Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 22.1

Vacancy Rate (estimated) 20%

House Mentors 1.8

Revenue-Producing Beds 16.20

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $7,200.00

Plus: Laundry Service Revenue $3,744.00

Expenses (Annual)

Operating Expenses $24,814.00

Valuation

Capitalization Rate 8.75%