Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 18.6

Vacancy Rate (estimated) 20%

House Mentors 1.5

Revenue-Producing Beds 13.38

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $5,952.00

Plus: Laundry Service Revenue $3,095.00

Expenses (Annual)

Operating Expenses $17,519.00

Valuation

Capitalization Rate 8.75%