Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 11.5

Vacancy Rate (estimated) 14%

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $4,000.00

Plus: Laundry Service Revenue $2,080.00

Expenses (Annual)

Operating Expenses $13,070.00

Property Taxes $7,497.00

Valuation

Capitalization Rate 12%