Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 14.9

Vacancy Rate (estimated) 14%

House Mentors 1.093582912292335

Revenue-Producing Beds 11.72

Weekly Rent $180.00

Intake Fee $200.00

Revenue (Annual)

Total Potential Rent Income $139,464.00

Less: Vacancy & Loss $19,524.96

Less: Mentor Rent Credit $10,235.94

Plus: Intake Fee Revenue $5,124.00

Plus: Laundry Service Revenue $2,664.00

Total Revenue $117,491.00

Expenses (Annual)

Operating Expenses $16,790.00

Property Taxes $7,369.00

Valuation

Capitalization Rate 12%