Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 28.0

Vacancy Rate (estimated) 20%

House Mentors 2.3

Revenue-Producing Beds 19.70

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $8,800.00

Plus: Laundry Service Revenue $4,576.00

Expenses (Annual)

Operating Expenses $32,261.00

Property Taxes $7,674.00

Valuation

Capitalization Rate 8.75%