Overview

Lease and Income Structure

Property Financials

Bed Data

Private Beds 7

Total Beds 13.7

Vacancy Rate (estimated) 14%

House Mentors 1

Revenue-Producing Beds 10.78

Weekly Rent $125.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $89,050.00

Less: Vacancy & Loss $12,467.00

Less: Mentor Rent Credit $6,500.00

Plus: Intake Fee Revenue $4,712.00

Plus: Laundry Service Revenue $2,450.00

Total Revenue $77,245.00

Expenses (Annual)

Operating Expenses $15,739.00

Property Taxes $1,828.00

Valuation

Capitalization Rate 12%