Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 15.1

Vacancy Rate (estimated) 20%

House Mentors 1.3

Revenue-Producing Beds 10.78

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $4,832.00

Plus: Laundry Service Revenue $2,513.00

Expenses (Annual)

Operating Expenses $16,491.00

Valuation

Capitalization Rate 8.50%