Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 35.7

Vacancy Rate (estimated) 20%

House Mentors 3.0

Revenue-Producing Beds 26.00

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $11,600.00

Plus: Laundry Service Revenue $6,032.00

Expenses (Annual)

Operating Expenses $44,474.00

Property Taxes $12,527.54

Valuation

Capitalization Rate 8.75%