Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 23.7

Vacancy Rate (estimated) 20%

House Mentors 2.0

Revenue-Producing Beds 16.96

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $7,584.00

Plus: Laundry Service Revenue $3,944.00

Expenses (Annual)

Operating Expenses $26,700.00

Property Taxes $5,735.35

Valuation

Capitalization Rate 8.50%