Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 35.7

Vacancy Rate (estimated) 20%

House Mentors 3.0

Revenue-Producing Beds 25.56

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $11,424.00

Plus: Laundry Service Revenue $5,940.00

Expenses (Annual)

Operating Expenses $44,239.00

Property Taxes $12,527.54

Valuation

Capitalization Rate 8.75%