Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 49.7

Vacancy Rate (estimated) 20%

House Mentors 4.1

Revenue-Producing Beds 35.90

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $16,000.00

Plus: Laundry Service Revenue $8,320.00

Expenses (Annual)

Operating Expenses $75,779.00

Property Taxes $13,217.00

Valuation

Capitalization Rate 8.50%