Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 23.2

Vacancy Rate (estimated) 20%

House Mentors 1.5

Revenue-Producing Beds 17.50

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $7,600.00

Plus: Laundry Service Revenue $3,952.00

Expenses (Annual)

Operating Expenses $26,278.00

Property Taxes $5,228.00

Valuation

Capitalization Rate 8.50%