Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 26.4

Vacancy Rate (estimated) 14%

House Mentors 2.6249999895

Revenue-Producing Beds 20.08

Weekly Rent $145.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $199,056.00

Less: Vacancy & Loss $27,867.84

Less: Mentor Rent Credit $19,792.50

Plus: Intake Fee Revenue $9,080.00

Plus: Laundry Service Revenue $4,722.00

Total Revenue $165,198.00

Expenses (Annual)

Operating Expenses $31,069.00

Property Taxes $19,980.00

Valuation

Capitalization Rate 12%