| 9,204 SF purpose-built Type-B assisted living facility in a horseshoe configuration — two 3,208 SF resident wings flanking a 2,788 SF renovated |
| 14 private resident rooms supporting 16-bed licensed care capacity |
| 2025 in-place revenue of $332,116 with a clear, definable path to stabilization |
| Pro forma stabilized NOI of ~$320,918 (~32.5% margin), implying ~10.7% pro forma cap rate at the asking price |
| Independent MAI appraisal support across three scenarios: $2.71M as-is, $3.01M upon completion, $3.05M stabilized |
| Value-add upside: Type-B license obtained by buyer through HHSC application — experienced Texas operators may qualify for expedited fast-track review |