Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 25.8

Vacancy Rate (estimated) 14%

House Mentors 2.543724239825103

Revenue-Producing Beds 19.65

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $241,488.00

Less: Vacancy & Loss $33,808.32

Less: Mentor Rent Credit $23,809.26

Plus: Intake Fee Revenue $8,876.00

Plus: Laundry Service Revenue $4,616.00

Total Revenue $197,362.00

Expenses (Annual)

Operating Expenses $30,260.00

Property Taxes $5,000.00

Valuation

Capitalization Rate 12%