Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 49.7

Vacancy Rate (estimated) 20%

House Mentors 4.1

Revenue-Producing Beds 35.66

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $15,904.00

Plus: Laundry Service Revenue $8,270.00

Expenses (Annual)

Operating Expenses $75,651.00

Property Taxes $13,217.00

Valuation

Capitalization Rate 8.50%