Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 25.3

Vacancy Rate (estimated) 20%

House Mentors 2.1

Revenue-Producing Beds 18.14

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $8,096.00

Plus: Laundry Service Revenue $4,210.00

Expenses (Annual)

Operating Expenses $28,728.00

Valuation

Capitalization Rate 8.50%