Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 22.9

Vacancy Rate (estimated) 14%

House Mentors 2.164094658010288

Revenue-Producing Beds 17.53

Weekly Rent $140.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $166,712.00

Less: Vacancy & Loss $23,339.68

Less: Mentor Rent Credit $15,754.61

Plus: Intake Fee Revenue $7,876.00

Plus: Laundry Service Revenue $4,096.00

Total Revenue $139,590.00

Expenses (Annual)

Operating Expenses $26,882.00

Property Taxes $9,500.00

Valuation

Capitalization Rate 12%