Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 34.1

Vacancy Rate (estimated) 20%

House Mentors 2.8

Revenue-Producing Beds 24.20

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $10,800.00

Plus: Laundry Service Revenue $5,616.00

Expenses (Annual)

Operating Expenses $41,511.00

Valuation

Capitalization Rate 8.75%