Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 19.7

Vacancy Rate (estimated) 20%

House Mentors 1.6

Revenue-Producing Beds 14.16

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $6,304.00

Plus: Laundry Service Revenue $3,278.00

Expenses (Annual)

Operating Expenses $21,756.00

Valuation

Capitalization Rate 8.50%