Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 15.2

Vacancy Rate (estimated) 20%

House Mentors 1.3

Revenue-Producing Beds 10.86

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $4,864.00

Plus: Laundry Service Revenue $2,529.00

Expenses (Annual)

Operating Expenses $16,876.00

Valuation

Capitalization Rate 8.50%