Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 41.7

Vacancy Rate (estimated) 20%

House Mentors 3.5

Revenue-Producing Beds 29.50

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $13,200.00

Plus: Laundry Service Revenue $6,864.00

Expenses (Annual)

Operating Expenses $55,097.00

Property Taxes $6,914.00

Valuation

Capitalization Rate 8.50%