Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 13.3

Vacancy Rate (estimated) 20%

House Mentors 1.5

Revenue-Producing Beds 9.14

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $4,256.00

Plus: Laundry Service Revenue $2,213.00

Expenses (Annual)

Operating Expenses $12,625.00

Valuation

Capitalization Rate 8.50%