Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 21.7

Vacancy Rate (estimated) 20%

House Mentors 1.8

Revenue-Producing Beds 15.56

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $6,944.00

Plus: Laundry Service Revenue $3,611.00

Expenses (Annual)

Operating Expenses $24,201.00

Property Taxes $5,000.00

Valuation

Capitalization Rate 8.50%