Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 37.6

Vacancy Rate (estimated) 20%

House Mentors 3.1

Revenue-Producing Beds 26.98

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $12,032.00

Plus: Laundry Service Revenue $6,257.00

Expenses (Annual)

Operating Expenses $47,539.00

Property Taxes $6,023.00

Valuation

Capitalization Rate 8.75%