Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 15.7

Vacancy Rate (estimated) 20%

House Mentors 1.3

Revenue-Producing Beds 11.70

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $5,200.00

Plus: Laundry Service Revenue $2,704.00

Expenses (Annual)

Operating Expenses $17,661.00

Valuation

Capitalization Rate 8.50%