Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 7.3

Vacancy Rate (estimated) 20%

House Mentors 0.6

Revenue-Producing Beds 5.24

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $2,336.00

Plus: Laundry Service Revenue $1,215.00

Expenses (Annual)

Operating Expenses $8,531.00

Valuation

Capitalization Rate 8.50%