Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 12.1

Vacancy Rate (estimated) 20%

House Mentors 1.0

Revenue-Producing Beds 8.68

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $3,872.00

Plus: Laundry Service Revenue $2,013.00

Expenses (Annual)

Operating Expenses $11,565.00

Valuation

Capitalization Rate 8.50%