Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 17.7

Vacancy Rate (estimated) 20%

House Mentors 1

Revenue-Producing Beds 13.16

Weekly Rent $125.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $115,050.00

Less: Vacancy & Loss $23,010.00

Less: Mentor Rent Credit $6,500.00

Plus: Intake Fee Revenue $5,664.00

Plus: Laundry Service Revenue $2,945.00

Total Revenue $94,149.00

Expenses (Annual)

Operating Expenses $19,781.00

Property Taxes $3,067.00

Valuation

Capitalization Rate 9.50%