Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 16.9

Vacancy Rate (estimated) 20%

House Mentors 1.4

Revenue-Producing Beds 12.12

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $5,408.00

Plus: Laundry Service Revenue $2,812.00

Expenses (Annual)

Operating Expenses $18,529.00

Property Taxes $5,319.00

Valuation

Capitalization Rate 8.50%