Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 19.7

Vacancy Rate (estimated) 14%

House Mentors 1

Revenue-Producing Beds 15.94

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $184,392.00

Less: Vacancy & Loss $25,814.88

Less: Mentor Rent Credit $9,360.00

Plus: Intake Fee Revenue $6,776.00

Plus: Laundry Service Revenue $3,524.00

Total Revenue $159,517.00

Expenses (Annual)

Operating Expenses $22,367.00

Property Taxes $4,247.00

Valuation

Capitalization Rate 12%