Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 35.5

Vacancy Rate (estimated) 20%

House Mentors 3.0

Revenue-Producing Beds 25.00

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $11,200.00

Plus: Laundry Service Revenue $5,824.00

Expenses (Annual)

Operating Expenses $36,464.00

Valuation

Capitalization Rate 8.50%