Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 32.1

Vacancy Rate (estimated) 20%

House Mentors 2.7

Revenue-Producing Beds 23.30

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $10,400.00

Plus: Laundry Service Revenue $5,408.00

Expenses (Annual)

Operating Expenses $32,410.00

Valuation

Capitalization Rate 8.50%