Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 15.1

Vacancy Rate (estimated) 20%

House Mentors 1

Revenue-Producing Beds 11.08

Weekly Rent $200.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $157,040.00

Less: Vacancy & Loss $31,408.00

Less: Mentor Rent Credit $10,400.00

Plus: Intake Fee Revenue $4,832.00

Plus: Laundry Service Revenue $2,513.00

Total Revenue $122,577.00

Expenses (Annual)

Operating Expenses $16,495.00

Property Taxes $4,770.00

Valuation

Capitalization Rate 8.75%