Overview

Lease and Income Structure

Property Financials

Bed Data

Total Beds 15.7

Vacancy Rate (estimated) 14%

Intake Fee $200.00

Revenue (Annual)

Plus: Intake Fee Revenue $5,400.00

Plus: Laundry Service Revenue $2,808.00

Expenses (Annual)

Operating Expenses $15,290.00

Valuation

Capitalization Rate 12%