Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 28.5

Vacancy Rate (estimated) 20%

House Mentors 2.4

Revenue-Producing Beds 20.40

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $9,120.00

Plus: Laundry Service Revenue $4,742.00

Expenses (Annual)

Operating Expenses $27,965.00

Valuation

Capitalization Rate 8.50%