Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 19.9

Vacancy Rate (estimated) 20%

House Mentors 1.7

Revenue-Producing Beds 14.22

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $6,368.00

Plus: Laundry Service Revenue $3,311.00

Expenses (Annual)

Operating Expenses $22,390.00

Valuation

Capitalization Rate 8.50%