Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 16.0

Vacancy Rate (estimated) 20%

House Mentors 1

Revenue-Producing Beds 11.80

Weekly Rent $125.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $104,000.00

Less: Vacancy & Loss $20,800.00

Less: Mentor Rent Credit $6,500.00

Plus: Intake Fee Revenue $5,120.00

Plus: Laundry Service Revenue $2,662.00

Total Revenue $84,482.00

Expenses (Annual)

Operating Expenses $17,804.00

Property Taxes $1,455.00

Valuation

Capitalization Rate 9.50%