Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 13.9

Vacancy Rate (estimated) 20%

House Mentors 1.2

Revenue-Producing Beds 9.92

Weekly Rent $237.50

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $171,665.00

Less: Vacancy & Loss $34,333.00

Less: Mentor Rent Credit $14,820.00

Plus: Intake Fee Revenue $4,448.00

Plus: Laundry Service Revenue $2,313.00

Total Revenue $129,273.00

Expenses (Annual)

Operating Expenses $15,217.00

Valuation

Capitalization Rate 7.75%