Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 10.9

Vacancy Rate (estimated) 20%

House Mentors 0.9

Revenue-Producing Beds 7.82

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $3,488.00

Plus: Laundry Service Revenue $1,814.00

Expenses (Annual)

Operating Expenses $10,501.00

Valuation

Capitalization Rate 8.50%