Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 24.8

Vacancy Rate (estimated) 20%

House Mentors 2.1

Revenue-Producing Beds 17.90

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $8,000.00

Plus: Laundry Service Revenue $4,160.00

Expenses (Annual)

Operating Expenses $28,192.00

Valuation

Capitalization Rate 8.50%