Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 20.8

Vacancy Rate (estimated) 20%

House Mentors 1.7

Revenue-Producing Beds 14.94

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $6,656.00

Plus: Laundry Service Revenue $3,461.00

Expenses (Annual)

Operating Expenses $23,476.00

Valuation

Capitalization Rate 8.50%