Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 26.9

Vacancy Rate (estimated) 15%

House Mentors 2

Revenue-Producing Beds 20.87

Revenue (Annual)

Plus: Laundry Service Revenue $4,757.00

Expenses (Annual)

Property Taxes $7,325.00

Property Insurance $2,200.00

Valuation

Capitalization Rate 8.50%