Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 19.2

Vacancy Rate (estimated) 14%

House Mentors 1.660714243357143

Revenue-Producing Beds 14.85

Weekly Rent $170.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $169,728.00

Less: Vacancy & Loss $23,761.92

Less: Mentor Rent Credit $14,680.71

Plus: Intake Fee Revenue $6,604.00

Plus: Laundry Service Revenue $3,434.00

Total Revenue $141,323.00

Expenses (Annual)

Operating Expenses $21,804.00

Property Taxes $6,500.00

Valuation

Capitalization Rate 8.50%