Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 14.2

Vacancy Rate (estimated) 20%

House Mentors 1.2

Revenue-Producing Beds 10.16

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $4,544.00

Plus: Laundry Service Revenue $2,363.00

Expenses (Annual)

Operating Expenses $15,748.00

Valuation

Capitalization Rate 8.50%