Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 13.3

Vacancy Rate (estimated) 14%

House Mentors 0.95187166285918

Revenue-Producing Beds 10.49

Weekly Rent $225.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $155,610.00

Less: Vacancy & Loss $21,785.40

Less: Mentor Rent Credit $11,136.90

Plus: Intake Fee Revenue $4,576.00

Plus: Laundry Service Revenue $2,380.00

Total Revenue $129,644.00

Expenses (Annual)

Operating Expenses $14,981.00

Property Taxes $5,735.00

Valuation

Capitalization Rate 12%