Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 26.4

Vacancy Rate (estimated) 20%

House Mentors 2.2

Revenue-Producing Beds 18.80

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $8,400.00

Plus: Laundry Service Revenue $4,368.00

Expenses (Annual)

Operating Expenses $28,062.00

Valuation

Capitalization Rate 8.50%