Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 18.8

Vacancy Rate (estimated) 20%

House Mentors 1.6

Revenue-Producing Beds 13.44

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $6,016.00

Plus: Laundry Service Revenue $3,128.00

Expenses (Annual)

Operating Expenses $17,752.00

Valuation

Capitalization Rate 8.50%