Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 28.6

Vacancy Rate (estimated) 14%

House Mentors 2.828402322019724

Revenue-Producing Beds 21.77

Weekly Rent $190.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $282,568.00

Less: Vacancy & Loss $39,559.52

Less: Mentor Rent Credit $27,944.61

Plus: Intake Fee Revenue $9,840.00

Plus: Laundry Service Revenue $5,117.00

Total Revenue $230,021.00

Expenses (Annual)

Operating Expenses $34,235.00

Property Taxes $11,225.00

Valuation

Capitalization Rate 12%