Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 45.7

Vacancy Rate (estimated) 14%

House Mentors 6.222879641775148

Revenue-Producing Beds 33.08

Weekly Rent $160.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $380,224.00

Less: Vacancy & Loss $53,231.36

Less: Mentor Rent Credit $51,774.36

Plus: Intake Fee Revenue $15,720.00

Plus: Laundry Service Revenue $8,174.00

Total Revenue $299,112.00

Expenses (Annual)

Operating Expenses $65,475.00

Property Taxes $14,210.00

Valuation

Capitalization Rate 12%