Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 40.8

Vacancy Rate (estimated) 20%

House Mentors 3.4

Revenue-Producing Beds 29.60

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $13,200.00

Plus: Laundry Service Revenue $6,864.00

Expenses (Annual)

Operating Expenses $53,699.00

Valuation

Capitalization Rate 8.50%