Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 17.5

Vacancy Rate (estimated) 20%

House Mentors 1.5

Revenue-Producing Beds 12.50

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $5,600.00

Plus: Laundry Service Revenue $2,912.00

Expenses (Annual)

Operating Expenses $14,999.00

Valuation

Capitalization Rate 8.50%