Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 33.9

Vacancy Rate (estimated) 20%

House Mentors 2.8

Revenue-Producing Beds 24.32

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $10,848.00

Plus: Laundry Service Revenue $5,641.00

Expenses (Annual)

Operating Expenses $41,330.00

Valuation

Capitalization Rate 8.50%