Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 13.3

Vacancy Rate (estimated) 20%

House Mentors 1.1

Revenue-Producing Beds 9.90

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $4,400.00

Plus: Laundry Service Revenue $2,288.00

Expenses (Annual)

Operating Expenses $11,752.00

Valuation

Capitalization Rate 8.50%