Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 14.6

Vacancy Rate (estimated) 20%

House Mentors 1.2

Revenue-Producing Beds 10.48

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $4,672.00

Plus: Laundry Service Revenue $2,429.00

Expenses (Annual)

Operating Expenses $12,600.00

Valuation

Capitalization Rate 8.50%