.00

Valuation

Capitalization Rate 12%