Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 29.5

Vacancy Rate (estimated) 20%

House Mentors 2.5

Revenue-Producing Beds 21.10

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $9,440.00

Plus: Laundry Service Revenue $4,909.00

Expenses (Annual)

Operating Expenses $35,259.00

Valuation

Capitalization Rate 8.50%