Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 22.5

Vacancy Rate (estimated) 20%

House Mentors 1.9

Revenue-Producing Beds 16.10

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $7,200.00

Plus: Laundry Service Revenue $3,744.00

Expenses (Annual)

Operating Expenses $21,433.00

Valuation

Capitalization Rate 8.50%