Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 28.5

Vacancy Rate (estimated) 20%

House Mentors 2.4

Revenue-Producing Beds 20.60

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $9,200.00

Plus: Laundry Service Revenue $4,784.00

Expenses (Annual)

Operating Expenses $28,072.00

Valuation

Capitalization Rate 8.50%