Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 37.5

Vacancy Rate (estimated) 20%

House Mentors 3.1

Revenue-Producing Beds 26.90

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $12,000.00

Plus: Laundry Service Revenue $6,240.00

Expenses (Annual)

Operating Expenses $47,366.00

Valuation

Capitalization Rate 8.50%