Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 11.7

Vacancy Rate (estimated) 20%

House Mentors 1.0

Revenue-Producing Beds 8.36

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $3,744.00

Plus: Laundry Service Revenue $1,947.00

Expenses (Annual)

Operating Expenses $11,216.00

Valuation

Capitalization Rate 8.50%