Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 19.1

Vacancy Rate (estimated) 20%

House Mentors 1.6

Revenue-Producing Beds 13.68

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $6,112.00

Plus: Laundry Service Revenue $3,178.00

Expenses (Annual)

Operating Expenses $21,069.00

Valuation

Capitalization Rate 8.75%