Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 64.5

Vacancy Rate (estimated) 20%

House Mentors 5.4

Revenue-Producing Beds 46.20

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $20,640.00

Plus: Laundry Service Revenue $10,733.00

Expenses (Annual)

Operating Expenses $132,483.00

Valuation

Capitalization Rate 8.75%