prop_id prop_val_yr nbhd_econ_area prop_type_cd class level_cd gba nra prop_name comment ------------ --------------------------------------- -------------- ------------ ---------- ---------- -------------- -------------- -------------------------------------------------- --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- 2344 2021 S09 RE005 C 1 3130 3130 2013 proforma, 2349 2021 S09 RE055 C 1 1272 1272 , 2522 2021 S09 RE005 B 1 4085 4085 MIDAS , 3934 2021 S09 WH060 B 1 3600 3600 , 3937 2021 S09 WH060 B 1 2201 2201 2008 income, 3938 2021 S09 WH060 B 1 2201 2201 2011 income - unfinished on inside - warehouse only - no water or sewer, Rent: 625 hembry $1,050, mo 3940 2021 S09 WH060 C 1 7420 5320 , NEED RENT ROLL. 2011 SALE WITH R3945. 100% LEASED PER COSTAR 3945 2021 S09 WH060 C 1 2100 2100 , NEED ACTUAL RENT ROLL. 100% LEASED PER COSTAR 1/3/11. SOLD WITH R3940 4/2011 3990 2021 S09 RE020 A 1 4843 4843 , 4449 2021 S09 RE045 A 1 8290 7380 , 4702 2021 S09 RE025 B 1 7080 7080 2019 INCOME PRO FORMA, 4722 2021 G01 SC045 A 3 4480 4550 2020 INCOME. Excess Land, 4726 2021 S09 OF010 A 1 11119 11119 2021 PROFORMA. MEDICAL OFFICE W/URGENT CARE 4731 2021 S09 OF010 A 1 8417 8417 2015 proforma, 4/15- CO* no updates. 7/2013- Co* $19.25 NNN 4735 2021 S09 RE070 A 1 4825 4825 BARIS RESTAURANT 2018 proforma-owner occ, 4740 2021 S09 OF020 A 1 6570 6570 2015 proforma, 5/18/05 Talke to owner Matt, Stated that non disclosure of assignment of rents. Stated that rents are flat with no rate increases. 4/2015 - NO Co* updates. 4742 2021 S09 OF015 B 1 16274 14436 2019 income, ONLY A SMALL PORTION IS NNN--SMALL SPACE IS GROSS. CO* $17 SQ FT PLUS NNN 4748 2021 S09 OF015 B 1 9932 9932 2012 income, 4772 2021 S09 OF015 A 1 12071 8505 2013 INCOME - 16.21 AVG RENTAL RATE. 4.29 CAM. 4,532 SQ FT OWNER OCCUPIED, 4778 2021 S09 OF020 A 1 4782 4782 2015 Proforma. Excess Land, 2013 100% occupied & $18 NNN per fee appraisal 4863 2021 S09 OF002 B 1 0 2461 , 4967 2021 S09 OF002 C 1 2620 2620 2012 Proforma, 5438 2021 S09 MF006 C 4 3596 3596 LAKE SHORE APTS , 7943 2021 C03 RE005 A 1 3200 3200 COLONY CAR CARE , 7973 2021 C03 RE025 A 1 1100 1100 , 7979 2021 C03 RE055 C 1 1225 2225 2019 INCOME, 8007 2021 C03 RE055 C 1 2204 2204 LOVE UR BED Property was sold back in 2016. Tenant defaulted and building was taken back in 2019. Owner's comments - 100% VACANT. Upon taking the building back, issues were found. Tenant appeared to try and install sky lights and cut sections of the roof out, but the 8074 2021 G01 WH040 B 3 10200 10200 2018 Proforma, 8545 2021 S09 WH060 C 1 16890 16890 2019 Proforma, 8564 2021 G01 WH025 B 2 14414 14414 NULL 8580 2021 S09 RE030 B 1 4538 4538 ROBINSON DAYCARE 2015 Prof, 12142 2021 S09 WH060 C 1 5050 5050 2014 income, 12296 2021 S09 RE070 A 1 5631 5400 TIERNEYS CAFE 2017 income, 2014 LEASE 14.36 GROSS lease increases each year-'10 = $11/ft - '11 = $12 - '12 recalculated. 2012 is 3% or FMV. Possible % as well. 12304 2021 S09 RE070 C 1 1334 1334 MAIN STREET CAFE 2018 proforma, 12321 2021 G01 MF001 B2 2 234042 223992 VISTAS ON THE PARK 2020 Income. Valued with R189142, R12324, R12321, REHABBED IN 2015 12324 2021 G01 MF001 B2 2 234042 223992 VISTAS ON THE PARK 2020 Income. Valued with R189142, R12324, R12321, REHABBED IN 2015 12325 2021 S09 MF025 C 1 3664 3664 4-PLEX , 12326 2021 S09 WH060 B 1 6000 6000 2019 INCOME PROFORMA, 12338 2021 S09 AA001 C 1 625 625 , 12351 2021 S09 OF002 B 1 1090 1090 2018 proforma, 12372 2021 S09 OF020 B 1 4165 4165 LODESTONE Now single tenant, 2016-CO* shows last lease for entire building $20NNN. 8/11/15 For sale $840,000 & Also State NNN Leases 12387 2021 S09 OF020 B 1 4800 4800 , OWNER OCCUPPIED 12446 2021 G01 FL020 C 1 6750 6750 25% office, 12482 2021 S09 WH060 C 1 4500 4500 , 12497 2021 S09 WH060 C 1 2100 2100 , 12599 2021 G01 OF020 B 1 22462 22462 NULL 12629 2021 S09 RE040 A 1 1621 1621 JIMMY JOHNS SANDWICHES 2014 income, 12642 2021 S09 RE055 C 1 3200 3200 2014 proforma, 13977 2021 S09 WH060 C 1 17865 17865 PROFORMA 2013-OWNER OCC, 14786 2021 S09 OF020 B 1 2094 2094 , 14792 2021 S09 RE010 B 1 7763 6655 BANK OF AMERICA 2012 Proforma. Owner Occupied 4,577 sq ft., 2012 Proforma from fee appraisal for property 14793 2021 S09 RE085 A 1 1125 1125 , 1/14 per owner asking $800 per month 14795 2021 S09 RE070 A 1 4400 4400 FLYING PIG , 8/5/15 LISTED FOR $1,300,000 14796 2021 S09 RE085 A 1 10305 8973 2020 Income, 14814 2021 S09 RE085 A 1 3988 3998 , 14821 2021 S09 RE085 B 1 3625 3625 2015 Income proforma, 14822 2021 S09 RE085 A 1 2970 2970 WE & YOU 2019 Proforma, 14829 2021 S09 OF020 B 1 2340 2340 ENVSER SERVE 2015 pro, 2007-Co*-asking $16.50 nnn 15717 2021 S09 RE001 A 1 13919 17663 WATERSKI BOATS DALLAS 2014 proforma, 16076 2021 S09 OF002 B 1 2630 2630 , 16227 2021 G01 FL020 C 3 30618 33000 4 LAND ACCOUNTS ON PROP: 16238,16236,16234,16233 16228 2021 G01 FL020 C 3 30618 33000 4 LAND ACCOUNTS ON PROP: 16238,16236,16234,16233 16241 2021 S09 WH060 C 1 4335 7335 , 16244 2021 S09 WH060 C 1 6200 6200 , 16245 2021 S09 WH060 C 1 6000 6000 , MULTI-TENANT 16250 2021 S09 WH060 B 1 19100 19100 , 16253 2021 S09 SE050 B 1 29552 29552 , 16254 2021 S09 RE055 B 1 24957 24957 2018 income, 16494 2021 S09 RE025 B 1 4030 4030 2018 proforma, 16499 2021 S09 OF020 B 1 2013 2013 TITLE MAX 2019 Proforma, 16516 2021 G01 MF001 B1 1 323653 305000 PARK AT FLOWER MOUND NULL 16522 2021 S09 RE090 C 1 76527 76527 TERRYS SUPERMAKET/BAZAAR 2011 INCOME. OWNER OCCUPIES THE GROCERY sTORE AND MAKES APPEAR TO PAY RENT. THE BALLROOM PORTION IS ON ONE END BUT DOES NOT SHOW ANY INCOME RECEIVED. tHE MIDDLE PORTION SHOWS TO BE A BAZARRE WITH INDIV. SPACES., 16536 2021 G01 SC045 B 2 15524 15524 LEWISVILLE PLAZA , 1/12/12 COSTAR SHOWS 100% OCC 16541 2021 S09 RE025 B 1 2880 2880 7 Eleven 2017 PROFORMA, 16543 2021 G01 MF001 B2 2 318901 264824 PARC LAKE APTS 2021 income. 16549 2021 S09 AA001 C 1 13178 13178 2019 proforma, 16554 2021 C02 OF002 A 1 864 864 DALLAS GRASS Do not value on income. Income model set up to link & pull property data in other formats, 16568 2021 S09 RE010 C 1 15750 15830 BANK ONE , 16573 2021 S09 WH060 A 1 10000 10000 2019 Proforma, 16575 2021 S09 WH060 C 1 10000 10000 2019 Proforma, 16579 2021 S09 WH060 C 1 20450 20450 WORKED INCOME 2002, 16682 2021 C02 RE100 B 1 5080 5080 , 16693 2021 S09 OF015 C 1 15977 15977 MULTI TENANT OFFICE, 16701 2021 S09 WH060 C 1 10000 10000 XL Parts Auto Parts NULL 16713 2021 S09 RE040 C 1 1794 1698 2009 income, 16718 2021 S09 RE040 C 1 1190 1190 CHURCHS Remodel 2005, 16744 2021 S09 AA001 B 1 3506 3506 , 16750 2021 G01 FL020 B 1 8050 8000 2019 Market Proforma, Avg rent = $12 FSGROSS 16763 2021 S09 WH060 B 1 4000 4000 SOUTHWEST PAINT & BODY 2011 proforma, 16830 2021 G01 SC045 B 2 36163 36721 VISTA PARK S/C 2020 Income. 16915 2021 S09 OF010 C 1 25520 25440 FIRST TX MEDICAL 2019 proforma, 16920 2021 S09 RE100 C 1 2800 2800 , 16929 2021 S09 OF010 C 1 8282 8282 2015 PROFORMA. OWNER OCCUPIED. INC LAND ACCT 16928, 16948 2021 S09 OF010 C 1 2755 2755 2018 proforma-owner occ, 16952 2021 S09 OF015 B 1 59105 44756 2019 income., PROPERTY HAS A HISTORY OF LARGE VACANCY SINCE IT WAS BUILT. 16972 2021 G01 SC045 C 2 119999 122692 OLD ORCHARD S/C 2018 INCOME W R165579, 2/18 FC ONLY 1 VAC 4/16 9446 AVAIL @ $12 NNN SALE $8,600,000 1/2015 LIST FOR SALE @ $9.53 MILL. 2015 NEED CORRECT RENT ROLL-SQ FTG CHANGES EVERY YEAR AND NOT SHOWING BUMPS IN RENT 12/31/14 COSTAR SHOWS 12,170 VAC @ $1 16974 2021 S09 RE055 B 1 5400 5400 2018 INCOME., 16975 2021 S05 RE025 B 1 2496 2496 7-11 2017 PROFORMA, 17010 2021 G01 WH040 C 3 28788 28788 2019 Market ProformaMini warehouse income, plus need to add in owner occupied sq ft of 9,300 sq ft, 17066 2021 S09 AA001 B 1 31714 26007 2019 INCOME. BANK IS 10,611 AND USED $25.00 RENT PROFORMA S.F. FULL SERVICE LEASES., 17067 2021 C02 AA001 A 1 3450 3450 , 17080 2021 C03 AA001 B 1 18381 18381 11,456 Office & 6,925 warehouse. Per 2019 Listing. 2,530 sq ft available. Proton PRC is owner Occupied portion., 17090 2021 C03 RE030 B 1 4860 4860 2016 Proforma, 17120 2021 C03 RE055 B 1 3040 3040 , 2011-CO* asking $15 NNN 17122 2021 C03 RE025 A 1 2706 2706 Stop N Go 2019 Proforma, 17132 2021 S09 OF020 B 1 5658 5658 2015 Proforma, 17160 2021 C03 SC001 C 1 102816 98293 COLONY SQUARE 2018 INCOME, 11/5/18 1ST COMM REALTY & CS SHOW 21,224 VAC AVE ASKING $9.64/FT WITH NNN $2.45/FT 3/15 COSTAR 20,871 VAC @ $7.50-$9.50 2014 INCOME 3/30/13 costar shows 17162 2021 C03 OF020 B 1 9788 8127 Summit Center 2015 income. 9,596 Gross sq ft (1,469 sq ft Common area on 2nd floor). 4,602 sq ft Owner occupied. 2015 vacant space is executive suite asking $28.99 sq ft, 17164 2021 C03 RE055 B 1 4832 4832 2016 income, 17169 2021 C02 RE030 B 1 4860 4860 La Petite Academy 2018 pro, 17200 2021 S09 SE036 A 1 21780 21780 , 17347 2021 S09 WH060 B 1 8645 8646 2019 proforma, NEED ACTUAL RENT ROLL!! 17632 2021 S09 SC005 A 1 96455 88958 KOHLS 2019 proforma, 17636 2021 S09 WH060 C 1 7625 7625 , need actual lease 17649 2021 G01 FL020 C 1 33352 32000 2019 Market Proforma44% Office, 17650 2021 S09 HC030 C 1 12927 45124 2011 proforma, 17668 2021 S09 OF015 B 1 31868 31868 2009 INCOME. 50% OWNER OCCUPIED., 2011 ASKING $10 NNN 17689 2021 S09 RE045 B 1 13967 13967 , 17718 2021 S09 RE090 B 1 59220 59103 KROGER 2012 proforma, 17719 2021 S09 WH060 C 1 71284 69800 2019 INCOME, 17792 2021 S09 RE010 A 1 4788 4788 REGIONS BANK 2015 Proforma, 17793 2021 C02 OF020 B 1 3212 3212 2018 PROFORMA, 17814 2021 G01 SC045 B 2 19060 19467 151 COFFEE 2019 income w 99043, 17834 2021 S09 RE030 B 1 7069 7069 BLOSSOM VALLEY ACADEMY , 17841 2021 G01 SC045 B 2 8550 8155 LONE STAR FITNESS 2021 INCOME, 2018 MUST HAVE ACCURATE I&E & RENT ROLL 17869 2021 S09 RE005 C 1 4440 4440 2017 INCOME PROFORMA, 17898 2021 S09 WH060 C 1 36400 69800 2019 INCOME, 17914 2021 G01 MF020 B 1 1358 45 LEWISVILLE MHP 2011 income 16 spaces owner owns mh's & rents for $475. 16 spaces are leased lots for $300. 13 travel trailer spaces $300. MH'S OWNED BY OWNER TOTAL VALUE $59,608 + ADD IN RESIDENCE, 17921 2021 S09 OF002 B 1 1152 1152 , 17959 2021 G01 MF015 A 3 130090 142264 BAYSHORE TERRACE 2021 INCOME W/137721, 17972 2021 S09 RE005 A 1 8053 8053 2013 Proforma, 17980 2021 G01 MF020 A 3 2645 289 VILLAGE NORTH MHP 2019 proforma, 18021 2021 S09 OF010 B 1 7231 6040 Theracare home health 2017 proforma, 18023 2021 G01 SC045 B 4 118026 100249 LEWISVILLE WEST 2019 Income - Did not run abestos space as rentable.High lease up rate - vacant space is Shell. History of high vacancy - Stabalizied at 80%, "4/17 SEE FIELD CHECK SHEET FOR OCCUPANCY 37,380 NEED CURRENT RENT ROLL AND I&E STMT. 12/17/14 COSTA 18037 2021 S09 RE025 C 1 2100 2100 , 18043 2021 G01 MF001 B2 3 164851 156360 FOX HOLLOW APTS 2021 INCOME 18061 2021 S09 WH060 A 1 8500 8500 , 18075 2021 S09 OF020 B 1 1579 1579 , 18078 2021 S09 WH060 B1 1 31736 31736 , 18090 2021 S09 OF020 B 1 3600 3600 PROFORMA, 18114 2021 G01 FL020 B 3 25000 25000 2019 Market Proforma40% Office, 18121 2021 S09 OF002 C 1 1321 1321 , 18133 2021 G01 FL020 B 1 36885 36939 2021 Income 18256 2021 S09 RE010 B 1 2100 1814 BBVA COMPASS BANK , 18271 2021 G01 MF015 A 2 191834 191196 BASSWOOD MANOR 2020 Income. HUD. Renovated 2009, 18273 2021 S09 FL005 B 1 122368 124848 2019 proform OWNER OCCUPIED, 12/12 SALE WAS AN INTERNAL TRANSACTION. 18336 2021 S09 RE040 A 1 3498 3498 RAISING CANES 2010 income, 18376 2021 S09 RE050 A 1 13191 13340 CALLOWAY'S NURSERY , INCOME FROM SALES LISTING ON COSTAR 3/23/11 18402 2021 G01 MF020 A 3 203 188 EAGLE RIDGE MHP 2019 INCOME. NO RENT ROLL. SEPARATE LAND ACCTS. 78228J& 18403, 2017 Rent $397 space ($4,768 annual) 18515 2021 S09 OF020 C 1 4021 2821 Metal Exterior, 18518 2021 G01 SC045 B 2 15000 15000 NORTHWOOD RETAIL 2019 income proforma, 3/16 XCL SHOWS 5100 AVAIL @ $$14 NNN 1/1/12 COSTAR SHOWS 100% OCC. LOOPNET SHOWS 6,400 FT AVAILABLE @ $16.00 12/9/09--5,100 AVAILABLE 4/10/10. 18565 2021 S09 WH025 C 1 43904 43904 2015 proforma Owner Occupied, 18577 2021 G01 MF020 C 6 31 31 NORTH MILL MHP 2021 INCOME. OLD, LOW RENT PARK. RENTS RANGE FROM $225-$350 NEWEST RENTS 18588 2021 G01 WH040 C 3 24020 24020 , 18614 2021 S09 RE005 C 1 3150 3150 , 18630 2021 G01 SC045 C 2 19339 17360 LOOKING GLASS ANTIQUE MALL 2019 INCOME -PER FC AND COSTAR-100% OCC, 3/19 CS SHOWS 3192 AVAILABLE @ $16.00 NNN 3/18 CS SHOWS 100% WITH LAST LEASES @ $12 NNN 2017 FC & COSTAR SHOW 100% OCC 18636 2021 S09 OF002 B 1 2556 2556 2016 pro, 18646 2021 G01 SC045 C 3 16568 16568 2018 income, 4/13 AREA SHOWS ALL LEASES FROM $8.50-$14.00 IN THAT AREA. ACCOUNT 18630 LISTED $12.32-$13.57 ATTACHED TO THIS BUILDING. 1/11/12 COSTAR SHOWS 100% OCC. SEE ACCT 18630 WHICH IS PART OF THIS STRIP CENTER. RENTS AVE $11 18651 2021 S09 RE002 B 1 1478 1478 2018 proforma, 18654 2021 G01 SC045 C 2 53727 50573 LAKE PARK SHOPPING 2017 INCOME -, 9/19 CS SHOWS 9867 VAC @ $11.50-$13.50 NNN 4/17 XCEL SHOWS 4753 VAC @ $9-$12.50NNN 4/16 XCEL SHOWS 7604 AVAIL @ $7.50-$11.50 NNN 12/30/14 COSTAR SHOWS 10,002 AVAIL @ $6.50-$11.50 NNN ALSO FIELD CHECK 3/14 COSTAR 12763 AV 18662 2021 S09 WH060 B 1 32497 32497 2019 Income, 18665 2021 S09 RE005 C 1 2022 2022 , 18673 2021 S09 AA001 B 1 4898 4898 ALS BBQ RESTAURANT 2017 proforma.NNN. INC 136350 LAND ACCT., Last income recieved 18684 2021 S09 OF020 C 1 2742 2775 , 18703 2021 S09 OF020 C 1 4706 3485 , 18750 2021 S09 WH060 C 1 15000 15000 2014 PROFORMA, 18751 2021 S09 WH060 C 1 25889 18772 2019 pro, 18755 2021 G01 WH040 B 2 54218 44890 3940 Total Units. No Climate Controlled. NO OUTSIDE PARKING INCOME, 18758 2021 G01 SC045 B 2 10500 10500 2019 income proforma - I&E statement includes 2 properties with individual income but no expence, 18760 2021 S09 RE055 A 1 4187 4187 Auto Sound , 18762 2021 S09 RE055 C 1 5266 4616 , 6/19 LISTED FOR $1.1MILLION 18763 2021 S09 RE055 C 1 5266 4616 , 6/19 LISTED FOR $1.1MILLION 18768 2021 S09 OF020 C 1 2400 2400 ROMNEY AUTO 2014 PROFORMA-OWNER OCC, 18776 2021 S09 RE055 A 1 5454 5454 2019 proforma, 18784 2021 S09 RE025 B 1 2560 2560 7 Eleven 2018 PROFORMA, 18802 2021 G01 WH040 B 3 6260 5600 2019 Income, No Managment fee 18805 2021 S09 RE050 C 1 8617 8147 LANDSCAPE COMPANY 2019 INCOME, 18806 2021 S09 RE005 B 1 11650 11650 , 18815 2021 S09 RE005 B 1 0 5000 ALLSTATE TRANSMISSIONS , 18816 2021 S09 RE045 B 1 1659 1659 , owner was willed the property. $1,400/mth is what the placed rents for. 18817 2021 G01 MF020 A 4 3472 451 NORTHWOOD MHP 2019 income (Rent Roll Only), 2017 Rent $513 month ($6,156 annual) 18822 2021 S09 OF002 B 1 720 720 , 18839 2021 S09 RE001 A 1 43463 36437 Bankston Nissan 2010 proforma only, 18844 2021 S09 OF020 C 1 4887 4887 2015 Proforma, 18846 2021 S09 MF020 C 1 7 16 Country Estates MHP , Highest & Best use is land value. 18849 2021 S09 OF020 C 1 2800 2815 2015 pro, 18851 2021 S09 WH060 C 1 13976 13976 2011 proforma. OWNER OCCUPIED, 18853 2021 S09 OF020 B 1 3704 3704 2016 PROFORMA, 18856 2021 S09 RE001 A 1 108646 107607 HUFFINES CHEVROLET , 18862 2021 S09 OF020 B 1 2268 2268 2019 PROFORMA, PROFORMA BASED ON ASKING RENT FOR 275579 18875 2021 S09 RE001 A 1 108646 107607 HUFFINES CHEVROLET , 18879 2021 S09 OF002 B 1 1268 1268 , 18897 2021 S09 OF020 C 1 6068 6068 , 18902 2021 S09 WH060 A 1 3180 2580 GRASSPERSON LAWNCARE & LANDSCAPING 2019 Proforma, 18916 2021 S09 WH060 B 1 12980 12980 2019 Inc Proforma, OWNER OCCUPIED PER COSTAR 1/12, 18922 2021 S09 OF002 C 1 1792 1792 2015 proforma, 18938 2021 S05 MF025 B2 4 7902 7902 2016 PROFORMA, REFERENCE ONLY 18950 2021 G01 SC045 C 1 12000 10988 2019 INCOME, 3/18 CS SHOWS 100% WITH LAST LEASE @ $18.00 FS DO NOT LOWER PER SALES IN AREA. MUST HAVE I&E 18957 2021 G01 MF020 B 1 36 36 THE PARKS OF FLOWER MOUND , 18964 2021 S09 WH060 C 1 31080 31680 2015 income, 18967 2021 S09 WH060 C 1 31080 31680 2015 income, 18971 2021 S09 WH060 B 1 9750 9750 Loopnet info 8/25/08, 18982 2021 S09 WH060 B1 1 20000 20000 , 19003 2021 S09 RE085 A 1 7128 7260 2017- 2nd floor for lease $12 GROSS, 3,630sf MANY SMALL OFFICES UPSTAIRS, 2017-Xcelligent for lease 19012 2021 S09 RE085 B 1 2100 2100 2019 proforma--. owner occupies prt of sf, 19021 2021 S09 RE085 A 1 1694 1694 2016 incomeWORK WITH R19018, 19029 2021 S09 OF020 B 1 18986 18986 2021 - PROFORMA. SEE DIRECT CAP. NO ACTUALS. 19040 2021 S09 RE085 A 1 1470 1450 2016 income, 19044 2021 S09 RE085 A 1 4200 4200 RETAIL 2016 INCOME-1400 LEASED & 700 FT OWNER OCC, 19123 2021 G01 FL020 B 1 5000 5000 2018 Market Proforma, 2017 PRO 19146 2021 S09 MF025 C 1 6669 6569 4-PLEX 2019 income, 19194 2021 S09 FL025 C 1 9601 8507 2018 Market Proforma, NEED TO USE CURRENT MARKET RENTS 19196 2021 S09 OF010 A 1 7008 7008 2015 pro PROFORMA, 19206 2021 S09 RE055 C 1 3906 3222 2015 Proforma, 19209 2021 S09 OF020 C 1 6560 6560 2011 PROFORMA, 19211 2021 S09 AA001 C 1 6976 5760 2019 proforma, Informed owner need pics of second floor & copies of leases for 2010 19227 2021 S09 MF002 C 1 20076 19325 Lewisville Apartments 2019 Income -(Rent Only) small units. All utilites paid, 19244 2021 S09 OF010 A 1 12992 12992 2019 proforma, 19261 2021 S09 AA001 C 1 9225 9225 2016 proforma, 19351 2021 S09 RE006 C 1 4141 4141 Kwik Kar Oil & Lube 2012 proforma, 2017-for sale $1,300,000 ($313.93 sqft) Abs NNN. 19362 2021 S09 HC001 A 1 4528 4528 ABC PEDIATRICS SCHOOL 2019 income, 19376 2021 S09 OF010 C 1 13084 12946 MCFARLAND 2019 INCOME - BELIEVE DOCTORS ARE PARTNERS-- THUS REIMBURSING NNN, BUT NOT STATING THAT THEY ARE., 11/15-No new Co* info. 8/10-CO* $20 FS 2,050 sq ft 19387 2021 G01 SC045 C 2 48728 47560 2018 Income. 4,500 sq ft not leasable due to pool area. ********PARKING IS THEIRS ONACCOUNT 19358******, 4/17 COSTAR SHOWS 23,050 AVAIL @ $12-$18 NNN 4/16 CS SHOWS 9650 VAC @ $15 NNN & XCL SHOWS 23,100 @ $10-$15 NNN ANDREMODELING OFFICES 19419 2021 G01 MF020 B 2 61 61 Flower Mound MHP 2017 proforma, 19430 2021 S09 WH025 B 1 284167 229451 2014 income proforma, OWNER OCCUPIED, 19440 2021 S09 WH060 B 1 5404 4000 2014 income, 19443 2021 G01 SC045 C 3 5085 6000 , 3/18 CS SHOWS 100% LAST LEASES AT $15.20 NNN 4/17 COSTAR SHOWS 100% OCC WITH LAST LEASES $13.86-$15.20 NNN 4/16 CS SHOWS 3050 VAC @ $13.88-$14.12 NNN 12/29/14 COSTAR SHOWS 3,050 VAC @ $13.68-$14.12 NNN 3/14 costar shows 3770 vac @ $1 19467 2021 S09 OF002 B 1 1176 1176 , 19485 2021 G01 FL020 B 1 9180 9180 2018 Market Proforma, , 2020 Actual Income from Account quick report and Profit and Loss 19509 2021 S09 RE070 B 1 4488 4048 PANCHOS , 19540 2021 S09 WH060 C 1 10112 10122 , 19542 2021 S09 WH060 C 1 10112 10112 , 19550 2021 C02 WH060 A 1 3000 3000 2016 proforma, 19553 2021 C02 AA001 A 1 17600 17600 2018 proforma-owner occ, 19565 2021 S09 WH060 B 1 17300 17300 2014 PROFORMA - OWNER SAY'S INCOME IS $8800 MONTH - EXPS PROFORMA OWNER WILL LET AGENT CONTINUE PROTESTTHIS PROPERTY IS 100% LEASED PER COSTAR., 19569 2021 S09 WH060 B 1 14030 14030 2011 INCOME PROFORMA, 19573 2021 S09 OF020 C 1 3000 3000 2015 pro, 19595 2021 G01 MF020 B 1 9368 12 PROPERTY INCLUDES TWO TRACTS OF LAND AND MOBILE HOMES. PROFORMA FOR 2017 BASED ON HIGHER EXPENSES DUE TO HAVING THE HOMES AS WELL., 19597 2021 G01 MF020 B 1 9368 12 PROPERTY INCLUDES TWO TRACTS OF LAND AND MOBILE HOMES. PROFORMA FOR 2017 BASED ON HIGHER EXPENSES DUE TO HAVING THE HOMES AS WELL., 19711 2021 G01 MF001 B2 3 236989 215400 AUTUMN BREEZE 2020 Income. With R136266 (LAND), 19743 2021 G01 MF001 B1 3 568644 599112 OAK FORREST I & II APTS 2020 INCOME/EXP 19796 2021 S09 RE025 B 1 2090 1056 , 19801 2021 S09 OF010 C 1 5153 5153 , 19830 2021 S09 WH060 B 1 19920 19920 2010 income proforma-, ADD IN EXCESS LAND AFTER INCOME!!!! 19835 2021 S09 RE055 B 1 4800 4000 TEXAS CAR TITLE AND PAYDAY SERVICES 2016 INCOME PROFORMA, 19845 2021 S09 RE005 B 1 3160 3160 EAGLE TRANSMISSION 2019 Proforma, 19863 2021 S09 RE005 C 1 1500 1500 , 19873 2021 G01 MF015 A 1 102478 78562 St Charles Apts 2019 Income. LIHTC-Low Income Housing Tax Credit, 19878 2021 G01 MF015 A 1 102478 78562 St Charles Apts 2019 Income. LIHTC-Low Income Housing Tax Credit, 19886 2021 S09 OF020 B 1 2381 2381 2019 Proforma, 19895 2021 S09 MF002 C 2 14168 14160 GREEN OAKS APTS 2017 INCOME, 19897 2021 S09 WH060 C 1 9600 9600 2019 proforma, 19900 2021 S09 MF002 C 1 6062 6062 LAND-O-LAKES APTS 2016 PROFORMA, 19904 2021 S09 MF002 C 1 6062 6062 LAND-O-LAKES APTS 2016 PROFORMA, 19908 2021 S09 AA001 C 1 12568 12568 PART WHSE, PART STORE, Need actual income for 2012!! 19922 2021 S09 WH060 A 1 9600 9600 2019 PROFORMA, ACTUAL RENTS, 19953 2021 S09 WH060 A 1 0 50200 , 19962 2021 0 0 41400 2005 INC & EXP, 19996 2021 S09 WH040 C 1 19040 19040 , 20010 2021 S09 RE030 A 1 8036 8666 Childrens Courtyard 2018 proforma, Please value individually based on market rents of $15-$18 NNN 20022 2021 S09 RE025 B 1 1512 936 , 20031 2021 G01 MF001 B2 2 137586 131000 WILLOW RIDGE APTS 2021 income 20045 2021 S09 WH040 C 4 74448 74448 BILL'S BO-TEL 2018 Market Proforma, 20066 2021 G01 SC045 C 2 105077 104892 MAIN VALLEY SHOPPING CENTER 2021 income, 3/19 COSTAR SHOWS 1,100 VAC AT $14NNN 3/18 CS SHOWS 13,200 AVAIL @ 14 NNN 4/17 XCEL & COSTAR SHOW 100% AS WELL AS FC 4/16 XCL SHOWS 7800 VAC @ $10NNN 11/15 COSTAR SHOWS 7,800 AVAIL @ $WH-.NNN 12/30/14 COSTAR SHOWS 20068 2021 S09 AA001 B 1 8140 5340 Rental rate for Tire shop only. Small Sctrip Ctr & Car Wash, 20072 2021 S09 RE040 A 1 3362 3362 BURGER KING 2017 PROFORMA 2012 Remodel. 2009 Renovation, 20075 2021 S09 RE010 B 1 4110 4110 BANK OF AMERICA , 20077 2021 S09 WH060 B 1 32000 32000 2019 Income, 20131 2021 G01 SC045 B 3 10110 10437 TARTAN VILLAGE 2019 INCOME2018 INCOME (APPLIED MKT REIMBURSEMENTS AND MKT EXPENSES AS BOTH ARE HIGHER THAN TYPICAL) ACTUAL REIMBURSEMENTS ARE 55% AND EXPENSES ARE 45%, 2017 100% OCC PER FC SEE 173117 NEXT DOOR. 2/16/14 COSTAR SHOWS 1550 VAC @ $14 NNN. 3/14 20160 2021 S09 SP010 A 1 218649 950 2011 income proforma for Floating Boat Slips only does not include dry storage store etc. Need actual income and expence, 20184 2021 S09 WH060 B 1 25900 25900 STONE & GLAZING CONSULTING 2017 income proforma. OWNER OCCCUPIED, 20193 2021 G01 FL020 B 3 480400 478258 2019 Market proforma, CONVERTED TO OFFICE/FLEX 20461 2021 S05 MF025 C 2 3649 3549 2019 PROFORMA, REFERENCE ONLY 20465 2021 S05 MF025 A 1 3804 4300 FANNIN APTS 2021 Income 20466 2021 S05 MF025 A 1 5624 5624 FANNIN COURTS 2019 income, 20502 2021 S05 MF025 B1 3 3592 3592 6-PLEX 2019 INCOME, Purchase 1/2017 20511 2021 S05 MF006 B2 3 8081 7416 Chestnut Oaks Apts 2021 income. Owner pays water, trash, sewer, internet, 20575 2021 S05 MF025 B1 3 4800 3984 4-PLEX 2009 INCOME - PlaceTo Be Apts, 20576 2021 S05 MF002 B2 3 16141 14272 PRAIRIE OAKS I & II APTS 2020 INCOME, 20577 2021 S05 MF002 B2 4 10704 10490 1000 W PRAIRIE ST APTS 2021 income 20607 2021 S05 MF025 C 1 2144 2144 2016 PROFORMA, REFERENCE ONLY 21056 2021 S05 AA001 C 1 4396 4396 2019 Income proforma, 21435 2021 S05 RE030 B 1 3590 3590 TENDER LOVING CARE DAYCARE 2015 pro, 21850 2021 S05 MF002 C 5 8840 8840 CORAL ISLE APTS 2020 INCOME 21958 2021 S05 MF025 A 1 2992 2992 4-PLEX , 22064 2021 G01 MF001 C 3 78574 77944 GREENWAY APTS 2020 Income 22065 2021 G01 MF001 C 3 78574 77944 GREENWAY APTS 2020 Income 22066 2021 G01 MF001 C 3 78574 77944 GREENWAY APTS 2020 Income 22150 2021 S05 RE055 C 1 1204 1204 IREN'S SALON 2019 INCOME RENTED FOR $650/MO, 22272 2021 S05 OF020 B 1 3020 3020 2012 proforma, 23505 2021 S05 MF025 C 1 4726 3600 6-PLEX 2017 INCOME, 23887 2021 S05 OF015 B 1 8429 8429 2019 proforma, 24746 2021 S05 OF020 B 1 2976 2976 2019 Proforma, 24817 2021 S05 RE025 B 1 2304 2304 Miller Grocery , 25357 2021 S05 OF020 C 1 1500 1500 , 25674 2021 G01 SC045 C 1 6400 6400 CONV/STRIP RETAIL CENTER 2019 INCOME, 25679 2021 G01 MF001 B2 1 214846 207596 OAKS OF DENTON 2018 INCOME W/ 87066, 87065, 25679, 25684 2021 S05 OF010 C 1 42568 18770 DENTON COUNTY MHMR 2015, 25694 2021 S05 MF006 C 3 7884 7888 VIRGO & AIRIES APTS 2019 Income. Some Utilities included, 2018 No Rent Roll 25699 2021 S05 MF002 C 5 7168 7168 ALPHA & OMEGA 2020 INCOME/EXP. ACTUALS DO NOT INCLUDE INSURANCE OR TAXES. USE DIRECT CAP. 25716 2021 S05 MF002 C 4 7168 7168 PECAN GROVE APTS 2020 INCOME/EXP. ACTUALS DO NOT INCLUDE INSURANCE OR TAXES. USE DIRECT CAP. 25719 2021 S05 MF006 C 3 8288 8060 LEO & GEMINI 2020 INCOME/EXP 25723 2021 S05 OF015 C 1 10140 10140 PROFORMA-MOSTLY OWNER OCCUPIED, 25727 2021 S05 MF002 C 5 21568 20000 IOOF APTS 2021 INCOME ON ALL 4 ACCTS, 25740 2021 S05 MF002 C 5 21568 20000 IOOF APTS 2021 INCOME ON ALL 4 ACCTS, 25743 2021 S05 MF002 C 5 21568 20000 IOOF APTS 2021 INCOME ON ALL 4 ACCTS, 25746 2021 S05 MF025 B2 5 6798 5000 4-PLEX Kilkenny Apts 2020 Income. INCLUDES WATER,TRASH,SEWER,GAS, 2020 Rent Roll Only. 25750 2021 S05 MF025 B2 5 6952 5032 4-PLEX 2021 INCOME , P&L 25755 2021 S05 MF025 B2 5 4992 6208 4-PLEX , 25757 2021 S05 MF025 B2 5 9343 8084 6-PLEX , 25760 2021 S05 MF025 B2 5 5546 5326 4-PLEX 2011 income proforma - owner occ 1 unit, 25761 2021 S05 MF025 C 4 3480 3480 6-PLEX 2021 Income. Water, sewer, trash, internet paid by owner, 25764 2021 S05 MF002 C 5 26560 27960 VENDI PLACE APTS 2018 Proforma. ALL BILLS PAID, 2018 data seems uncommon 25772 2021 S05 MF006 C 3 23536 23024 SUMERSET APTS. 2020 RECREATED RENT ROLL ONLY. SEE DIRECT CAP. 25793 2021 S05 RE040 C 1 2704 2704 FROSTY , 25797 2021 S05 RE055 C 1 3750 3750 2015 Proforma, 25806 2021 S05 RE025 C 1 4178 4178 2018 profoma, 25815 2021 S05 MF001 C 1 12000 12000 OCEANSIDE APTS 2009 INCOME, 25824 2021 S05 AA001 C 1 13570 13570 , 25828 2021 S05 AA001 C 1 13374 12516 WAREHOUSE 2011 INCOME, 25856 2021 0 2035 8140 DUPLEX , 25950 2021 S05 MF006 C 1 1540 1540 4-PLEX EFFICIENCIES - AVG SIZE 385 S.F. CHAMBERLAIN APTS. 2021 income NO RENT ROLL, 2016 RENTS 675 25963 2021 S05 MF006 C 4 16474 17340 FRENCH QUARTER 2021 Income. Repairs very high. Lowered expenses to market. 25977 2021 S05 MF002 C 2 18270 18000 TOWN & COUNTRY APTS 2020 RR ONLY. SEE DIRECT CAP. TENANTS PAY ELECTRIC. 26017 2021 S05 MF002 C 4 9348 9216 HUNTINGTON PLACE 2018 Proforma, , 2019 Proforma 26031 2021 S05 MF002 C 3 8008 7508 PARKWEST APT 2019 INCOME 15 Units. all bills paid, 2018- no protest, ALL BILLS PAID 26047 2021 S05 MF002 C 3 25652 25640 OASIS APTS 2020 Income. All bills paid, 26078 2021 S05 MF002 C 4 12264 12264 SCHOLAR'S INN APTS 2020 INCOME/EXP Efficiency(12) & 1 Bedrooms (12), 26093 2021 S05 MF002 C 4 12264 12264 SCHOLAR'S INN APTS 2020 INCOME/EXP Efficiency(12) & 1 Bedrooms (12), 26102 2021 S05 MF002 C 4 12264 12264 SCHOLAR'S INN APTS 2020 INCOME/EXP Efficiency(12) & 1 Bedrooms (12), 26124 2021 S05 MF006 C 4 16231 15720 DARTMOUTH APTS. 2020 income. Tenants pay electricity, owner pays rest, 26135 2021 S05 MF002 C 3 17200 17200 FAIRVIEW APTS 2020 Income (28 One Bedrooms, 2 two bedroom), 26142 2021 S05 MF002 C 4 19560 19440 THE COURTYARDS 2018 Income. ALL BILLS PAID. work with 26195, 26191 2021 C02 AA001 B2 1 2120 2000 2019 Incme, 26195 2021 S05 MF002 C 4 19560 19440 THE COURTYARDS 2018 Income. ALL BILLS PAID. work with 26195, 26217 2021 S05 MF025 C 4 2979 2979 2019 income, 26227 2021 S05 MF006 C 3 6344 6344 SILVER SPUR APTS 2019 Income. All Bills Paid, 2018 Mgmt fee est. 26232 2021 S05 MF002 C 3 17200 17200 FAIRVIEW APTS 2020 Income (28 One Bedrooms, 2 two bedroom), 26272 2021 S05 MF025 B1 3 10268 10268 , 26273 2021 S05 SC005 A 1 104452 95232 SEARS , 26278 2021 S05 MF025 B1 3 10268 10268 , 26280 2021 S05 SC005 C 1 130380 130380 DILLARDS , 26284 2021 S05 MF025 B1 3 10268 10268 , 26290 2021 S05 SC005 A 1 89948 89948 JC PENNEY PROPERTIES INC #1046-2 , 26298 2021 SC05G01C SC005 A 1 113600 113600 MACYS , 26303 2021 S05 MF006 C 1 14816 14552 ARBOR APTS 2019 income. AVG UNIT SIZE 428 SQ FT, 26313 2021 S05 SC005 C 1 130380 130380 DILLARDS , 26334 2021 S05 MF002 C 5 10456 10456 1405 N LOCUST ST APTS 2021 INCOME NO RENT ROLL, 26348 2021 S05 OF020 C 1 5341 5295 2015 Proforma. Owner Occupied, 26376 2021 S05 MF002 A 3 6384 6062 NORTH ELM APTS 2019 Income, 26389 2021 S05 MF002 C 5 10268 10224 ELM TERRACE APTS 2018 PROFORMA, 26403 2021 S05 OF020 B 1 1500 1500 2019 proforma, 26409 2021 S05 MF002 C 5 6796 6796 ELM PLACE APTS 2020 INCOME. INCOMPLETE RR & PL. USE DIRECT CAP. 26446 2021 S05 OF002 B 1 1408 1408 2015 pro, 26450 2021 S05 MF025 C 3 5722 2904 Adjustment for Homesteaded house 26457 2021 S05 MF025 C 3 5722 2904 Adjustment for Homesteaded house 26502 2021 S05 OF002 B 1 1332 1332 2015 pro, 26507 2021 S05 OF010 C 1 5016 5016 2018 income, 26510 2021 S05 OF010 C 1 5016 5016 2018 income, 26517 2021 S05 MF025 B2 5 3692 3692 4-PLEX , 26521 2021 S05 MF025 C 4 3624 3624 2018 Income. Converted House style., 2018 No Rent Roll 26575 2021 S05 MF002 C 3 9720 9600 CAMPUS EDGE APTS 2019 INCOME proforma, 2018 No protest 26584 2021 S05 MF002 C 2 9840 9840 THE COURTYARDS APTS 2019 Income, 2019 Rent Only 26598 2021 S05 MF025 B1 3 14120 14120 2021 Income 26600 2021 S05 MF025 B1 3 14120 14120 2021 Income 26605 2021 S05 MF025 B1 3 14120 14120 2021 Income 26610 2021 S05 MF025 B1 3 14120 14120 2021 Income 26616 2021 S05 MF025 C 1 2940 2940 2016 PROFORMA, REFERENCE ONLY 26617 2021 S05 OF002 B 1 1488 1488 2015 pro, 26643 2021 S05 OF002 B 1 4146 3894 2017 proforma, 26644 2021 S05 MF002 B2 5 6800 6672 CLASSIC OAKS 2021 Income. R26652, R26644. No rent roll, 26652 2021 S05 MF002 B2 5 6800 6672 CLASSIC OAKS 2021 Income. R26652, R26644. No rent roll, 26662 2021 S05 MF025 B2 2 3360 3360 2016 PROFORMA, REFERENCE ONLY 26664 2021 S05 OF002 B 1 2798 2798 2015 pro, 26669 2021 S05 MF025 C 1 4168 4168 2016 PROFORMA, REFERENCE ONLY 26673 2021 S05 MF002 C 3 8476 8476 EAGLE POINT APTS 2021 P/L 26679 2021 S05 MF002 C 3 8476 8476 EAGLE POINT APTS 2021 P/L 26687 2021 S05 OF002 B 1 2280 2280 2015 pro, 26691 2021 S05 MF002 C 5 8244 8824 ELMWOOD APTS 2019 EXPENSES, 2018-Owner states below market rents in Email he sent to agent 26692 2021 S05 MF025 C 1 2600 2600 4-Plex 2021 Incomre (NO RENT ROLL), 26697 2021 S05 OF002 B 1 1428 1428 2015 pro. Rent $1,150, 26699 2021 S05 OF002 B 1 1835 1835 2015 pro, 26715 2021 G01 SC045 C 3 10672 9800 2018 Market proforma 6,000 S.F. IS WAREHOUSE STORAGE SPACE., 26723 2021 S05 OF002 B 1 1941 1821 2015 pro, 26726 2021 S05 RE075 C 1 1357 1300 , 26740 2021 S05 MF006 C 3 10930 10770 CROSSING APTS 2020 INC/EXP 26756 2021 S05 OF020 C 1 8317 14900 OLD BANK BLDG 2014 income. 7,873 sq ft street level. 7,873 sq ft basement, 26758 2021 S05 MF025 C 1 1792 1792 , 26762 2021 S05 OF002 B 1 1360 1360 2015 pro, 26772 2021 S05 MF025 C 4 4468 4468 4-PLEX HARRINGTON PLACE 2019 income proforma, 26799 2021 S05 MF025 B2 5 3552 3552 4-PLEX 2019 INCOME proforma, 26801 2021 S05 OF002 B 1 1596 1596 2015 pro, 26804 2021 S05 MF025 C 4 6400 6400 6-PLEX 2019 Rent Roll, 26805 2021 S05 RE002 C 1 2680 2680 , 26806 2021 S05 OF020 C 1 2750 2750 2019 proforma, 26813 2021 S05 MF006 C 1 8910 8545 THE GRADUATE 2020 Income 26815 2021 S05 MF025 C 4 7056 7056 CHATEAU 2009 ACT INC ALL BILLS PAID, 26820 2021 S05 OF002 B 1 2830 2830 2015 pro, 26824 2021 G01 SC045 C 2 8520 7200 2019 INCOME Owner occupies 3600 sf in the bldg. for a bike shop. Small mini-stg in the back is not for lease and not being used. ., 3/17 COSTAR SHOWS LAST LEASES @ $12MG 1/5/12 COSTAR & LOOPNET SHOW 1200 VAC @ $ 12.00+UTILITIES. asking $12 sq f 26833 2021 S05 RE055 C 1 5146 5146 2019 income, 26843 2021 S05 RE055 C 1 8200 8200 2019 INCOME - MODIFIED GROSS LEASE. TENANT PAYS NETS ONLY WHEN THERE IS A 10% OR MORE INCREASE IN TAXES AND INSURANCE, 26874 2021 S05 RE055 A 1 1470 1470 2014 INCOME, 26882 2021 S05 MF002 C 5 40174 43050 GRANDVIEW GARDENS APTS 2021 Income 26888 2021 S05 MF006 C 3 4880 4500 PRAIRE SERAPHS APTS 2018 income. 10 Units, 26917 2021 G01 FL020 B 1 7276 7398 OWNER OCCUPIES 5,500 sf & Leases 2,000 sqft (office space 3,280 sqft, warehouse space3,996 sq ft). WORK WITH R26917. Retail ran at $15 sq ft, warehouse ran at $6 sq ft for blended rate., 2016 REMODELAsking rent $14 NNN 26923 2021 S05 OF020 C 1 1026 1026 2012 proforma, 26924 2021 S05 OF002 B 1 2688 2688 2019 proforma, 26927 2021 C02 RE055 C 1 12792 12542 Gentry's Vape Shop NULL 26929 2021 S05 MF002 C 4 35796 35796 Westin Place 2020 inc & exp. Student Housing. Owner pays water, gas, trash, part of electricity., 2017 expenses seem high, not itemized, from tax return 26932 2021 C02 RE055 C 1 12792 12542 Gentry's Vape Shop NULL 26935 2021 S05 RE075 C 1 864 864 , 26936 2021 S05 OF010 C 1 9035 9035 2016 Proforma, 26940 2021 C02 RE055 C 1 12792 12542 Gentry's Vape Shop NULL 26944 2021 S05 OF020 C 1 5131 5131 2019 INC, Executive Suites?? 26955 2021 S05 RE006 B 1 2291 2291 , 26956 2021 S05 MF002 C 4 35796 35796 Westin Place 2020 inc & exp. Student Housing. Owner pays water, gas, trash, part of electricity., 2017 expenses seem high, not itemized, from tax return 26960 2021 S05 RE005 C 1 3936 3936 2018 INCOME, 26961 2021 S05 MF006 C 3 46220 45706 STARLITE 2020 INCOME/EXP 26962 2021 S05 WH060 C 1 3192 2376 2017 INCOME, VAC 26963 2021 S05 OF002 B 1 1627 1627 2014 income, Per MLS $2,150 month.2015- Need updated income or lease 26967 2021 S05 MF002 C 4 35796 35796 Westin Place 2020 inc & exp. Student Housing. Owner pays water, gas, trash, part of electricity., 2017 expenses seem high, not itemized, from tax return 26993 2021 S05 OF002 B 1 2374 2374 2015 pro. Garage is larger than office. Rents for $850 mo., 26994 2021 S05 OF020 B 1 2128 2128 , 26995 2021 S05 MF002 C 4 35796 35796 Westin Place 2020 inc & exp. Student Housing. Owner pays water, gas, trash, part of electricity., 2017 expenses seem high, not itemized, from tax return 27000 2021 S05 MF002 C 4 35796 35796 Westin Place 2020 inc & exp. Student Housing. Owner pays water, gas, trash, part of electricity., 2017 expenses seem high, not itemized, from tax return 27005 2021 S05 MF002 C 4 35796 35796 Westin Place 2020 inc & exp. Student Housing. Owner pays water, gas, trash, part of electricity., 2017 expenses seem high, not itemized, from tax return 27006 2021 S05 MF025 C 4 4250 4180 4-PLEX 2019 Income, 2019 Rent Only 27009 2021 S05 MF002 C 4 35796 35796 Westin Place 2020 inc & exp. Student Housing. Owner pays water, gas, trash, part of electricity., 2017 expenses seem high, not itemized, from tax return 27012 2021 S05 RE055 B 1 13924 13924 2018 using actual income, 27020 2021 C02 AA001 A 1 13424 13424 , 27041 2021 S05 MF025 C 4 4250 4180 2016 PROFORMA, REFERENCE ONLY 27042 2021 S05 OF002 B 1 2948 2948 2015 pro, 27044 2021 S05 MF025 C 3 3728 3658 2016 PROFORMA, REFERENCE ONLY 27050 2021 G01 MF001 C 3 147119 150900 DENTON NORTH APTS 2020 income. AVG UNIT SIZE 755 27051 2021 S05 MF001 C 1 36858 151750 DENTON NORTH APTS 2010 income. 201 units, 27053 2021 G01 MF001 C 3 147119 150900 DENTON NORTH APTS 2020 income. AVG UNIT SIZE 755 27054 2021 S05 OF002 B 1 1316 1316 2015 pro, 27055 2021 S05 MF025 C 3 4250 4180 2016 PROFORMA, REFERENCE ONLY 27056 2021 S05 OF002 B 1 4580 4580 2019 Income, 27057 2021 S05 MF025 C 4 4250 4180 2016 PROFORMA, REFERENCE ONLY 27058 2021 S05 MF025 C 4 7622 7552 2019 income proforma, 27059 2021 S05 MF025 C 4 7622 7552 2019 income proforma, 27060 2021 S05 OF002 B 1 1816 1816 Beauty Shop 2013 PROFORMA, 27061 2021 S05 MF025 C 4 4250 4180 2019 PROFORMA, 27063 2021 S05 MF025 B2 5 3832 3832 4-PLEX Proforma, 27064 2021 S05 MF025 B2 5 4200 4200 4-PLEX 2021 income 27066 2021 S05 MF025 B1 3 9804 9804 2021 INCOME 27072 2021 S05 MF002 C 4 35796 35796 Westin Place 2020 inc & exp. Student Housing. Owner pays water, gas, trash, part of electricity., 2017 expenses seem high, not itemized, from tax return 27076 2021 S05 RE055 C 1 5400 5400 2012 Proforma, 27077 2021 S05 MF002 C 4 35796 35796 Westin Place 2020 inc & exp. Student Housing. Owner pays water, gas, trash, part of electricity., 2017 expenses seem high, not itemized, from tax return 27087 2021 S05 RE040 C 1 1507 1462 NEW YORK SUB , 27092 2021 G01 SC045 C 1 9960 9960 2018 PROFORMA, 11/17 XCEL SHOWS 100% OCC 11/14 COSTAR SHOWS 3100 VAC @ $12.00 MG. 3/14 1500 avail @ $12MG. 1/5/12 LOOPNET SHOWS 3440 VAC @ $12.00 & FOR SALE @ $845,000. 1940 avail per costar @ $12.00 + util 27096 2021 G01 MF001 C 3 53298 104138 HUNTCLUB APTS 2021 income. Worked 6 accounts together. Partial bills paid, DO NOT USE. Poor Records. Small average unit size . U 27097 2021 S05 RE070 B 1 2912 2912 MGS tenant pays $3300/mth which includes taxes., 27101 2021 G01 SC045 C 1 9960 9960 2018 PROFORMA, 11/17 XCEL SHOWS 100% OCC 11/14 COSTAR SHOWS 3100 VAC @ $12.00 MG. 3/14 1500 avail @ $12MG. 1/5/12 LOOPNET SHOWS 3440 VAC @ $12.00 & FOR SALE @ $845,000. 1940 avail per costar @ $12.00 + util 27105 2021 S05 MF025 C 4 7550 5294 4-PLEX 2019 income proforma, 27109 2021 S05 MF025 B1 3 9804 9804 2021 INCOME 27112 2021 S05 MF025 C 3 5474 4834 4-PLEX , , TAX YEAR 2020 - 7.75 MULTIPLIER. APPRAISAL DONE 12/2019 = $500,000 27116 2021 G01 MF001 C 3 53298 104138 HUNTCLUB APTS 2021 income. Worked 6 accounts together. Partial bills paid, DO NOT USE. Poor Records. Small average unit size . U 27117 2021 S05 MF025 B2 4 4200 4200 4-PLEX 2020 Income Proforma, 27121 2021 S05 RE055 C 1 24800 24800 2019 income and expenseMore then 50% Vaccant. Auto group vacanted in november., FAMILY DOLLAR AND AUTO GROUP 27123 2021 C02 AA001 C 1 2658 2658 2019 Income, 27125 2021 S05 MF025 B2 4 3840 3840 2016 PROFORMA, 25% HOMESTEAD 75% RENTAL REFERENCE PURPOSES ONLY DO NOT USE 27128 2021 G01 MF001 C 3 53298 104138 HUNTCLUB APTS 2021 income. Worked 6 accounts together. Partial bills paid, DO NOT USE. Poor Records. Small average unit size . U 27129 2021 S05 MF025 C 4 6776 5256 4-PLEX 2014 ACTUAL, 27132 2021 S05 MF025 B2 4 3832 3832 4 PLEX 2019 Income and Expence, 27140 2021 S05 OF020 C 1 8127 8127 2015 Proforma, 27142 2021 S05 MF002 C 3 64468 64468 ICONIC VILLAGE APTS 2020 INCOME/EXP. NO LONGER ALL BILLS PAID. COLLECTING UTIL REIMB. 75 UNITS & 116 BEDS 27144 2021 S05 MF025 C 4 10409 8411 7-PLEX 2019 INCOME W/R27144 NO RENT ROLL, 2019 No Rent Roll. 2020 Need Rent per Unit. 2016 sale-Internal 27148 2021 S05 OF015 B 1 12130 12567 NUCON STEEL 2020 INCOME/EXP. NO DETAIL. 27150 2021 S05 MF025 C 4 10409 8411 7-PLEX 2019 INCOME W/R27144 NO RENT ROLL, 2019 No Rent Roll. 2020 Need Rent per Unit. 2016 sale-Internal 27152 2021 G01 SC045 B 3 9800 10000 NATIONAL MILLS PLAZA 2020 INCOME 27158 2021 S05 MF002 C 5 23802 20620 1900 WESTMINISTER APT 2021 INCOME - OVERSIZE UNITS, 27159 2021 S05 MF002 C 3 64468 64468 ICONIC VILLAGE APTS 2020 INCOME/EXP. NO LONGER ALL BILLS PAID. COLLECTING UTIL REIMB. 75 UNITS & 116 BEDS 27166 2021 G01 MF001 C 3 135758 138516 LONDONDERRY OAKS I APTS 2020 INCOME, Possible capital improvments in expenses & Dues 27171 2021 S05 MF025 C 4 4314 4314 4-PLEX 2019 Income Proforma, 27175 2021 S05 MF002 C 5 68084 66248 FOREST RIDGE ATPS 2020 Income, 27177 2021 S05 OF002 B 1 1360 1360 2015 pro, 27180 2021 G01 SC045 B 4 7150 7150 2017 INC. NEED I & E STATEMENT. OWNER OCC CONVENIENCE STORE NOT ON RENT ROLL, RENT ROLL DOES NOT INCLUDE THE CONVENIENCE STORE. ADDED FOR 2013. 12/22/11 COSTAR SHOWS 1200 FT VAC @ $10/FS 27181 2021 S05 RE040 A 1 2495 2104 ARBYS 2017proforma, 27183 2021 S05 MF025 C 4 4314 4314 4-PLEX 2019 income proforma, 27185 2021 S05 OF020 C 1 1960 1960 2016 proforma, 27190 2021 S05 MF002 C 2 32304 29920 BONNIE GREEN APTS 2020 INC/EXP 27196 2021 S05 RE040 B 1 3267 3267 WHATABURGER Remodeled 2004, 27197 2021 S05 OF020 C 1 4632 4632 KAZ 2019 INCOME PROFORMA, 4/2015- CO* asking $25.71 sq ft. 944% occupied 27208 2021 G01 MF001 C 3 135758 138516 LONDONDERRY OAKS I APTS 2020 INCOME, Possible capital improvments in expenses & Dues 27221 2021 S05 OF020 C 1 4444 4444 2015 pro, 9/2008- Co* $14.50 NNN 27231 2021 S05 RE025 C 1 3118 3118 EZ check , 27234 2021 S05 OF002 B 1 1966 1726 2015 pro, 27239 2021 S05 MF025 C 4 5712 5712 4-PLEX 2010 INCOME PROFORMA, REFERENCE ONLY 27253 2021 S05 MF002 C 2 32304 29920 BONNIE GREEN APTS 2020 INC/EXP 27272 2021 S05 MF002 C 5 14484 15600 NEWPORT APTS 2019 Income, 27313 2021 S05 OF005 B 1 125587 94001 2019 Proforma., 2012 Notified value based on Gross area. Adjusted to reflect accurate NLA, per peterbilt.12000 SF Storage and has an apartment area as well. 27314 2021 S05 MF025 B2 5 3808 3808 4-PLEX 2014 INCOME units rent for $585-$600 each, 27329 2021 S05 OF020 C 1 4712 4712 2016 Asking $18 & $20 NNN for 2,500 sq ft2015 See Scanned images for sales & income., 2016- was listed $685,000. 2014 see rents for 27221 $14 NNN & 27197 $20.71 Fs 27334 2021 S05 MF025 C 4 3360 3360 4-PLEX 2021 INC & EXP (NO RENT ROLL), 27339 2021 S05 OF020 C 1 2014 2014 2015 Proforma, 27346 2021 S05 MF002 C 1 2880 2880 CHARLOTTE ST APTS 2018 INCOME - 4 UNITS, 27349 2021 S05 OF020 C 1 3459 3459 2019 PROFORMA-OWNER OCCUPIED BLDG, 27354 2021 S05 MF002 C 5 44104 42858 Westminister Gardens Apts 2021 income 27358 2021 S05 MF025 C 4 7033 6904 4-PLEX 2019 INCOME PROFORMA, 27368 2021 S05 MF006 C 4 12136 10400 Woodvine Apts 2021 income. Other adjustment is for acct 27402 land only. 27407 2021 S05 RE040 B 1 0 2975 TACO BUENO Remodeled 2007, 27415 2021 S05 OF020 C 1 0 6396 Excess Land, 27441 2021 S05 MF006 C 4 9408 10000 Reunion Apartments 2021 Income. Repairs very high. 27446 2021 S05 MF006 C 3 8108 8108 PISCS & SCORPIO APTS 2020 INCOME/EXP. NO DETAIL PROVIDED. MISSING INFO IN RENT ROLLS. USE DIRECT CAP. 27453 2021 G01 FL020 C 1 23040 24600 2021 Income 27465 2021 S05 MF006 C 2 43204 46660 EAGLE MANOR APTS 2020 INCOME. ALL BILLS PAID. ALL 1 BRM UNITS, 27470 2021 S05 MF006 C 2 14560 13150 BLAKE HOUSE 2020 RECREATED RR. SEE DIRECT CAP. 27475 2021 S05 MF006 C 2 14560 13150 BLAKE HOUSE 2020 RECREATED RR. SEE DIRECT CAP. 27479 2021 S05 MF025 B2 3 3112 3112 2020 Proforma, Lease rate per MLS Listing 27484 2021 S05 MF025 B2 4 3432 3432 4-PLEX. Pine Junction , 2018 no data 27486 2021 S05 WH060 C 1 10061 10061 2019 proforma, 27487 2021 S05 MF006 C 3 16228 22800 POLO CLUB 2018 INCOME-OWNER PAYS WATER-ON BOILER SYSTEM, 27490 2021 S05 MF025 B1 5 2520 2520 4-PLEX 2019 INCOME Proforma - MILLWOOD APTS, 27492 2021 S05 MF002 C 2 9720 9049 WESTGATE PLAZA APTS 2019 PROFORMA, INCREASING RENTS DRAMATICALLY FOR 2017 (AROUND $17/SF) 27496 2021 S05 MF025 C 4 4196 4196 AGUARIUS APTS 2018 PROFORMA, REFERENCE ONLY 27500 2021 S05 MF002 C 5 19776 19800 UNIVERSITY MANOR 2019 INCOME., 27504 2021 S05 MF002 C 5 26560 27960 VENDI PLACE APTS 2018 Proforma. ALL BILLS PAID, 2018 data seems uncommon 27538 2021 S05 MF006 A 2 6904 6592 THE WAREHOUSE APTS 2020 INCOME/EXP 27560 2021 S05 MF025 B2 4 4874 4874 912-914 MCCORMICK ST APTS 2019 income, 27682 2021 S05 MF025 C 4 2980 3400 4-PLEX 2019 INCOME (Rent), 27707 2021 S05 MF002 B2 5 15144 13600 QUAIL COURT APTS 2021 INCOME. W/R27708,R27707,R27710, 2021 No Rent Roll 27708 2021 S05 MF002 B2 5 15144 13600 QUAIL COURT APTS 2021 INCOME. W/R27708,R27707,R27710, 2021 No Rent Roll 27710 2021 S05 MF002 B2 5 15144 13600 QUAIL COURT APTS 2021 INCOME. W/R27708,R27707,R27710, 2021 No Rent Roll 27796 2021 S05 MF025 C 4 5460 5460 MARKSIRE 2019 INC, 27811 2021 S05 MF025 B1 5 4404 4404 4-PLEX 2019 Income, 2019 P&L only 27874 2021 S05 MF025 B2 4 3226 3226 2019 income, 27886 2021 S05 MF025 B1 4 3226 3226 2019 income, 27927 2021 S05 MF025 B2 5 2880 2880 4-PLEX , 27948 2021 S05 MF025 B2 2 3712 3712 4-PLEX 2011 proforma, 27966 2021 S05 MF025 B2 5 7643 7643 2021 income 27971 2021 S05 MF025 B2 4 3247 3247 2020 INCOME. NO RENT ROLL. SEE DIRECT CAP. 27978 2021 S05 MF025 B2 4 3247 3247 2020 INCOME. NO RENT ROLL. SEE DIRECT CAP. 27986 2021 S05 MF025 B2 4 3138 3138 CAMELOT 2011 INCOME, 27990 2021 S05 MF025 B2 4 3244 3244 2019 Income, 27993 2021 S05 MF025 B2 4 3244 3244 2019 Income, 27996 2021 S05 MF025 C 4 4284 4284 2019 Proforma, REFERENCE ONLY 27997 2021 S05 MF025 B2 4 3244 3244 2019 Income, 28005 2021 S05 MF025 B2 5 3244 3244 4-PLEX 2019 Income proforma, 28008 2021 S05 MF002 C 5 6384 6384 MAR-LISA APTS 2019 proforma, 28009 2021 S05 MF025 B2 5 7643 7643 2021 income 28010 2021 S05 MF025 C 6 8458 8078 2019 Income, 2018 data, but high utilities. Possible reimbursements not shown as other income. 28014 2021 S05 MF025 B2 4 3496 3496 4-PLEX NULL 28022 2021 S05 MF025 C 4 3200 3200 , 28025 2021 S05 MF002 C 4 9660 9745 TEXAS ST APTS 2019 INCOME, 2018 No Data 28035 2021 S05 MF002 C 5 7168 7168 TEXAS BELL APTS 2019 Rent Roll, 28064 2021 S05 MF025 C 1 4444 4444 , 28067 2021 S05 MF025 C 6 8458 8078 2019 Income, 2018 data, but high utilities. Possible reimbursements not shown as other income. 28068 2021 S05 MF025 C 6 8458 8078 2019 Income, 2018 data, but high utilities. Possible reimbursements not shown as other income. 28102 2021 S05 OF010 C 1 3342 3342 2019 Income, 2014- Split & sold off 2 properties 28107 2021 S05 OF010 C 1 4494 4494 2019 INCOME., 28108 2021 S05 MF025 B2 4 3488 3488 2019 PROFORMA, REFERENCE USE ONLY 28134 2021 S05 MF002 B2 5 4158 4160 620 TEXAS 2021 INC & EXP (NO RENT ROLL), 2018 no data 28141 2021 S05 MF025 B1 4 3696 3696 6-PLEX 2019 Income, Sold 1/2017 28174 2021 S05 MF025 B1 4 3024 3024 2019 Income, FOR REFERENCE ONLY 28299 2021 S05 MF002 B2 5 17360 17360 BENT TREE 2020 INC/EXP. HIGH EXP. SEE DIRECT CAP. 28304 2021 S05 RE010 B 1 2822 2822 BANK OF AMERICA , 28337 2021 S05 OF002 B 1 1084 1084 , 28445 2021 S05 MF025 B2 5 4466 4466 2019 PROFORMA, 2019 No Data 28460 2021 S05 MF025 C 1 1145 1696 4-PLEX rents by the week for $25.00, 28461 2021 S05 MF002 C 4 6664 6200 RIDGEWOOD APTS 2021 PROFORMA - 10 UNITS, 28469 2021 S05 OF020 C 1 4095 4095 2015 proforma, 28475 2021 S05 OF010 B 1 1664 1664 2015 pro, 28502 2021 S05 MF002 A 1 14338 14338 HANN & OAKLAND ST APT 2016 INCOME AND EXPENSE (NO RENT ROLL. ASSUMED 5% VACANCY IN CALCS.), 28505 2021 S05 MF002 B2 4 9043 9048 PECAN COURTYARDS APTS 2016 INC (NO RENT ROLL. ASSUMED 5% VACANCY), 28585 2021 S05 MF002 C 4 9196 9088 THE FRANSICAN APTS 2019 proforma, 28651 2021 G01 SC045 B 4 13562 12783 2020 INCOME, 11/17 XCEL SHOWS 100% OCC NEED CURRENT RENT ROLL FOR 2018 1/5/12 costar shows 100% occ.--Rc income. amount recieved much higher than leases show. 28655 2021 S05 OF002 B 1 2680 1720 2015 pro, 28677 2021 S05 MF025 C 3 4720 4720 1302 AUSTIN ST APTS 2011 income, 28760 2021 S05 RE035 A 1 11242 11242 CVS , 28769 2021 S05 MF002 C 4 4480 4480 , 29296 2021 S05 MF006 C 3 4616 4616 2016 PROFORMA, 29303 2021 S05 MF025 C 1 3753 3753 315 NORMAL ST APTS 2021 Income OWNER PAYS ALL UTILITIES, Converted House, 29309 2021 S05 MF025 C 5 6645 6645 5-PLEX NULL 29819 2021 S05 MF025 C 2 2800 2800 4-plex 2011 income. INC 29826 LAND ACCT., 29942 2021 S05 OF002 B 1 1876 1876 2018 proforma, 29956 2021 S05 OF010 B 1 19864 17037 DENTON PROFESSIONAL 2016 income, 29974 2021 S05 RE045 C 1 3276 3276 , 30002 2021 S05 MF025 C 4 3164 3164 5-PLEX 2019 RENT ROLL ONLY, 30060 2021 S05 MF025 C 4 3213 2500 TRI-PLEX 2019 Proforma. Verbally informed of rents and wrote them down on Field Card., 30068 2021 S05 MF002 B2 2 21720 19112 SHADY PLACE APTS. 2020 INCOME 30079 2021 S05 MF002 B2 2 21720 19112 SHADY PLACE APTS. 2020 INCOME 30083 2021 S05 MF002 B2 2 21720 19112 SHADY PLACE APTS. 2020 INCOME 30089 2021 S05 MF002 B1 3 7104 6900 CLEVELAND COURTS APTS 2019 proforma, 30111 2021 S05 MF002 B1 2 32392 30768 COLE PLACE 2020 INC/EXP. SOLD 1/2020. NOTE = $3,750,000 30154 2021 S05 MF002 C 4 3680 2950 NULL 30161 2021 S05 OF015 C 1 3830 3400 2019 Income, Value with R208324 - Parking 30179 2021 S05 MF002 B2 5 45410 39400 Foxfire Apts 2019 Income, 30305 2021 S05 RE055 C 1 1100 1100 2015 INCOME PROFORMA-VAC, 30309 2021 S05 MF006 C 4 3869 3869 2019 income, 30316 2021 S05 MF002 C 5 8220 8116 601 W OAK ST APTS 2021 INCOME, 30322 2021 S05 MF025 C 1 3600 3600 4-PLEX 2019 INCOME, 30342 2021 S05 AA001 C 1 3378 3378 4 HOUSES 2008 INC & EXP, 30358 2021 S05 AA001 C 1 5813 5813 2017 proforma, 30503 2021 S05 MF002 C 5 7599 7599 Red Door Apts 2021 Income (NO RENT ROLL), 30510 2021 S05 OF002 C 1 1474 1474 2018 proforma, 30862 2021 G01 MF001 B2 3 84422 87792 WINDSOR VILLAGE APTS 2020 income, 30936 2021 S05 OF020 B 1 4812 4812 2019 proforma, 30977 2021 S05 MF025 C 1 2478 2478 2009 PROFORMA, 30980 2021 S05 MF025 C 1 2520 2520 2009 PROFORMA, 31611 2021 S05 MF002 C 2 13088 11360 PALMWOOD APTS 2020 INCOME, 31612 2021 S05 RE040 C 1 2000 2000 2019 Income, 31613 2021 S05 RE070 C 1 2656 2656 METZLERS 2019 Proforma, 31614 2021 G01 SC045 C 1 11250 11250 380 VILLAGE 2020 INCOME, 3/18 COSTAR SHOWS 4000 AVAIL @ $18 NNN 4/13 lor sale @ $950,000. MOSTLY OWNER OCC. 2012 ACTUAL INCOME,OCC-EXP PROFORMA . no reimbursements. 32448 2021 S05 AA001 C 1 10817 10817 MIXED USE PROPERTY 2013 income, 32449 2021 S05 OF010 C 1 13458 13458 2015 Proforma. Property in Poor Condition. Possibly condemn by city, 32450 2021 S05 WH060 C 1 0 20400 2014 PROFORMA, 32459 2021 S05 OF015 B 1 7950 6811 2009 income, 32460 2021 S05 OF020 C 1 3990 3990 DENTON CHILD & FAMILY CARE 2015 Proforma. Owner Occupies 2,500 sq ft, 32462 2021 S05 OF020 C 1 2353 2353 2015 Proforma, 32464 2021 S05 RE055 B 1 2928 2928 , 32465 2021 G01 SC045 C 1 5376 5376 2019 income work up using actual CURRENT RENT ROLL!!!l. INCLUDES CONV STORE, DENTIST OFFICE, ETC, 32466 2021 S05 RE006 B 1 2400 2400 Express Care 2018 Proforma, 32467 2021 G01 SC045 C 1 5376 5376 2019 income work up using actual CURRENT RENT ROLL!!!l. INCLUDES CONV STORE, DENTIST OFFICE, ETC, 32470 2021 S05 RE040 A 1 3428 3428 SCHLOTZKEY'S , 32471 2021 S05 RE070 B 1 2852 2852 FRILLY'S , 32472 2021 S05 RE100 B 1 2156 2156 , 32473 2021 G01 SC045 C 1 4320 4320 2017 INCOME PROFORMA. Rent includes NNN(they are not broken out, 11/17 XCEL SHOWS 100% OCC WITH LAST LEASE $16 NNN NEED I&E FOR 2018 3/17CS SHOWS 1200 @ $16NNN 1/5/12 COSTAR SHOWS 100% OCC 32474 2021 S05 RE055 A 1 6814 6800 O'Reily's Auto Parts Store 2017 proforma, 32482 2021 S05 OF020 C 1 4576 4576 2019 Proforma, 32487 2021 S05 OF002 B 1 1580 1360 2015 pro, 32490 2021 S05 MF002 C 5 7100 7100 LANCER APTS 2021 INCOME- 8 UNITS APTS RENTS ONLY, 32491 2021 S05 MF006 C 4 19402 18000 CRASH PADS II APTS 2020 INCOME/EXP. BY THE BED. 24 UNITS. 24 BEDS. 32492 2021 S05 MF006 C 3 23267 22667 WINDMILL APTS 2021 INCOME. All bills paid, 32510 2021 S05 MF025 B1 3 3444 3450 6-PLEX 2020 INCOME/EXP 32534 2021 S05 OF020 C 1 9400 9400 2017 Executive Suites, All bills paid. INC. 21364, 21382, 32534, 32535, 32536, 32538, 32539., 32540 2021 S05 MF025 C 6 4800 4800 6-PLEX 2017 USED ACTUAL RENTS, 32544 2021 S05 MF002 C 1 7784 7784 EL RANCHO APTS 2019 INCOME/ALL BILLS PAID. 2018 Being Guttted & Rehabbed for 2019, 32545 2021 S05 MF006 C 3 5900 5900 HICKORY CREEK APTS 2021 I&E. Owner pays water, sewer, 32546 2021 S05 MF025 C 4 3740 3740 4-PLEX 2011 INCOME, 32567 2021 S05 OF002 C 1 2122 2122 Tiny Tykes 2017 INCOME, RENTS FOR 14,400 ANNUAL AND IS STILL ZONED FOR RESIDENTIAL USE. CURRENTLY HAS A USE PERMIT. 32647 2021 G01 SC045 B 3 12430 12915 SUNSET VILLAGE/SCHEITEL 2016 ACT INC/EXP-WORKED W/R32651, 11/17 XCEL SHOWS 100% OCC 1/5/12 COSTAR SHOWS 100% OCC 32648 2021 S05 RE075 C 1 1740 1740 , 32650 2021 G01 SC045 B 3 12430 12915 SUNSET VILLAGE/SCHEITEL 2016 ACT INC/EXP-WORKED W/R32651, 11/17 XCEL SHOWS 100% OCC 1/5/12 COSTAR SHOWS 100% OCC 32651 2021 G01 SC045 B 3 12430 12915 SUNSET VILLAGE/SCHEITEL 2016 ACT INC/EXP-WORKED W/R32651, 11/17 XCEL SHOWS 100% OCC 1/5/12 COSTAR SHOWS 100% OCC 32653 2021 G01 SC045 C 1 3118 3118 2017 income, 32654 2021 S05 RE040 B 1 1680 1680 OSAKA 2013 income proforma, 32658 2021 S05 RE030 C 1 3936 3936 FIRST STEPS proforma, 32660 2021 S05 OF010 B 1 2573 2753 , 32661 2021 S05 OF020 B 1 4183 4211 , 32662 2021 S05 RE030 B 1 5362 5362 Sprinbrook Academy 2018 proforma, 32663 2021 S05 OF010 B 1 4814 4814 2018 profomra-owner occ. Accounting firm, 32671 2021 G01 SC045 B 2 23350 23561 SUNSET PLAZA SHOPPING CENTER 2017 income, 11/17 XCEL SHOWS 1069 VAC @ NEG 3/17 COSTAR & XCEL SHOW 100% OCC LAST LEASES @ $25NNN 3/16 XCL SHOWS 1039 VAC @ $20-$25NNN 4/15 CS SHOWS 2557 VAC @ $20-25 NNN 11/14 COSTAR SHOW 3708 AVAILABLE @ $25.00 NNN1/5/12 COS 32672 2021 S05 RE055 C 1 2646 2646 ESKIMO HUT 2017 income, 32692 2021 S05 RE075 C 1 2708 2708 AMBROS TACOS , 32695 2021 S05 OF002 B 1 1444 1444 2015 pro. has AA50, 32697 2021 S05 MF002 B1 4 24264 24266 MELROSE PLACE 2019 Proforma, 2018 no data 32699 2021 S05 MF002 B1 4 24264 24266 MELROSE PLACE 2019 Proforma, 2018 no data 32704 2021 S05 RE085 B 1 9360 8940 BANK BUILDING 2019 Proforma. See scanned image for breakdown of rent and sf. Verbally informed by owner. Gross leases., Was told rent information by owner and was given nothing to scan for evidence. 32707 2021 S05 RE085 A 1 3120 3120 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 32710 2021 S05 RE085 A 1 4675 4675 HOLLIGANS 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 32712 2021 S05 RE070 B 1 6549 6411 2015 income. NNN, 32713 2021 S05 RE085 B 1 2760 2760 JUPITER HOUSE 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 32714 2021 S05 RE085 A 1 0 9750 DOWNTOWN MINI MALL I 2015 PROFORMA (LSA BURGERS NEW LEASE $14.12 & THE ABBY INN RENT ROLL $14.80), 32716 2021 S05 RE085 A 1 0 4250 2015 PROFORMA (LSA BURGER NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 32718 2021 S05 RE070 B 1 5408 5408 MELLOW MUSHROOM 2016 PROFORMA (RENT ESCALATION AND EXPENSES BASED ON IMAGED 2014 P&L STMT), 32719 2021 S05 AA001 B 1 7475 7475 2015 PROFORMA ( 6000 SQ FT @ $14.00 & 1475 SQ FT @ $12.00 ) (LSA BURGERS NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 4 apts on top and retail below 32721 2021 S05 RE085 B 1 5980 5980 RETAIL/APTS 2020 DC - Received email from taxpayer stating they tried to lease subject for $21/psf, but they were told it was already leased for that amount. Adjusted DC accordingly.2015 PROFORMA ( 1220 SQ FT @ $14.00 & 4760 SQ FT @ $12.00) (LSA BURGERS NEW LEASE $14 32723 2021 S05 RE085 A 1 10530 10530 DOWNTOWN MINI MALL II 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32725 2021 S05 RE085 A 1 5796 5796 ANDYS BAR 2015 PROFORMA ( LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32731 2021 S05 OF002 B 1 1719 1719 , 32732 2021 S05 RE085 A 1 1700 1700 2021 income. Rent only. 32735 2021 S05 RE085 B 1 28608 25608 2015 PROFORMA (14,400 SQ FT @ $12.00 & 7,008 SQ FT @ $14.00 & 7,200 @ $12.00), 32737 2021 G01 SC045 B 3 6000 6061 2019 proforma, 3/14 LOOPNET SHOWS 1257 AVAIL @ $14 mg 32742 2021 S05 MF025 B 1 3608 3608 4 UNITS, 2021 I&E, NO RENT ROLL 32745 2021 G01 MF001 A 1 24080 21004 HICKORY STREET LOFTS 2019 proforma Add Retail Portion, "Add Retail Portion from ""F"" income. 2019 Rent per www.HickoryStreetLofts.com May be all 1 bedroom. Average unit size 618 sqft." 32756 2021 S05 OF020 C 1 1736 1736 2015 Proforma, 32759 2021 S05 RE070 B 1 2862 2862 2016 PROFORMA, RENT IS $3000/MONTH PER OWNER 32761 2021 C02 RE070 A 1 5175 3100 2019 Income, 32763 2021 S05 RE085 B 1 6046 3577 OFFICE 2019 income, 32768 2021 S05 RE085 A 1 3000 3000 THE LOOP HOLE 2019 proforma (LSA burgers new lease 14.23 psf the Abby Inn Rent Roll $14.80 psf), 32769 2021 S05 AA001 C 1 14424 14424 2019 income, 32773 2021 S05 RE055 C 1 2992 2992 2019 proforma - owner pays taxes , insurance and main., 32775 2021 S05 RE085 A 1 6954 6000 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32781 2021 S05 RE085 A 1 6317 5901 LSA BURGERS 2018 income, 6/14 INCREASES TO $42,000 AND 6/15 $45,750 32784 2021 S05 RE085 C 4 6000 3000 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32788 2021 S05 RE085 B 1 6000 3000 2019 PROFORMA (actual rent 3000sf usable at $20sf), use to be Evers hardware 32795 2021 S05 RE085 B 1 3180 2400 CHESTNUT TREE 2400 SF rentable - 2600 a month in rent currently, 32796 2021 S05 RE085 A 1 5400 5400 ATOMIC CANDY 2015 PROFORMA ( LSA BURGERS NEW LEASE 14.23 PSF & THE ABBY INN RENT ROLL 14.80 PSF) ( 3600 @ $14.00 & 1800 @ $12.00 ), 32799 2021 S05 RE085 A 1 11369 12000 Crown and Lion and Comics 2015 PROFORMA (LSA Burgers new lease $14.23 psf The Abby Inn Rent Roll $14.80 psf), , Per CoStar 2,300 occupied SF and Income disclosed indicates $22NNN lease for Comics store. 32801 2021 G01 WH040 C 2 2751 2751 MINI-WAREHOUSE , 32802 2021 S05 RE085 C 1 7200 7200 2017 Income $5,760 per month. NNN 1/2 LEASED TO BAR FOR $3760 MONTH, THE OTHER 1/2 IS LEASED AS WAREHOUSE FOR STORAGE @ $2,000/MTH. WAREHOUSE IS VACATING AND RENTS ASSUMED TO DECREASE DUE TO LACK OF DEMAND IN AREA., 32804 2021 S05 OF020 B 1 6122 6122 2019 proforma, 32806 2021 S05 RE025 C 1 1344 1344 Mini Market , 32810 2021 S05 MF025 C 4 2429 2429 2016 PROFORMA, 32812 2021 S05 RE085 B 1 15636 18411 RETAIL/REST. 2019 income, 32813 2021 S05 RE070 B 1 5000 5000 HANNAHAS 2015 Proforma. INC LAND ACCOUNTS: 32816 & 32826, 32816 2021 S05 RE070 B 1 5000 5000 HANNAHAS 2015 Proforma. INC LAND ACCOUNTS: 32816 & 32826, 32818 2021 S05 RE010 B 1 5072 7941 , 32819 2021 G01 FL020 B 1 4000 4000 2019 Market Proforma, 32826 2021 S05 RE070 B 1 5000 5000 HANNAHAS 2015 Proforma. INC LAND ACCOUNTS: 32816 & 32826, 32828 2021 S05 AA001 B 1 10000 10000 , 32838 2021 S05 RE070 C 1 7520 6400 2018 PROFORMA, RENT BASED ON HICKORY ST LEASE ASKINGS + NNN (COMMON FOR STREET) 32847 2021 S05 RE070 A 1 6360 6360 FUZZYS TACO SHOP 2016 PROFORMA, RENT BASED ON REPORTED RENT OF MELLOW MUSHROOM 32849 2021 S05 RE085 B 1 6000 6000 2019 INCOME (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), $120k remodel after 1/15/2014 sale 32850 2021 S05 RE085 A 1 5250 5250 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32851 2021 S05 RE085 A 1 4750 4750 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32852 2021 S05 RE085 A 1 4632 4632 FIRST PEOPLES JEWLERY 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32853 2021 S05 RE085 C 1 11000 11000 DENTON COMMMUNITY CHURCH 2019 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & TNE ABBY INN RENT ROLL $14.80 PSF), 32854 2021 S05 RE085 B 1 3000 3000 RUBY'S DINER 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32855 2021 S05 RE085 A 1 3000 3000 2015 PROFORMA (LSA BURGER NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32858 2021 S05 RE085 A 1 9614 9614 2019 PROFORMA, (LSA BURGER NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80 PSF) 32859 2021 S05 RE085 B 1 7054 7054 2019 Income (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32860 2021 S05 RE085 B 1 27311 16170 2019 Income and Expense, Basic income and expense, ask for more detailed next year. 32863 2021 S05 OF020 B 1 13017 12722 AXIS REALTY OFFICE 2017, 32865 2021 S05 RE085 C 1 5000 5000 2019 Proforma, 2019 - One Tenant at $14 psf - verbal from agent. 32866 2021 S05 RE085 B 1 22401 23367 2017 PROFORMA (5600 SQ FT @ 25.00 & 17,600 SQ FT @ $14.00), 32867 2021 G01 RE085 B 1 11500 5500 2019 proforma, 32873 2021 S05 RE085 C 1 3358 3358 2015 PROFORMA ( 1679 SQ FT @ 14.00 & 1679 SQ FT @ $12.00 ) ( LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32875 2021 S05 RE085 A 1 3850 3850 2015 PROFORMA (1925 SQ FT @ $14.00 & 1925 SQ FT @ $12.00) (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32878 2021 S05 RE085 A 1 4750 4750 DTC 2016 PROFORMA 3000 SQ FT @ $14.00 & 1750 SQ fT @ $12.00 ( LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32880 2021 S05 RE085 A 1 6000 6000 2015 PROFORMA (LSA BURGER NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32882 2021 S05 RE085 A 1 7000 7000 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32885 2021 S05 RE085 B 1 7575 7575 JJ PIZZA/IOOF 2015 PROFORMA (4575 SQ FT @ $14.00 & 3000 SQ FT @ $12.00) (LSA BURGERS NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80 PSF), 32887 2021 S05 RE085 B 1 5000 5000 2019 PROFORMA 3500 sf - apartments upstairs, 32890 2021 S05 RE085 A 1 5000 5000 2015 proforma. RENT: 3,000 s.f. @$14.00 & 2,000 @ $12.00 (LSA BURGERS NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80 PSF) PER FRAZIER COMM REAL ESTATE ASKING $14.00 FOR 1ST FLOOR & $12.00 FOR 2ND FLOOR, 32901 2021 G01 WH040 B 3 31516 30696 2019 Market proforma, 32911 2021 S05 WH060 C 1 17452 18245 2013 income, 32914 2021 S05 WH060 C 1 17452 18245 2013 income, 32917 2021 S05 WH060 C 1 17452 18245 2013 income, 32919 2021 S05 OF020 C 1 1530 1530 2015 proforma, 32923 2021 S05 OF015 B 1 2900 2900 OFFICE 2014 INCOME-TENANT PAYS UTILITIES, 32926 2021 S05 OF020 B 1 1798 1798 2020 Market Proforma 32937 2021 S05 RE075 C 1 1098 1098 , 32940 2021 S05 RE005 C 1 2000 2000 , 32944 2021 S05 RE085 B 1 6500 6500 office 2007 INCOME PROFORMA-OWNER OCCUPIED, 32947 2021 S05 WH015 C 1 28306 28306 per costar asking rents are $5.57/sf. ac. ACROSS FROM RAIL STATION STOP., 32948 2021 S05 RE085 B 1 10441 8000 COWHIDE WESTERN FURNITURE 2020 INCOME, Retail tenant on main floor and 2 Apartments upstairs. 32953 2021 S05 WH060 B 1 12226 12226 industrial whse 2018 PROFORMA-OWNER OCCUPIED, 32964 2021 S05 RE085 A 1 7410 7410 JT Clothier 2019 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32968 2021 S05 RE085 B 1 2320 2300 2019 income, 32980 2021 G01 FL020 C 1 4800 4800 2019 proforma, 33023 2021 S05 RE055 C 1 2304 2304 2019 INCOME PROFORMA- ESSENTIALLY, UPHOLSTERY SHOP OCCUPIES ENTIRE BUILDING. FATHER AND SON OPERATE OUT OF THE BUILDING AND ONE HAS EACH SECTION. EACH PAY $1,000 A MONTH RENT., 33046 2021 S05 OF020 B 1 1634 1634 2016 Proforma, 33049 2021 S05 RE070 C 1 3736 4000 , 33051 2021 S05 RE055 C 1 5060 5060 , 33061 2021 S05 RE075 C 1 1536 1536 , 33066 2021 S05 SE036 B 1 20059 20059 , 33082 2021 S05 OF002 B 1 1433 1433 2015 pro, 33122 2021 S05 RE005 B 1 7552 7552 FIRESTONE 2013 Proforma, 33146 2021 S05 RE055 C 1 9860 9410 2019 proforma, 33164 2021 G01 SC045 C 2 28680 28680 PETER COLONY S/C 2020 income, 3/19 CS SHOWS 12,700 VAC @ $12-$15NNN 11/17 XCEL SHOWS 7460 AVAIL 3/17 XCEL SHOWS 7460 AVAILABLE 3/28/16 XCL SHOWS 7400 VAC @ $12-$16 & CS SHOWS 2500 VAC @ $10-$13 NNN 4/2/15 CS 4960 VAC 33172 2021 S05 OF020 C 1 4000 4000 2017 INCOMEHigh Exp due to flood insurance requirements, 33186 2021 G01 SC045 B 4 118026 100249 LEWISVILLE WEST 2019 Income - Did not run abestos space as rentable.High lease up rate - vacant space is Shell. History of high vacancy - Stabalizied at 80%, "4/17 SEE FIELD CHECK SHEET FOR OCCUPANCY 37,380 NEED CURRENT RENT ROLL AND I&E STMT. 12/17/14 COSTA 33189 2021 S05 MF002 C 4 8768 8468 BELLA VINEYARD APTS 2015 income & exp partially all bills paid, 33192 2021 S05 OF002 C 1 960 960 COLOR STORE 2014 income, 33203 2021 S05 RE085 C 1 3840 3840 , 33204 2021 S05 RE055 C 1 2440 2440 2019 INCOME, 33226 2021 S05 RE055 C 1 5840 5684 income proforma, 33231 2021 S05 AA001 C 1 8160 8160 SUMMIT CLIMBING 2019 INCOME, PER CONFIDENTIAL SOURCE LEASED FOR $16/SF W/$150,000 GIVEN BACK FOR TENANT FINISHOUT. LEASE TERM 10 YR. WITH ESCALATORS 33240 2021 G01 WH040 B 3 63922 61641 2019 Proforma, EXPENSES NOT MARKET 33257 2021 S05 MF002 C 3 2793 2793 , 33265 2021 S05 RE055 C 1 13354 11050 , 33271 2021 S05 OF020 C 1 5052 2614 , 33285 2021 G01 SC045 C 1 14920 15465 DENTON PLAZA 2018 income, 3/19 CS SHOWS 3,000 AVAILABLE IN 30 DAYS @ $20.00NNN 2018 FIELD CHECK IS 100% OCC 11/17 XCEL SHOWS 100% OCC 3/17 GREAT OCC PER 16&17 FIELD CHECKS. 2016 ONLY 1 SMALL VAC PER FC AFTER REMODEL complete remodel 2013. 1/5/12 COST 33296 2021 S05 RE025 B 1 3612 3612 Exxon 2018 proforma Owner Occupied, 33301 2021 S05 OF020 B 1 1824 1824 2015 Proforma. Owner Occupied, 33339 2021 G01 SC045 C 2 3360 3360 JEWELY BY MEZA 2019 Income. Back space unable to be leased out to allow for parking requirements for cafe next door (agreement with city). One tenant at $1,200 a month and the other at $1,100 a month., 2017 USES 768SF AS STG/OWNER OCC OLD WEST VACATED AS OF 4/1/17 33341 2021 S05 MF025 C 1 3048 3048 SUNBIRD APTS 2016 PROFORMA, REFERENCE ONLY 33345 2021 S05 RE055 C 1 2176 2176 2019 income Tenant pays water and electric, 33347 2021 G01 SC045 C 2 3000 3000 2019 Income-owner pays everyting including the utilities (electric, gas, etc), 11/17 EXCEL SHOWS 100% OCC 1/5/12 no listing on Costar 33351 2021 S05 MF002 C 4 8768 8468 BELLA VINEYARD APTS 2015 income & exp partially all bills paid, 33355 2021 S05 WH060 B 1 15000 15000 2013 Income proforma, 33356 2021 S05 RE005 C 1 2040 2040 2016 PROFORMA, 33360 2021 S05 RE055 C 1 9750 9750 2016 Proforma, 33370 2021 S05 OF002 B 1 1698 1698 2015 pro, 33371 2021 S05 RE025 B 1 4484 4196 AUTOMOTIVE/PORTABLE BLDG IS IS $3,500 AND SHELL CONVIENCE STORE IS $2,5000, 33375 2021 S05 MF002 C 4 10256 10256 FRAME ST APTS 2021 income. Owner pays Water, sewer, gas, internet, 33390 2021 S05 OF020 C 1 1739 1800 2016O rent include utilities WNER IS AN OLDER LADY THAT HAS OWNED IT SINCE ITWAS BUILT. BLG IS DATED. MTH TO MTH LEASE., 33393 2021 S05 MF025 C 2 3738 3485 4-PLEX & RES , 33406 2021 S05 OF020 B 1 13017 12722 AXIS REALTY OFFICE 2017, 33418 2021 G01 SC045 B 1 2726 2700 2019 Proforma, 33420 2021 G01 FL020 B 1 7276 7398 OWNER OCCUPIES 5,500 sf & Leases 2,000 sqft (office space 3,280 sqft, warehouse space3,996 sq ft). WORK WITH R26917. Retail ran at $15 sq ft, warehouse ran at $6 sq ft for blended rate., 2016 REMODELAsking rent $14 NNN 33421 2021 S05 RE055 C 1 2052 2052 , 33422 2021 C02 RE005 B 1 5500 5500 2019 pro forma, 33460 2021 G01 WH040 B 3 6660 6660 2018 income. PROPERTY HAS HAS MAJOR REMODEL DONE SINCE PURCHASE. 2020 NEED RENT ROLL!!, 2019-Property remodeled. Extremely high vacancy 33494 2021 S05 MF025 C 1 2578 2578 TRI-PLEX 2019 INCOME, 33495 2021 S05 MF025 C 4 3850 3848 4-PLEX 2019 income - HERITAGE APTS NO RENT ROLL, 33499 2021 S05 MF025 C 3 5130 5130 6-PLEX 2019 Income., 33503 2021 S05 MF025 C 4 2678 2678 AUSTIN/SAWYER 4-PLEX 2020 PROFORMA. SEE DIRECT CAP 33512 2021 S05 RE055 A 1 1680 1680 2016 PROFORMA, FOR SALE $295,000 OR LEASE @ $2500 NNN PER MLS 10/15 33516 2021 S05 OF002 B 1 1488 1488 2015 pro, 33519 2021 S05 OF002 B 1 1524 1524 2015 pro, 33529 2021 S05 OF002 B 1 1890 1890 2015 pro, 33543 2021 S05 OF002 B 1 3942 3942 2015 pro, 33545 2021 S05 OF015 B 1 1482 1482 2015 pro, 33567 2021 S05 MF025 C 1 3799 3799 4-PLEX 2019 INCOME, 33584 2021 S05 MF025 C 1 2296 2296 , 33588 2021 S05 OF002 B 1 1764 1764 , 33590 2021 S05 OF002 B 1 1594 1594 , 33592 2021 G01 SC045 C 2 6210 6210 SAN BAY STUDIO 2019 PROFORMA, 2018 MKT RENTS $13 NNN 33612 2021 S05 OF015 B 1 5767 5900 2019 PROFORMA RENT BECAUSE IRWIN RENT IS PAYING HIMSELF., 33624 2021 S05 OF002 B 1 1952 1952 , 33632 2021 S05 OF010 B 1 2052 2052 , 33653 2021 G01 MF001 C 2 108768 102920 Gazebo Apts 2021 Income Statement only, 2019 Income Statement only. Expenses are high and income doesn't show any reimbuesements. 33655 2021 G01 MF001 C 2 108768 102920 Gazebo Apts 2021 Income Statement only, 2019 Income Statement only. Expenses are high and income doesn't show any reimbuesements. 33665 2021 S05 MF006 B1 2 13198 13198 SYCAMORE WOOD APTS 2021 PROFORMA, PROPERTY HAS 24 UNIT APARTMENT AND RENT HOUSE. RENT HOUSE IS ENTERED IN PROFORMA AS VACANT SPACE FOR SEPERATE RENTAL RATE. 33690 2021 S05 OF020 B 1 2028 2028 2019 PROFORMA. OWNER OCCUPIED, 33691 2021 S05 OF020 C 1 2016 2016 2013 Proforma, 33693 2021 S05 OF002 B 1 1562 1562 ALL ABOUT BEAUTY SALON , 33694 2021 S05 MF025 C 1 2200 2200 2019 income, 33705 2021 S05 OF020 C 1 28344 28344 2018 proforma, 33706 2021 S05 RE075 C 1 8244 4680 , 33708 2021 S05 RE075 C 1 3441 3441 , 33712 2021 S05 OF020 C 1 2193 2193 2015 Proforma, 33715 2021 G01 AA001 B 1 3558 3558 MORE FUN GAME CENTER , 33717 2021 S05 OF020 C 1 7767 7767 2015 Proforma, 33721 2021 S05 MF002 C 1 4160 4160 2019 Income- Converted house style. 7 units, Converted House Style 33724 2021 S05 MF025 C 4 3600 3600 2019 INCOME, 33739 2021 S05 WH060 B 1 7495 7495 DENTON TOOL 2018 Proforma, 33741 2021 S05 RE055 B 1 1224 984 2018 Income, 33748 2021 S05 MF002 C 5 4800 4800 804 N LOCUST ST APTS 2007 INC, 33765 2021 S05 OF002 B 1 2468 2468 , 33767 2021 S05 OF002 B 1 1626 1626 , 33769 2021 S05 MF025 C 4 4580 4578 6-PLEX 2021Income. Owner pays gas, sewer, water, trash, 2021 No Rent Roll 33773 2021 S05 OF020 B 1 4898 4898 2019 Proforma, 33775 2021 S05 OF020 B 1 4704 4704 2015 proforma, 33779 2021 S05 OF002 B 1 2836 2836 , 33781 2021 S05 MF025 C 5 2304 2304 2021 INCOME (Rent), 33793 2021 S05 MF025 C 4 4036 3850 2020 INCOME, REFERENCE ONLY. SEE DIRECT CAP 33799 2021 S05 MF025 C 6 4478 4250 4-PLEX 2020 PROFORMA. SEE DIRECT CAP 33815 2021 S05 RE025 A 1 4773 4773 Retail strip 2019 PROFORMA, 33816 2021 S05 RE055 C 1 2400 2400 Title MAx 2019 Proforma, 33817 2021 G01 SC045 B 3 5196 5196 2018 Proforma, NEED RENT ROLL AND I&E FOR 2017 33821 2021 S05 MF002 C 3 5757 7150 CROSS PARK APTS 2018 Proforma. 2016-INCOME- PROPERTY IS 40% OCCUPIED DUE TO CONDITION., , 2020 - CORRECTED NRA TO 7,150 PER RR. 78% OCCUPIED 33822 2021 S05 MF002 C 5 12783 12783 OAKLAND PLACE APTS 2019 INCOME, WINDOW UNITS, PLUMBING ISSUES, 2017 Expenses not Itemized and probably Capital 33825 2021 S05 MF002 C 5 12783 12783 OAKLAND PLACE APTS 2019 INCOME, WINDOW UNITS, PLUMBING ISSUES, 2017 Expenses not Itemized and probably Capital 33827 2021 S05 MF002 A 1 14338 14338 HANN & OAKLAND ST APT 2016 INCOME AND EXPENSE (NO RENT ROLL. ASSUMED 5% VACANCY IN CALCS.), 33829 2021 S05 MF002 B2 4 9043 9048 PECAN COURTYARDS APTS 2016 INC (NO RENT ROLL. ASSUMED 5% VACANCY), 33831 2021 S05 MF002 A 1 14338 14338 HANN & OAKLAND ST APT 2016 INCOME AND EXPENSE (NO RENT ROLL. ASSUMED 5% VACANCY IN CALCS.), 33833 2021 S05 MF002 C 5 10044 9900 OAKLAND PAR APTS 2019 PROFORMA 12 units. AVG unit size 825, 33834 2021 S05 OF020 C 1 4848 4848 DENTON PHYS THERAPY 2016 income, UNSIGNED LEASE EXPIRED 8/31/13. OPTION TO RENEW & NEW NEGOTIATED RATE 33838 2021 S05 MF002 C 5 12783 12783 OAKLAND PLACE APTS 2019 INCOME, WINDOW UNITS, PLUMBING ISSUES, 2017 Expenses not Itemized and probably Capital 33839 2021 G01 SC045 B 4 10730 10478 CONGRESS RETAIL 2018 income, 11/17 1500 AVAIL @ $12 NNN IN 30 DAYS AND 5500 LEASED IN 2017 3/16 5500 AVAL AT $14 NNN 6/14 listed for $1,583,000 - NOI LIsted at $128,223 33841 2021 S05 RE055 C 1 1184 1184 2019 income, 33849 2021 S05 MF002 C 5 9636 9768 WITHERS APTS 2021 INCOME, NO RENT ROLL 33850 2021 S05 OF002 B 1 3993 3993 , 33859 2021 G01 SC045 C 2 33017 32832 UNIVERSITY CENTER 2019 INCOME - HAS % RENTAL INCOME. 2017 NEED RENT ROLL SHOWING CURRENT RENTS - 3 TENANTS EXPIRED, 3/18 PER COSTAR LAST LEASES @ $10 NNN MANY EXPIRES OR VERY OLD LEASES. USE MARKET FOR 2018. 4/17 COSTAR SHOWS 1877 AVAIL IN 30 DAYS @ $10NNN-SAME AS 33860 2021 S05 OF002 B 1 3377 1877 , 33871 2021 G01 SC045 C 2 22728 23106 2017 PROFORMA. OTHER INCOME IS CELL TOWER, 1/5/12 COSTAR SHOWS RETAIL 100% OCC. PER P.P. MOST OF WHSE SPACE LEASED. 33873 2021 S05 RE045 C 1 6974 5774 , 33874 2021 S05 RE005 C 1 3588 3588 2016 PROFROMA, 33888 2021 G01 AA001 B 1 3108 3108 , 33901 2021 S05 OF002 B 1 2180 2180 SERENDIPITY HOUSE , 33909 2021 S05 OF002 B 1 1257 1257 , 33914 2021 S05 MF025 B1 4 4604 4604 4-PLEX 2021 INCOME - GABELS ON ELM, 33915 2021 G01 SC045 B 2 20460 19692 NULL 33917 2021 S05 MF002 C 4 9288 9288 VILLA EL CENTRO APTS 2019 PROFORMA, 33920 2021 S05 MF002 C 4 9288 9288 VILLA EL CENTRO APTS 2019 PROFORMA, 33921 2021 S05 RE005 B 1 8654 8654 GOOD YEAR , 33925 2021 S05 RE010 A 1 4860 4860 WELLS FARGO BANK 2018 Proforma, 33926 2021 S05 OF002 B 1 4098 4098 NORTH ELM LAW OFFICE , 33930 2021 S05 RE040 B 1 1224 1224 PAPPA JOHNS , 33934 2021 S05 RE002 B 1 1150 1150 , 33940 2021 S05 MF025 B1 4 3016 3016 , 33941 2021 S05 RE040 B 1 555 555 MI CASITA , 33951 2021 S05 OF020 C 1 4380 4380 2015 Proforma, 33958 2021 S05 OF020 C 1 4380 4380 2015 Proforma, 33960 2021 S05 OF002 B 1 1760 1760 , 33962 2021 S05 OF020 C 1 15300 15300 Down Towner 2019 INCOME, 33966 2021 S05 RE090 C 1 11350 15350 HEALTH FOOD GROCERY STORE , 33967 2021 S05 OF020 B 1 720 720 2015 pro, 33995 2021 S05 MF025 C 1 5064 3164 2016 PROFORMA, REFERENCE ONLY 34007 2021 S05 OF002 C 1 1636 1348 , 34009 2021 S05 MF002 C 5 16812 16640 WITHERS STREET APTS 2019 INCOME, , HIGHER EXPENSES. OWNER PAYS WATER AND GAS. 34011 2021 S05 MF025 C 1 2736 2736 TRI-PLEX 2009 income, 34012 2021 S05 MF002 C 3 8556 8556 THE RIVIERA APTS 2007 INCOME, 34021 2021 S05 RE045 B 1 11619 7513 , 34030 2021 S05 MF002 C 5 8510 8510 CAMBRIDGE HOUSE APTS 2019 INCOME, 34034 2021 S05 MF025 C 1 3164 3164 , 34035 2021 S05 MF025 C 4 5168 5168 6-PLEX 2020 INCOME (Rent Roll Only), 34037 2021 S05 MF006 B1 2 4224 4176 712 W SYCAMORE APTS 2020 INCOME/EXP 34039 2021 S05 MF002 C 5 10788 10788 OXFORD HOUSE STUDIO 2019 INCOME, 34041 2021 S05 MF025 A 2 4560 4042 2019 Income, PER RENT ROLL, ONLY 4042 SF OF LEASABLE AREA. 34042 2021 S05 OF002 B 1 3406 3406 2009 PROFORMA, 34043 2021 S05 MF006 B1 2 4224 4176 ASHTON PLACE 2020 INCOME/EXP 34048 2021 S05 OF002 C 1 2560 2560 2014 proforma. Excess land in rear., Owner stated lease rate $2,800 month in 2014 notes 34049 2021 S05 MF025 C 1 3332 3332 , 34086 2021 S05 MF002 C 5 36860 36860 WILLOWOOD APTS 2018 Proforma. Owner fills with Students from their Flight Academy, RUN AS DORM AND DOES NOT HAVE DIRECT INCOME 34088 2021 S05 RE025 B 1 1188 1188 Quick Track , 34106 2021 S05 MF002 C 4 5928 5928 WILLOWOOD APTS , 34107 2021 S05 MF025 C 2 5616 5616 2016 PROFORMA, 34116 2021 G01 SC045 C 1 9489 9296 2021 INCOMEExpenses high - Used Market, 11/17 XCEL SHOW 100% OCC ALL HAVE BEEN THERE FOR YEARS! NEED NEW RENT ROLL. ALL MTH TO MTH LEASES EXCEPT dAVE'S PIZZA 34147 2021 S05 MF002 C 5 15003 12240 CHATEAU ROYAL APTS 2019 INCOME ALL BILLS PAID, 2017 (Non itemized I&E, appear to have capital imps included, & unclear of # of units). west entrance of the danger zone for traffic 34195 2021 G01 MF020 C 3 2995 94 Post Oak Place 2020 INCOME 34235 2021 S05 MF025 C 5 5971 5971 2019 INCOME, 34245 2021 G01 WH040 C 3 16239 14739 , 34248 2021 S05 MF002 C 5 21568 20000 IOOF APTS 2021 INCOME ON ALL 4 ACCTS, 34250 2021 G01 WH040 C 3 16239 14739 , 34267 2021 S05 MF006 C 2 29750 29326 THE METRO 2020 INCOME/EXP. WORK W/34267, 34269 2021 S05 OF010 B 1 3300 3290 LORETO HOUSE 2017 income. Gross(tenant pays utilities only), 34276 2021 S05 MF006 C 2 29750 29326 THE METRO 2020 INCOME/EXP. WORK W/34267, 34278 2021 S05 MF002 B1 3 4704 4704 2018 Income (Rents Only), Sold 3/2017 $470,000 34281 2021 S05 MF002 B1 3 4658 4658 2016 PROFORMA, 34286 2021 S05 MF002 B1 5 12880 12885 Ivy Commons 2020 Income 2 of the units are efficiencies., 2017 Rents Seem low & Expenses seem to be Capital (not itemized) 34312 2021 S05 MF006 C 3 6786 6786 825 W SYCAMORE ST APTS (14 UNIT APTS) 2021 Income. Owner pays Water, sewer, trash, internet, 34319 2021 S05 MF025 C 4 2920 3000 6-PLEX 2019 Income., 2019-Informed owner that rents seem below market. Currently between $350-$450 month 34328 2021 S05 MF002 B2 5 16866 15800 PINECREST APT 2020 Income, 34333 2021 G01 MF001 C 3 123575 111040 CORONADO NORTH APTS 2021 Income 34334 2021 S05 OF020 C 1 3366 3366 2015 pro, 34353 2021 S05 MF002 C 3 12348 12348 TREES APTS 2019 income. All bills paid including internet & cable., 34372 2021 S05 MF025 C 3 4464 4464 4-PLEX & DUPLEX 2018 Income, 34375 2021 S05 MF002 C 5 12476 12476 4-PLEX & DUPLEX & HOUSE & 10 UNIT APT 2018 income RENT ROLL ONLY NO EXPENSES. 7-1 bedrooms. 2-2bedrooms, 34378 2021 S05 MF002 C 5 12476 12476 4-PLEX & DUPLEX & HOUSE & 10 UNIT APT 2018 income RENT ROLL ONLY NO EXPENSES. 7-1 bedrooms. 2-2bedrooms, 34384 2021 S05 MF025 C 1 3440 3440 8 UNIT APTS , 34385 2021 S05 MF025 C 5 4637 4637 4-PLEX 2021 Income. Owner pays water, gas trash, internet, 34390 2021 S05 MF002 C 4 6160 6160 209 BERNARD ST APTS 2019 Income., 2019-Poor Condition. Non Tradiational 34402 2021 G01 FL020 B 2 27000 27000 2019 Market Proforma 25% Office. Owner Occupied, 34433 2021 S05 RE005 B 1 4464 4200 EAGLE TRANSMISSIONS , 34507 2021 S05 SC020 B 1 346303 334799 DENTON CENTER 2019 INC. SECONDARY INCOME IS GROUND LEASE BANK OF AMERICA, 11/7/18 CS & TRANSWESTERN SHOW 42,478 VAC 10/2017 44,792 VAC @ NEG. 3/15 CS SHOWS 3200 VAC 34509 2021 S05 MF002 C 4 8208 8208 , 34517 2021 S05 OF020 B 1 6249 6249 , 34522 2021 S05 RE025 B 1 2380 2380 Shell & BBQ , 34524 2021 S05 RE025 B 1 1260 1260 Shell 2012 Proforma, 34531 2021 S05 MF002 B2 1 11384 11325 TUPELO TOWNHOMES 2019 income (Sold 1/2017), , Remodeled for 2020 34588 2021 S05 RE015 B 1 6325 6325 LUIGIS 2016 proforma, 34653 2021 G01 WH040 C 3 6000 6000 2018 Market Profomra, DEC 2018 SALE. 34656 2021 G01 SC045 C 3 7293 6115 DENTON SEWING CENTER 2019 INCOME 2ND FLOOR UNRENTABLE DUE TO NO AC., 1/5/12 NO INFORMATION ON COSTAR OR LOOPNET 34694 2021 S05 RE025 B 1 2100 2100 , 34699 2021 G01 SC045 C 3 8084 8084 2019 INCOME. ACTUAL RENT - ALL ELSE PROFORMA., IS ANY OWNER OCC? 2013 income proforma 1/5/12 NOT INFORMATION ON COSTAR OR LOOPNET 34707 2021 S05 RE075 C 1 2049 2049 RECYCLE 2 SUPPORT 2017 proforma, 34713 2021 S05 HS002 C 1 5825 5825 Holiday Inn 2011 INCOME & EXP, 34715 2021 S05 RE055 C 1 3440 3200 , 34718 2021 G01 FL020 C 3 90327 87849 2021 MArket Proforma, RENT ROLL ONLY 34722 2021 G01 MF001 C 3 148525 144089 19TWENTY 2020 Income Partial bills paid 34725 2021 S05 WH060 C 1 7260 7260 2019 Proforma, 34729 2021 S05 WH060 C 1 30527 30527 2011 proforma, 34739 2021 S05 SE010 B 1 18117 17657 2018 INCOME, PER TAX RETURN OWNER PAYS 0 EXPENSES. SHOULD HAVE A NOMINAL RESERVE ACCOUNT. 34745 2021 S05 WH060 B 1 16400 16400 2016 proforma, 34747 2021 S05 RE070 B 1 2639 2639 MATZTLAN RESTAURANT 2019 PROFORMA, 34754 2021 S05 MF025 A 2 8640 8700 2019 INCOME, 34768 2021 G01 WH040 C 2 51488 47108 , 34770 2021 S05 MF002 C 4 9408 9408 COLLIER ST APTS 12 Units- 2012 INCOME, 34772 2021 S05 MF002 C 4 9408 9408 COLLIER ST APTS 12 Units- 2012 INCOME, 34780 2021 S05 WH060 B 1 24450 24450 WHSE 2019 INCOME, 34781 2021 S05 WH060 B 1 7000 7000 2008 income, 34782 2021 S05 WH060 B 1 24450 24450 WHSE 2019 INCOME, 34783 2021 S05 WH060 B 1 20000 20000 2017 income, 34790 2021 S05 RE055 A 1 2980 3930 C-STORE/RETAIL 2008 income, 34792 2021 S05 RE040 C 1 1200 1200 , 34798 2021 S05 AA002 C 1 4800 4800 2013 Proforma, 34884 2021 S05 MF006 C 1 25064 32450 ACROSS THE STREET 2020 INCOME/EXP 34885 2021 S05 MF006 C 1 25064 32450 ACROSS THE STREET 2020 INCOME/EXP 34886 2021 S05 MF025 C 5 6104 6104 2021 Income. Tenants pay utilites, 34889 2021 S05 MF025 C 3 2121 2121 , 34890 2021 S05 MF025 C 4 4308 4308 2019 income proforma, 34891 2021 S05 MF006 C 1 0 2460 4plex, 34895 2021 S05 MF002 B1 4 4931 4640 OAK RIDGE APTS 2020 RENTS, 2017 Expenses do not appear market, but appear capital (non itmeized) 34901 2021 S05 MF002 B2 5 10090 9624 FRY APTS 2019 proforma, NO INCOME FOR 2016. INFO PROVIDED IN 2016 WAS 2014 FINANCIALS. LISTINGS 10/20/16 INDICATE AVG RENTS AT 12.60/SF ASSUMING EVEN SPLIT OF UNITS. 34912 2021 S05 MF002 C 4 7581 7416 GARDEN APTS 2015 ACTUAL INCOMEPROFORMA EXP-ALL BILLS PAID, 34934 2021 S05 MF006 B1 2 15070 14560 BELLE FRANK APTS 2020 INCOME/EXP 34944 2021 S05 MF002 C 5 8528 9200 COURTYARDS APTS 2019 INCOME - 14 UNITS TTL 12 1 BEDROOMS 1 BATH / 2 2 BR 2 BATH, 34958 2021 S05 MF002 C 4 8000 8000 THE ABBEY APTS 2008 INCOME, 34963 2021 S05 MF025 C 4 4756 4756 , 34966 2021 S05 MF002 B1 2 9005 9005 1418 W OAK ST APTS 2019 proforma, 34968 2021 S05 MF006 C 2 21430 19210 OAK LANE APTS 2021 Income. Owner pays water, trash, gas, internet, 34974 2021 S05 MF025 C 4 3320 3320 2020 INCOME, 34975 2021 S05 MF025 B1 5 6000 6000 CHESTNUT ARMS APTS 2019 income, 2018 Tax Return Only. Mgmt fee est. 34976 2021 S05 MF006 A 2 5800 5280 BELLE LENDE APTS 2020 INCOME/EXP 34977 2021 S05 MF025 B2 4 6000 6000 6-PLEX 2020 INCOME-ACTUAL INCOME - CHESTNUT APTS, 34980 2021 S05 MF025 C 1 4478 4478 2016 Income, 34982 2021 S05 MF002 C 5 13640 10230 NORMAL AVE APTS 2019 Income. 20 total units. Units 7, 8 , 9 , 10, 15 I am told are unleasable., 2017 INCOME. 5 UNITS are unleasable to Condition & Insurance claim issues. BUT 2 UNITS ARE USED FOR STORAGE ONLY(Net 19 Units). 4-2bed 2bath, 17-1bed 1bath2018 poor records 34995 2021 S05 MF002 B2 3 9512 9516 FRY ST APTS 2019 PRO FORMA, 34999 2021 S05 OF002 B 1 2183 2183 , 35007 2021 S05 MF025 C 1 3117 3117 , 35011 2021 S05 OF010 C 1 3600 3600 , 35015 2021 S05 HC001 C 1 31164 31164 2011 proforma, 35034 2021 S05 MF002 B2 3 15236 15236 OAK COURTS APTS 2019 INC NO RENT ROLL, 2019 Rents estimated 35039 2021 S05 MF006 C 3 19270 16768 STATE HOUSE APTS 2019 INCOME- NO RENT ROLL. OWNER PAYS ALL BUT ELECTRIC, 35041 2021 S05 MF006 C 4 23676 23660 ALTON HOUSE 2020 INCOME (Rent Roll Only), OWNER PAYS ALL UTILITIES 35054 2021 S05 MF025 C 5 4368 4368 2020 INCOME, RENTS $500 PER UNIT, 5 UNITS 35057 2021 S05 MF025 C 3 2980 2980 4-PLEX 2019 Proforma, 35058 2021 S05 OF002 B 1 2918 2918 PROFORMA, 35061 2021 S05 MF002 C 5 7440 5315 JAGOE ST APTS 2019 INCOME. Didnt have breakdown of square footage so PGI is based on what he got from the rented units and didn't apply a lease-up at all for the vacancy. If you go that approach in the future, get sf breakdown and make sure PGI reflects full occupancy. 35078 2021 S05 MF002 C 3 15888 16325 THE PLACE TO BE APTS 2016 INCOME, 2018 Withdraw 35084 2021 S05 MF002 C 3 15888 16325 THE PLACE TO BE APTS 2016 INCOME, 2018 Withdraw 35087 2021 S05 MF006 C 3 8256 8300 SOME SUCH PLACE 2020 INCOME 35151 2021 S05 RE055 B 1 3000 3000 TOM'S DAIQUIRI 2017 proforma, Owner leases for $2,500 month 35158 2021 S05 SC045 C 1 0 19480 2009 PROFORMA, 35220 2021 S05 MF025 C 3 3136 3136 2019PROFORMA, ONE APTMENT UNRENTABLE DUE TO CONDITION UNTIL FEB 2019 35248 2021 S05 MF025 B1 4 3160 3160 , 35284 2021 S05 RE025 B 1 2880 2880 7 Eleven 2018 PROFORMA, 35307 2021 S05 MF025 C 5 5260 3780 2019 proforma, 2019 Tax return only. Mgmt estimate 35320 2021 G01 FL020 B 1 48052 48052 INDUSTRIAL RENT IS 7.74/FT PER RENT GIVEN TO AGENT 2017 UNSURE IF NN OR GROSS SYSTEM CALC APPROX 48,000 FT BTU INCOME WORK UP SHOWS 58,000 RENT /FT BASED ON THE 48,000, 2015 INCOME PROFORMA EXCESS LAND, 2014 LISTED FOR SALE LOOPNET- 1512 ALSO FOR SALE @ $40.00/FT 35336 2021 S05 RE040 A 1 1600 1600 JIMMY JOHNS 2014 income, 35361 2021 S05 RE070 C 1 2180 2180 COOL BEANS RESTAURANT , 35373 2021 S05 MF025 C 1 4090 4090 , 35376 2021 S05 RE085 C 1 1750 1750 2014 Proforma, 35422 2021 S05 MF002 C 4 10400 13800 TWIN OAKS APTS 2021 INCOME, NO RENT ROLL 2017 INCOME PROFORMA RENT ROLL AT 7.04/SF, 2017 NEED LEGIBLE RENT ROLLS AND P & L. INTERNET LISTING SHOWS $750/UNIT WHICH IS $17.31/SF, 2020 - 20, 1X1 UNITS, APPROX 690SF EACH 35434 2021 S05 RE085 B 1 3202 2351 2019 PROFORMA ASKING $5.36/SF, 35436 2021 S05 OF020 C 1 2058 2058 2019 proforma, 35439 2021 S05 OF020 C 1 1080 1080 2019 RENTED FOR $15.00/SF, 35443 2021 S05 RE010 B 1 79817 75509 WELLS FARGO BANK , valued with R32837, r32844, r118254 35448 2021 S05 AA001 B 1 5824 5705 309 W HICKORY ST OFFICE APARTMENTS 2019 INCOME. OFFICE / RETAIL, 35450 2021 S05 RE085 B 1 8560 7500 2014 income owner paid $1156 in electricity on 231 W Hickory, 35452 2021 S05 RE085 B 1 8560 7500 2014 income owner paid $1156 in electricity on 231 W Hickory, 35453 2021 G01 MF015 A 2 112180 107860 ROXTON APTS 2020 INCOME/EXP. ALL BILLS PAID. TAX CREDIT PROPERTY 35455 2021 S05 RE085 B 1 8560 7500 2014 income owner paid $1156 in electricity on 231 W Hickory, 35457 2021 S05 RE085 B 1 4681 4681 OFFICE 2019 inc, 35460 2021 S05 RE085 A 1 2400 2400 WHIMSY FINDS , 35463 2021 S05 RE010 C 1 4536 9072 Ciera Bank , 35465 2021 S05 MF025 C 4 4468 4468 4-PLEX 2019 Income Proforma, 35466 2021 S05 OF020 B 1 9172 9172 2019 INCOME PROFORMA. Also includes 4 executive suites( Suite 104, 105, 108, 109), 11/2016- CO* 4 executive suites $90, $71.43, $77.92, $77.92 sq ft 35468 2021 S05 MF006 C 1 33990 30580 CLUSTER APTS 2020 INC/EXP. ALL BILLS PAID. 35473 2021 S05 MF002 B2 1 10618 7780 2019 income, 35475 2021 S05 MF002 C 4 4406 4406 2019 income, 35477 2021 G01 SC045 B 2 2100 2100 2014 PROFORMA, 35479 2021 S05 MF006 C 4 14586 14586 CATALINA APTS 2019 INCOME. Owner pays water, sewer, trash, gas, internet, 35480 2021 S05 RE085 C 1 2650 2650 2019 Proforma, 35484 2021 S05 RE040 C 1 2040 2040 DAIRY QUEEN , 35487 2021 S05 RE085 A 1 9000 9000 UPPER PARK CAFE 2018 income profoma, LISTED FOR LEASE @ $14.85-$16 FT 35493 2021 S05 RE040 C 1 1527 1527 MI CASITA , 35495 2021 S05 RE055 B 1 19022 19022 2019 proforma, 35497 2021 S05 OF020 C 1 3586 3586 2015 proforma, 35504 2021 S05 RE025 C 1 1625 1625 Midway Mart 2018 Proforma, 35525 2021 S05 RE055 C 1 2950 2950 2015 proforma, 35534 2021 S05 RE055 C 1 2950 2950 2015 proforma, 35546 2021 S05 MF002 B2 5 24550 23783 TOWNHILL OAKS APTS 2019 Income- pays water, gas, garbage, 35557 2021 S05 MF002 C 3 23220 23700 EAGLE ROCK APTS 2019 Proforma. ALL BILLS PAID, 2019 data seems uncommon VACANCY FOR 2018 RENT VS POTENTIAL AT 33% 35560 2021 S05 MF002 C 3 11404 11292 CRESTWOOD APTS 2020 PROFORMA. NO INC/EXP DETAIL PROVIDED. SEE DIRECT CAP. 19 UNITS PER COSTAR. 35591 2021 S05 OF002 B 1 1643 1643 2019 income, 35592 2021 S05 MF006 C 3 4828 4828 HICKORY APTS 2019 INCOME, Larger building is House style 35594 2021 S05 MF025 C 3 2944 2944 , 35600 2021 S05 MF002 C 5 7485 7485 HICKORY STREET APTS 2016 income- NO RENT ROLL Includes R161751, 35605 2021 S05 RE070 B 1 5684 5428 SMILING MOOSE DELI , COMPLETE REMODEL-FOR SAL3 5/13 $1,476,000 35606 2021 S05 MF025 C 4 1822 1822 4-PLEX 2019 - INcome proforma, 35609 2021 S05 OF002 B 1 2992 2992 , 35611 2021 S05 MF025 C 5 5182 5180 5-PLEX 2007 INC & EXP PROFORMA - GREGG ST PARTNERS, 35624 2021 S05 OF020 C 1 3780 4100 2015 Proforma, 35625 2021 S05 MF002 C 5 8952 8952 802 W OAK ST APTS (10 UNIT APTS) 2021 Income. Owner pay Gas, water sewer and trash, 2021No Rent Roll 35627 2021 S05 MF002 C 5 8952 8952 802 W OAK ST APTS (10 UNIT APTS) 2021 Income. Owner pay Gas, water sewer and trash, 2021No Rent Roll 35646 2021 S05 OF002 C 1 2156 2156 , 35647 2021 G01 WH040 C 2 51488 47108 , 35648 2021 S05 WH060 C 1 5630 6260 Proforma, 35652 2021 G01 MF020 B 1 681 25 GASTON MHP 2021 PROFORMA. SEE DIRECT CAP. RENTS CALC AT $375/MONTH 35669 2021 S05 OF002 B 1 1740 1925 THE GHOST NOTE 2019 Income, 35676 2021 S05 AA001 C 1 2400 2400 2017 PROFORMA, 35683 2021 S05 OF002 B 1 6764 6764 , 35717 2021 S05 WH060 C 1 10000 10000 , 35762 2021 S05 AA001 A 1 7000 5000 MLS, Vacant since september 2016 35764 2021 S05 AA001 A 1 7000 5000 MLS, Vacant since september 2016 35796 2021 S05 OF015 C 1 33766 34284 2018 INCOME PROFORMA. Owner Pays All Utilities. Historically 50% Vacancy, 4/15- CO* $14NNN 35824 2021 S05 WH060 A 1 24660 23236 2015 Income, 35884 2021 S05 AA001 C 1 0 26418 , 35898 2021 G01 MF020 C 1 66 57 THE SHORES MHP , 35905 2021 G01 SC045 C 1 4820 4820 2017 PROFORMA, 35912 2021 G01 SC045 B 1 2542 2523 SUBWAY/DONUTS 2018 INCOME, 36146 2021 S05 WH060 C 1 13800 7920 , 36157 2021 S05 MF020 C 1 95 95 RV PARK 95 ttl spaces of those 11 are OVERNIGHT SPACES. ALL BILLS PAID. 83 MONTHLY SITES, 36174 2021 G01 MF020 A 4 1601 175 Center point MHP 2021 income. 36178 2021 S05 OF020 C 1 3369 3369 , 36184 2021 G01 WH060 C 1 2400 2400 , 36190 2021 G01 MF020 B 1 1874 60 HILLCREST MHP 2018 Income(No Rent Roll). PROPERTY WAS ESTABLISHED IN 1953 BUT DOES GET $430.00/SPACE RENT. UNLESS THE UTILITY CONNECTIONS HAVE BEEN REPLACED THERE IS A HIGHER EXPENSE. Only 54 lots usable, 36194 2021 G01 WH040 C 2 51488 47108 , 36196 2021 G01 WH040 C 2 51488 47108 , 36202 2021 S09 WH060 B 1 9000 9000 2011 proforma OWNER OCCUPIED, 36238 2021 G01 WH040 C 3 20950 20950 2018 Market proforma, 36264 2021 S05 RE075 C 1 1612 1612 , 36272 2021 S05 RE075 C 1 1311 1311 , 36291 2021 S05 RE075 C 1 1599 1599 , 36355 2021 S05 MF025 B1 4 6448 6000 6-PLEX 2020 INCOME/EXP. ACTUAL EXPENSES SIGNIF HIGHER THAN MARKET. ADJUST. 36389 2021 S05 MF006 C 1 92800 88298 EAGLE CREEK APTS 2020 Income. All Bills Paid, 36393 2021 G01 MF001 C 2 77590 73984 UNIVERSITY PLACE 2017 INCOME W/ 184759, 36395, 36393, 36398, DO NOT USE IN PROFORMA 36398 2021 G01 MF001 C 2 77590 73984 UNIVERSITY PLACE 2017 INCOME W/ 184759, 36395, 36393, 36398, DO NOT USE IN PROFORMA 36410 2021 S05 RE025 C 1 1516 1516 EZ , 36431 2021 G01 WH040 C 3 20950 20950 2018 Market proforma, 36438 2021 S05 OF002 C 1 1536 1536 2019 Proforma, 36447 2021 S09 MF002 C 3 33494 28625 BENT CREEK 2020 INCOME, expenses seem out of line 36599 2021 S05 MF005 A 1 201374 198180 University Uptown Apts 2021 income, 36631 2021 S05 MF002 C 3 67208 63262 VINTAGE PADS 2020 INCOME/EXP. RENT BY THE BED. 100 UNITS & 122 BEDS INC. LAND ACCT 179485., 36636 2021 S05 MF002 C 3 67208 63262 VINTAGE PADS 2020 INCOME/EXP. RENT BY THE BED. 100 UNITS & 122 BEDS INC. LAND ACCT 179485., 36639 2021 S05 RE025 B 1 3590 3590 Deli Quick , 36644 2021 S05 MF002 C 3 67208 63262 VINTAGE PADS 2020 INCOME/EXP. RENT BY THE BED. 100 UNITS & 122 BEDS INC. LAND ACCT 179485., 36701 2021 G01 WH060 B 1 76600 76929 2019 income, 36809 2021 G01 WH040 A 2 62900 64646 2020 INCOME/EXP 36843 2021 S05 MF002 C 4 16980 16560 NORTH POINT APTS 2018 Income, 36865 2021 S05 OF002 B 1 588 588 , 36867 2021 G01 WH040 C 3 20950 20950 2018 Market proforma, 36900 2021 S05 RE005 A 1 8500 8500 2011 PRFORMA-EXCESS LAND, 36903 2021 S05 RE055 C 1 3704 3704 TATTO COMPANY 2019 income, 36904 2021 S05 RE025 C 1 4400 4400 2012 Proforma, 36909 2021 G01 MF015 A 1 123961 110853 VILLAGE EAST 2020 INCOME, 36910 2021 G01 SC045 C 2 7840 7840 , 1/5/12 COSTAR SHOWS $9.00 W/NNN @ $2.00 + utilities and 2200 ft available per Costar 3/25/11 36911 2021 S05 MF001 B 0 217542 187300 RAMSGATE 2010 INCOME/EXP.--06 ACT. OCC. 96%, 36922 2021 S05 RE075 C 1 1766 1766 , 36950 2021 S05 RE025 A 1 2940 2940 7-11 2017 PROFORMA, 36962 2021 S05 RE025 B 1 0 8200 TRUCK STOP/ WHAREHOUSE, 36994 2021 S05 AA001 B 1 4960 4960 2013-rent $1,600 month, 36995 2021 S05 WH060 C 1 9952 9952 2017 INCOME PROFORMA - OWNER OCCUPIED, 36998 2021 S05 WH025 A 1 129571 129571 Classic Corrugated 2013 proforma, 37129 2021 S05 SC045 C 1 0 117621 CARRIAGE SQUARE 2017 VAC CONTINUES TO INCREASE AND LOSS OF PARKING DUE TO TAKING, 2016 INCOME, THE ARE LOOSING 9,038 SF TO THE HIGHWAY EXPANSION., 2018 SEVERE VACANCY ISSUES PROPERTY IS LIKELY TO BE DEMOED IN THE NEAR FUTURE. 2018 NEED CURRENT RENT ROLL AS MANY WERE EXP 37140 2021 S05 OF015 B 1 53688 54000 2017 Income. 3 Buildings. Partial Executive Suites, 37143 2021 S05 WH060 B 1 7713 7713 2019 INCOME PROFORM-OWNER OCC, 37148 2021 S05 RE005 C 1 3600 3600 YR LEASE 2011 INCOME AND EXPENCE. Also see 37155, 37233 2021 S05 WH060 A 1 20000 18192 2010 proforma-owner occ, 37291 2021 G01 MF020 C 5 11 16 , 37302 2021 G01 MF020 A 3 188 188 DENTON FALLS MHP 2019 Proforma 188 SPACES, 37421 2021 S05 MF020 C 1 10891 194 WOODHAVEN MHP 176 MH LOTS AND 18 RV LOTS. USED RV UNIT AS OTHER INCOME., 37440 2021 G01 WH040 C 4 5800 24250 A PLACE 4 SPACE NULL 37477 2021 S05 MF020 C 1 10891 194 WOODHAVEN MHP 176 MH LOTS AND 18 RV LOTS. USED RV UNIT AS OTHER INCOME., 37532 2021 G01 MF020 B 2 32 32 RIVIERA MHP work with 36770 - There is a total of 14.994 acres only 5.75 acres are used for MHP. Be sure to add back in excess land., 37553 2021 S05 OF015 B 1 12362 12362 , 37631 2021 S05 RE005 C 1 17360 8000 DENTON TECH AUTO REPAIR 2017 Income, 37849 2021 G01 MF020 A 4 1420 120 ROCKY POINT MHP 2019 proforma, 37934 2021 G01 SC045 B 4 14986 14518 2019 INCOME, SEE SCANNED DOCUMENTS!! THIS PROPERTY IS ON A SEWER SYSTEM WITH THE MOBILE HOME PARK BEHIND. EACH PAYS 50% OF THE TTL COSTS FOR THE OPERATION ON THE SYSTEM. THE CITY HAS NOT YET PROVIED SEWER SERVICE FOR THIS PROPERT BUT THEY DO PAY CITY T 38010 2021 G01 WH040 B 2 67130 67130 2019 Market Proforma-Not StabalizedNoticed on cost - new bldg, 38084 2021 G01 WH040 B 5 5940 149850 2021 - NO INFO PROVIDED. SEE DIRECT CAP. ALL RV/BOAT STORAGE. COVERED AND OPEN PARKING. 38118 2021 S05 WH040 A 1 792 34260 2013 Excess Land, 38342 2021 G01 SC045 B 1 11028 10740 2019 PRFORMA, 38343 2021 S05 OF010 A 1 14145 14145 , 38368 2021 S05 OF002 A 1 4458 4458 , 38371 2021 S05 OF020 C 1 3080 3080 2013 income. Has been having trouble keeping tenants due to rain water getting into building, 38375 2021 S05 OF002 B 1 4403 2200 2019 PROFORMA. COSTAR HAS LISTED AT 16.32 MG, 38382 2021 S05 OF002 C 1 2466 1866 2013 INCOME proforma high vacancy and low rates due to flooding issues, 38397 2021 G01 MF001 C 3 102193 86128 COUNTRY PLACE II 2019 Income W/34212, 2019 Income W/34212 38576 2021 C02 AA001 A 1 10161 5661 DENTON TRANSCO , 38644 2021 G01 WH040 B 3 26548 30100 2019 Income229 UNITS - 32 VACANT - 33 UNRENTABLE, RENT ONLY. NO EXPENSES PROVIDED. 38660 2021 S05 HC005 A 1 21961 20610 THE VACANT AREA IS BEING FINISHED OUT AS DR'S OFFICE. 3000 SF VACANT 1/1/2014, LEASE EXPIRING SET RENTS AT MEDICAL OFFICE RENTS 38677 2021 S05 WH060 B 1 53120 50744 2014 Proforma, 38692 2021 G01 WH040 C 3 23512 23000 204 Units, 38704 2021 G01 SC045 B 1 22000 22235 MAGNOLIA CROSSING 2020 INCOME/EXP PROPERTY IS 42% VACANT. ONE VACANT SPACE IS 31.25% OF TOTAL NLA., 4/17 COSTAR & XCEL SHOW 100% OCC 11/25/14 COSTAR SHOWS 1400 VAC AND SUB LEASE FOR BANK AVAIL @ 18-$23.50 INCOME IS INLINE WITH THE OTHER STRIP CENTERS ON 380 R24 38891 2021 G01 MF020 A 4 114 115 SHERWOD MOBILE HOME PARK 2018 INCOME - 114 TOTAL. 1 SPACE IS USED FOR OFFICE 112 -, 2018 lot rent $515-$540 per space 38926 2021 S05 MF025 C 3 10028 9836 , 39138 2021 G01 WH040 B 5 70865 206000 Anchor Bay Boat & RV Storage 26250 sf is covered parking - 43380 sf is enclosed parking & 386 spaces on outside parking. (Total 522 Spaces), 39171 2021 S05 RE025 B 1 1904 1904 2019 Proforma, 39192 2021 G01 MF020 A 3 5876 382 Southfork-Denton MHP 2017 proforma, 39221 2021 G01 MF001 C 3 86068 80248 EUREKA VILLAGE APTS 2020 INCOME. Expenses seem high, some may be capital improvments, 39232 2021 G01 SC045 B 4 18100 18100 MARKET CENTER 2019 INCOME proforma GROSS LEASE. RENT ROLL, PER MONTH, AND PROFIT AND LOSS, 3/18 COSTAR SHOWS 3300 AVAIL @15+UTIL 11/17 XCEL SHOWS 100% OCC 11/14 COSTAR SHOWS 4000 VAC @ $16.20 NNN & 2499 VAC @ $ 21 NNN & LISTED FOR SALE @ $1,870,000. 39234 2021 S05 WH060 B 1 24240 24240 2009 PROFORMA, 39235 2021 S05 RE055 C 1 21475 14140 , 39237 2021 S05 AA001 C 1 13500 13500 2017 proforma, 39239 2021 S05 WH060 B 1 10000 10000 2016 income, Per Costar 7/5/11 asking 12.00 39243 2021 S05 WH060 B 1 16000 15000 WAREHOUSE 2014 PROFORMA, LEASE EXPIRES 01/05/2014- 13/$3.44 - 14/$3.52-15/3.75 - 16/3.85, 17/3.95 39244 2021 S05 WH060 B 1 6000 6000 , 39248 2021 S05 WH060 B 1 6630 6630 , For sale 1/16 per Xceligent for $1,125,000. Includes business and personal property 39249 2021 S05 WH060 C 1 7000 12600 WHSE 2019 income proforma - owner occupies majority of property, 39251 2021 S05 WH060 C 1 8400 8400 owner occupied, 39259 2021 S05 MF002 C 4 7776 7632 TARA APTS 2020 INC/EXP 39262 2021 S05 RE090 B 1 60430 60430 ALBERTSONS 2019 INC PROFORMA, 39263 2021 G01 SC045 B 3 35776 34543 UNIVERSITY VILLAGE 2020 Income, 81% OCC PER FC 11/14 COSTAR SHOWS 3965 VAC @ $9-$15 NNN 3/14 3965 AVAIL @ $9-$15NNN @ $5.75. 1/4/12 LOOPNET SHOWS 3364 AVAILABLE @ $10-$11-LOOPNET SHOWS 4,363 FT AVAILABLE 39274 2021 S05 MF002 C 4 24516 22705 PARK VIEW APTS 2019 income. RENT ROLL ONLY. 32 UNITS 16 UNITS-1 BED/1 BATH 16 UNITS 2 BED/1 BATH, 39275 2021 S05 MF002 C 4 30000 26000 SHADOW WOOD 2020 INCOME, 2017 NEED RENT ROLL AND ITEMIZED P & L INFO. 2014 SETTLEMENT STATEMENTS ARE FICTICIOUS TRANSFER 39276 2021 S05 MF002 C 4 30000 26000 SHADOW WOOD 2020 INCOME, 2017 NEED RENT ROLL AND ITEMIZED P & L INFO. 2014 SETTLEMENT STATEMENTS ARE FICTICIOUS TRANSFER 39277 2021 S05 MF002 C 4 30000 26000 SHADOW WOOD 2020 INCOME, 2017 NEED RENT ROLL AND ITEMIZED P & L INFO. 2014 SETTLEMENT STATEMENTS ARE FICTICIOUS TRANSFER 39278 2021 S05 MF002 C 4 5760 5760 2014 incom & exp, 39279 2021 S05 OF020 C 1 3360 3360 2015 proforma, 39281 2021 S05 OF020 C 1 1948 1732 , 39283 2021 S05 OF020 C 1 6080 5930 TEASLEY MALL 2019 income. Lease does expire in September of 2019. Owner pays water and sewer and taxas, tenant pays electric., 1/4/12 COSTAR SHOWS 990 avail @ $12.+ util 39306 2021 S05 SC045 C 1 0 117621 CARRIAGE SQUARE 2017 VAC CONTINUES TO INCREASE AND LOSS OF PARKING DUE TO TAKING, 2016 INCOME, THE ARE LOOSING 9,038 SF TO THE HIGHWAY EXPANSION., 2018 SEVERE VACANCY ISSUES PROPERTY IS LIKELY TO BE DEMOED IN THE NEAR FUTURE. 2018 NEED CURRENT RENT ROLL AS MANY WERE EXP 39344 2021 G01 MF001 B2 3 208319 198864 OAK MEADOWS 2020 INCOME WORKED W/R97020,R97021, 2019 INCOME WORKED W/R97020,R97021. BUILT FROM 1979-1983 39347 2021 S05 RE040 C 1 2040 2040 DAIRY QUEEN , 39359 2021 S05 RE055 C 1 9361 9361 , 39371 2021 G01 WH040 B 2 51600 48246 2020 INCOME, 39373 2021 S05 RE040 B 1 2790 2790 WHATABURGER 2014 Remodel, 39375 2021 S05 OF020 B 1 1800 1800 2015 proforma, 39377 2021 G01 MF001 C 3 101692 101692 HOLLY HILLS APTS 2020 INC & EXP 39382 2021 S05 HC030 C 1 11500 11024 2014 Proforma, 39383 2021 S05 MF002 B2 4 18530 17840 BARRY PLACE APTS 2019 INCOME, 39384 2021 S05 AA001 A 1 8 8 SHADY SHORES VILLAGE MHP , 39416 2021 S14 OF020 C 1 788 788 , 39418 2021 S14 OF020 C 1 1800 1800 , 39428 2021 S14 RE085 B 1 1800 1800 , 39441 2021 S14 OF020 C 1 1309 1309 2015 pro, 39443 2021 S14 AA001 B 1 1335 1531 ROCCO'S BARBER SHOP , 39448 2021 S05 MF025 C 3 2688 2688 GASLIGHT APTS NULL 39450 2021 S14 RE070 C 1 1248 1248 TWISTY DONUTS , 39455 2021 S05 MF002 C 4 24488 24838 PLANTATION APTS 2019 INCOME, 39457 2021 S05 MF002 C 4 24488 24838 PLANTATION APTS 2019 INCOME, 39459 2021 S05 MF006 C 1 92692 70740 CAMPUS SQUARE APTS 2020 Income. WORKED WITH 29105, 1/1/17 ASKING RENTS AT 19.20/SF 39463 2021 S05 OF020 C 1 8663 7450 MCCLENDON OFFICE 2017 INCOME, 5/16/17 HAS HAD HIGH VACANCY NOW HAS 1 UNIT BUT THAT IS 20%. NEW TENANT END OF 2016. 39466 2021 S05 RE020 A 1 2180 2180 , 39489 2021 S14 RE055 C 1 1944 1608 , 39496 2021 G01 WH040 C 4 2016 2000 2018 Market proformaNo Electric & No water, 39502 2021 G01 WH040 C 3 864 864 2018 Market proforma, 39505 2021 S14 WH060 B 1 15600 14400 , 39508 2021 G01 WH040 C 4 2880 2952 GERMANIA INSURANCE , 2018 Market Profoma 39509 2021 G01 MF015 A 4 141145 143766 THE LOOP INC., 39525 2021 S05 RE095 C 1 29411 29411 2017, 39590 2021 S14 MF002 B2 5 20038 18872 GATEWAY APTS 2019 income (P&L only), 39601 2021 S05 MF002 C 3 60136 55024 THE QUARTERS APTS 2020 INCOME/EXP W/R160884. RENT BY THE BED. 64 UNITS & 110 BEDS 39607 2021 S05 MF006 C 3 27944 23136 CRASH PADS I APTS 2020 INCOME/EXP. 39609 2021 S14 RE055 C 1 240 240 BARN STAR , 39621 2021 S05 MF002 C 5 14400 14400 The Village Apts 2020 Income (Rent Roll Only) w/40189, 39632 2021 S05 RE085 B 1 3200 3200 FRY STREET TAVERN , 39677 2021 S05 RE085 B 1 3200 3200 FRY STREET TAVERN , 39691 2021 S05 MF025 A 1 5288 4559 THE LOFT 2019 INCOME NO RENT ROLL, 39721 2021 S14 WH060 B 1 5100 5100 , 39749 2021 S05 RE040 B 1 3434 3434 SUBWAY 2019 proforma based on appraisal, 39756 2021 S05 MF025 C 1 1936 1936 2016 PROFORMA, REFERENCE ONLY 39764 2021 S05 MF001 C 0 0 15375 SIERRA APTS 2012 INCOME - PAYS FOR WATER & SEWER. 24 Units, 39790 2021 S05 RE040 C 1 1721 1721 JACK IN THE BOX 2016 Proforma, 39801 2021 S05 RE070 C 1 2100 2100 ORIENTAL GARDEN , 39818 2021 S05 RE025 A 1 2480 2480 7 Eleven 2018 PROFORMA, 39827 2021 S05 RE070 B 1 4531 4531 BARIS 2014 Proforma, 39833 2021 S05 RE070 C 1 2681 2681 SUSHI CAFE 2013 income, 39896 2021 S14 OF002 B 1 712 712 , 39952 2021 S14 WH015 C 1 28290 28290 2015 Proforma. Owner Occupied, 40083 2021 S05 RE055 C 1 12032 12032 , 40095 2021 G01 SC045 C 3 7240 6400 2019 income, 40100 2021 S05 RE055 B 1 3063 3063 2019 pro, 40102 2021 S05 OF020 B 1 1134 1134 ENTERPRISE RENT A CAR , 40107 2021 S05 RE040 A 1 1100 1100 GOLDEN CHICK , 40111 2021 S05 OF020 C 1 2400 2400 2015 pro, 40112 2021 S05 RE055 A 1 5896 5896 RETAIL 2019 Income, 40117 2021 S05 RE055 C 1 1700 1700 , 40121 2021 S05 OF010 C 1 2205 2205 2015 Pro, 40136 2021 S10 WH040 C 1 960 960 , 40140 2021 G01 MF001 C 3 119660 117704 CORONADO VILLA APTS 2020 INCOME, 2020 - FIRE LOSS GIVEN BELOW THE LINE. 7,760SF DOWN 40176 2021 S05 MF020 A 1 0 299 Denton West MHP 299 SPACES, 40177 2021 S05 OF010 C 1 3350 3350 2017 Proforma, 40178 2021 S05 OF010 C 1 3406 3485 2015 pro, 40179 2021 S05 RE001 A 1 67800 50000 CYCLE CENTER OF DENTON 2019 INCOME PROFORMA, 40181 2021 S05 MF025 C 1 2680 2680 2021 income. Converted house Style, 40183 2021 S05 MF006 C 2 24000 25120 THE LIGHTS 2020 INCOME/EXP ALL BILLS PAID 40184 2021 S05 MF002 C 4 13521 13521 HICKORY HOUSE APTS 2019 Income, 40185 2021 S05 MF002 C 4 6234 6144 RUSSELL PLACE APTS 2021 RENT ROLL AND I&E. Owner pays water, sewer, trash, internet, 40186 2021 S05 MF025 C 4 5376 5376 4-PLEX 2020 INCOME. 4 plex ALL ARE 3 BEDS 1 1/2 BATH. 2011 INCOME, 40188 2021 S05 MF006 C 4 33779 35061 ZEN APTS 2020 INCOME/EXP 40189 2021 S05 MF002 C 5 14400 14400 The Village Apts 2020 Income (Rent Roll Only) w/40189, 40191 2021 S05 RE055 A 1 1806 1608 FLASH PHOTOGRAPHY , 40198 2021 S05 OF015 B 1 12130 12567 NUCON STEEL 2020 INCOME/EXP. NO DETAIL. 40730 2021 S14 RE070 C 1 3000 3000 , 40731 2021 S14 HC030 B 1 41862 41862 2014 Proforma, 40738 2021 S14 WH040 C 1 7208 7208 , 40745 2021 S14 WH060 B 1 23050 23050 Excess Land, 40756 2021 S14 AA001 B 1 10230 12330 2019 proforma, 40760 2021 S14 AA001 C 1 34153 34153 2015 pro, 41023 2021 S14 AA001 B 1 138700 136884 Plantation Pointe 2019 Inc & Exp w/254089, 172 boat storage units -133 @ $90 & 39 @ $60 41025 2021 G01 WH040 B 4 31654 30580 2019 Market Profoma, 41344 2021 G01 WH040 C 4 6528 6528 2019 BASED ON DC DONE BY CHUCK, 41354 2021 S14 OF020 B 1 2010 2010 , 41385 2021 S14 WH060 C 1 5880 5880 income proforma - see 2016 image for actual income and expence proforma, 41483 2021 S14 OF020 C 1 3201 3201 , 41489 2021 G01 SC045 C 1 5800 5800 2019 proforma, 41522 2021 S14 OF010 B 1 1678 1678 , 41526 2021 S14 AA001 C 1 15854 15854 STEPHENS GROCERY , 41533 2021 S14 RE010 B 1 20714 20244 POINT BANK 2009 PROFORMA, 41551 2021 S05 WH060 B 1 168190 178386 WAREHOUSES 200,000 s.f. in develpment, 41575 2021 S14 OF020 C 1 1347 1347 Portable Building, 41598 2021 G01 WH040 C 4 9510 9510 2018 Market Profomra NO Electric or water to any units. 71 units ( 13-10x22, 28-10x15, 13-8x10, 13-6x6) 2 units on front are offices., 41630 2021 S14 OF002 B 1 2808 2808 LULU'S FABALOUS FINDS , 41631 2021 G01 WH040 C 4 26388 26300 2018 Market Profoma, 41639 2021 S14 WH060 B 1 4500 4500 DAN'S EQUIPMENT SALES , 41674 2021 S14 RE070 B 1 1142 1110 FISH JOINT , 41720 2021 G01 MF020 C 6 454 60 Sharktooth RV RV Park. 61 spaces, 42107 2021 G01 MF015 A 5 31849 29000 PILOT POINT APTS 2021 Income. LURA & USDA. 20 1-bed. 20 2-bed, 43327 2021 G01 MF020 C 5 8622 100 WAGGIN TAIL RV PARK 2020 INCOME/EXP. PROPERTY ADDED SPACES THAT WERE PICKED UP FOR 2021. 43362 2021 G01 SC045 B 5 6600 6600 NORTHWEST PROPANE 2017 INCOME PROFORMA. Owner Occupancy for most of property, 12/14 COSTAR SHOWS 4950 AVAILABLE @ $11 NNN 43500 2021 S05 RE100 B 1 5887 5355 , 43505 2021 S05 RE030 B 1 5094 4478 Abilitrees Montessori 2019 INCOME . Current lease of $5500/month gross lease.RC Class 2019, 43519 2021 S05 OF010 B 1 12949 12265 , 43557 2021 S10 SC020 A 1 100343 95767 KROGER/ GAS STATION/STRIP CENTER 2018 INCOME. ONLY 37% OF SHOPPING CENTER IS IN COLLIN COUNTY., 11/14/18 CS SHOWS 5449 VAC WORK INCOME HERE-WE HAVE MAJORITY OF CENTER 43564 2021 G01 WH040 A 2 105095 82483 PANTHER CREEK STORAGE 2021 Income . 59% CC, 41% VACANT 2019 43622 2021 S10 WH060 A 1 5600 5600 2019 INCOME PRO FORMA, tENANT PAY FOR ELECTRICITY. SEPTIC SYSTEM, WELL AND GRAVEL PARKING OWNER MAINTAINS 43752 2021 G01 WH040 B 2 30406 32995 LITTLE ELM SELF STORAGE 2020 INCOME. 249 Units., 43792 2021 G01 MF020 A 5 3144 623 CMH PARKS - Preston on the Lake 2019 Income. Excess land of 15 acres Being Developed 2017. Combined multiple accounts for 2018, 43805 2021 S10 OF020 A 1 3630 2982 Allen Insurance Group , 44115 2021 S10 WH025 C 1 30518 29718 , 44210 2021 S10 OF020 B 1 3110 3110 EDWARD JONES , 2017- CO* $25.62 NNN. 2016-CO* for sale $650,000 & Rents $24 45145 2021 G01 FL020 B 3 30250 30250 NULL 45306 2021 S11 FL025 C 1 3010 3010 , 45396 2021 S11 AA001 B 1 36292 24320 BEVS 2019 INCOME, SELF STORAGE UNITS + INCOME PRO FORMA ON STORE + COST ON CARWASH + PARKING SPACE LEASES 45402 2021 S14 MF002 B2 5 4800 4800 PONDER APTS 2021 INCOME (NO RENT ROLL), 45406 2021 S14 MF002 A 4 11857 10728 ARCHSTONE APT NULL 45444 2021 S11 RE010 B 1 3080 3080 BANK OF THE WEST 2017 Proforma, 45497 2021 S10 SP011 B 1 8012 170 2011 Income Proforma 170 slips @ $150 each @ 20% vac 45% exp and 10% cap. Need Actual Income and Expence, 45518 2021 G01 FL020 C 1 87000 87000 2018 income proforma, 2017- AVG rent $9 SF Gross 45555 2021 G01 WH040 B 3 51948 47800 2019 Market Profoma 325 Units, ACTUAL INCOME CONSISTANLY RUNNING AT 90-95% OCC. 45564 2021 G01 MF020 A 5 3144 623 CMH PARKS - Preston on the Lake 2019 Income. Excess land of 15 acres Being Developed 2017. Combined multiple accounts for 2018, 45587 2021 S11 WH060 B 1 10100 10100 2019 Income, Son Runs His electrician business in part of this 45625 2021 S10 OF010 B 1 2595 3300 2016 PROFORMA. EXCESS LAND, 45687 2021 S10 RE010 A 1 3545 3545 INDEPENDENT BANK proforma, 46384 2021 S10 OF020 B 1 0 2969 2011 PROFORMA. INC 172240 - LAND ACCT., 46401 2021 G01 MF015 A 5 17930 18000 LAKEVIEW CT APTS LURA, USDA Section 515, TDHCA. 2021 income. Rent Capped. Until 12/5/2030. 9 one bedroom & 15 two bedroom., 2019-Not typical 46458 2021 S10 RE005 A 1 0 3000 , 46489 2021 S10 WH060 B 1 57100 57900 2013 Proforma., See 46495 for rent & expense ratio 46495 2021 G01 FL020 B 1 12000 11800 2019 income. 82 RV Spaces per 2011 permit(see new pic for RV space rental rate $50 month)., Large Spaces lease for $8.39 sq ft, Small For $16 sq ft. Overall average is $8.69 sq ft. 46594 2021 S10 OF020 B 1 2000 2000 , 46969 2021 S10 RE005 B 1 4478 4478 Parking is on acct 46969, 46978 2021 S10 RE005 B 1 4478 4478 Parking is on acct 46969, 47205 2021 G01 WH040 B 3 10752 10752 2018 INCOMEPLEASE ADD in EXCESS LAND. SEE AERIAL, 47211 2021 S10 WH060 C 1 13032 12312 2015 income proforma, 47577 2021 S05 MF025 B1 4 9910 9600 2021. RENT ROLL. SEE DIRECT CAP 51640 2021 S14 WH025 B 1 40200 40200 2013 Proforma, 51908 2021 S05 OF002 B 1 1516 1516 2019 proforma, 51975 2021 S14 MF025 A 1 5415 5415 4-PLEX PROFORMA, 52065 2021 G01 WH040 C 4 30000 30000 RV, BOAT & ATUO STORAGE 2018 INCOME, 52083 2021 G01 WH040 C 3 24065 23905 2019 Market profomra. PROPERTY HAS EXCESS LAND. 44,932 SF. WE NEED INCOME TO PROPERLY VALUE THE PROPERTY, 52140 2021 S14 WH060 B 1 4216 12136 , 52146 2021 S14 OF002 B 1 936 936 HAIR ILLUSIONS , 52344 2021 G01 WH040 C 3 22695 22695 2018 Market Profoma, 52493 2021 S14 MF002 B2 5 10194 10192 CHAPARRAL #1 2019 Income, 2018 Mgmt exp. est. 52506 2021 S14 AA001 C 1 9284 6268 2011 income, 52542 2021 S14 OF020 C 1 3248 3440 OFFICE 2014 INC., 52551 2021 S14 OF002 B 1 900 900 , 52583 2021 S14 OF020 B 1 1856 1856 Real Estate Office 2019 Proforma, 52641 2021 S14 WH060 B 1 12400 12400 2016 PROFORMA, 52896 2021 S14 RE025 C 1 1440 1440 , 52900 2021 S14 OF020 B 1 1926 1926 , 52907 2021 G01 SC045 C 2 9000 9000 CHAPARRAL VILLAGE 2019 Proforma INC. SOME WHSE, RETAIL, NOT NNN LEASES - OWNER PAYS ALL EXP, 1/5/12 NO INFORMATION ON COSTAR OR LOOPNET 52919 2021 G01 SC045 C 2 6248 5544 2014 PROFORMA, 5295 US 377 ASKING $14/MG 52954 2021 G01 SC045 C 1 2742 2742 J & L PLAZA VERBAL ON INCOME AND EXPENSES, 4/16 CS SHOWS 275 AVAIL @ $14MG 53059 2021 S14 OF020 C 1 3120 3120 AUBREY CHIROPRACTIC 2013 income proform - partial owner occupied - tennents pay utilities, 53066 2021 S14 RE100 B 1 1476 1800 , 53073 2021 S14 WH060 C 1 10423 10423 PENNINGTON TIRE CO. 2017 proforma, 53083 2021 S14 RE070 C 1 1860 1860 RILEYS PIT BBQ , 53285 2021 S14 OF020 C 1 1300 1300 , 53287 2021 S14 OF020 C 1 384 384 , 53310 2021 S14 OF020 C 1 1200 1200 , 53325 2021 G01 WH040 C 4 2688 2688 Low rent - $2.5/sf, 53340 2021 S14 WH060 B 1 5000 5000 TEXAS WEATHER , 53482 2021 S14 RE085 C 1 2262 1482 2012 Proforma, 53499 2021 S14 RE085 C 1 2958 2958 2012 proforma, 53521 2021 G01 SC045 C 2 44952 44649 WOODLAKE VILLAGE 2019 INCOME., 11/17 XCEL SHOWS 100% OCC 3/17 XCEL & COSTAR 100% OC 11/14 1950 VAC PER LOOPNET & COSTAR 12/8/11 COSTAR SHOWS 1950 AVAILABLE 53530 2021 G01 SC045 B 3 26460 26660 DRUG EMPORIUM 2017 INCOME-MULTI TENANT BUILDING NOW, 2018 NEED COMPLETE I&E 53575 2021 C02 RE100 B 1 4310 4310 , 53593 2021 C02 RE030 A 1 4941 4941 La-Petite 2018 proforma, 53622 2021 C02 RE090 C 1 60598 60598 FORMER ALBERTSONS - NOW AN ASIAN MARKET 2014 INC PERFORMA. see next door lease rate(R226204) of $6.50-$10sq ft, 53626 2021 G01 SC045 C 2 67111 67027 FRANKFORD VILLAGE 2019 INCOME proforma Valued with 68123, 11/6/17 XCEL SHOWS 6847 AVAIL @ NEG NNN @ $4.12 3/17 MARKET DATA-EXCEL SHOWS 1581 AVAIL @ $12-$15NNN 3/16 CS SHOWS 6074 VAC @ $16 NNN ALL NEW LEASES IN 2016 BUT 7700FT NEED CURRENT2500 AVAIL 3/14 FOR 53677 2021 S14 OF002 B 1 952 952 , 53698 2021 C02 RE025 A 1 2944 2944 , 53723 2021 C02 SC001 B 1 60542 60159 ROSEMEADE PLAZA 2019 INCOME. INC. 122902 (LAND ACCT). OTHER INCOME GROUND LEASE, 11/5/18 CS SHOWS 6500 VAC a $17-/$18/FT NNN @ $3.50 10/4/17 xcel shows 9900 avail @ $17-$18 NNN 54129 2021 G01 MF015 A 3 301338 274633 THE FOUNTAINS OF ROSEMEADE 2021- Low income 9% Tax Credit, 54240 2021 C02 WH040 A 1 56945 56945 2018 market profomraAlso has additional restaurant space & Excess Land, 54286 2021 C02 RE035 C 1 5023 3553 2019 proforma. 1920 sf storage building. Not full retail rent, 54449 2021 S05 RE090 B 1 7200 7200 LA MICHOACANA MEAT MKT 2019 Proforma, 56438 2021 S14 RE025 C 1 5602 4102 , 56459 2021 S14 RE055 B 1 7134 7134 2010 income proforma, 56513 2021 S14 OF002 C 1 1224 1224 2019 Proforma OWNER IS BUILDER., 56668 2021 G01 MF020 C 6 204 204 SANGER MHP 2020 INCOME/EXP. WORK W/LAND ACCOUNTS 57532 AND 57569. USED ACTUAL COLLECTED RENT AND UTIL REIMB AS EGI. 205 SPACES 56750 2021 S14 RE025 C 1 2000 2000 2017 pro, 56753 2021 S14 RE070 B 1 6625 6000 TRAILDUST STEAKHOUSE , 56837 2021 G01 WH040 B 4 66387 59700 SANGER STORAGE EXCESS LAND. Plus 118 RV Parking Spaces(Other Income).Older Buildings have large vacancies., NO CC 56943 2021 S14 MF002 C 1 8620 8020 THE CAITLYN APTS 2015 Proforma, 56954 2021 S14 MF002 C 1 11093 11093 2020 PROFORMA. SEE DIRECT CAP. 56979 2021 S14 RE002 B 1 2136 1920 2009 PROFORMA, 56989 2021 S14 OF010 C 1 1222 1222 , 57083 2021 S14 OF020 C 1 1950 1950 2014 Proforma. L:B Ratio is 11 which is twice the normal, 57115 2021 S05 MF025 C 6 3840 3840 2020 INCOME/EXP 57223 2021 S14 RE040 C 1 2800 2800 DAIRY QUEEN Updated 2014, 57235 2021 S14 RE090 C 1 18960 18960 BURRUS GROCERY 2018 proforma, 57392 2021 S14 WH060 C 1 4000 4000 , 57837 2021 G01 MF025 B2 1 5040 5040 , 57844 2021 S14 MF002 B2 5 25654 20342 Aspen Apts No rent roll 57919 2021 G01 SC045 B 2 4224 4224 2019 INCOME PROFORMA, NEED RENT ROLL AND I&E 57924 2021 S14 MF002 B2 5 25654 20342 Aspen Apts No rent roll 57943 2021 G01 FL020 C 3 21108 21108 Income includes parcels 7706&57943. All imps carried on 57943 57982 2021 S14 MF025 C 1 3564 3564 4-PLEX 2019 proforma, 57986 2021 S14 MF002 C 1 2836 2836 2019 Income proforma, 58038 2021 S14 OF020 B 1 1080 1080 , 58433 2021 S14 RE055 C 1 0 1211 , 58441 2021 S14 OF020 C 1 0 1080 per owner, 58485 2021 S14 MF025 C 1 12000 4480 4-PLEX 2019 income. Metal Buildings. 4 apts. Pays for all utilities. Shop Owners personal use, worked w/537239 58489 2021 S14 WH060 B 1 17000 15000 2008 Income on whse, 58639 2021 S14 OF020 C 1 1380 1380 , 58640 2021 S14 MF002 C 1 1892 1892 2019 Income proforma, 58673 2021 S14 OF002 B 1 0 900 , 58680 2021 S14 MF002 C 1 7920 7920 PECAN PLACE 2021 income 58681 2021 C02 AA001 A 1 8848 17696 BERKSHIRE TOWNHOMES NULL 58697 2021 S14 OF002 C 1 1152 1152 2015 Proforma, 2014- $750 month. 58699 2021 G01 SC045 C 3 0 6976 proforma, 1/5/12 NO INFORMATION ON COSTAR OR LOOPNET 58701 2021 S14 RE085 C 1 2500 2500 BOLIVAR ST BBQ 2019 Income, 58704 2021 S14 OF002 B 1 0 736 , 58706 2021 S14 RE085 C 1 1440 1440 , 58721 2021 S14 RE085 C 1 2200 2200 2008 INCOME, 58724 2021 S14 RE085 C 1 7500 7500 WELDING SHOPOWNER OCCUPIED, 58769 2021 S14 AA001 C 1 2250 2250 LE BLUEBONNET BOUTIQUE 2019 Income Proforma, 58771 2021 G01 SC045 C 3 11428 11428 2019 PROFORMA, EVEN INDUSTRIAL IN THE AREA LEASES FROM $6 TO $10NNN 58772 2021 S14 AA001 C 1 8700 7125 KAMME ART/H & R BLOCK 2019 Income proforma worked with R58774, 58784 2021 S14 RE085 C 1 8800 8800 BABES/GYPSY COWGIRL 2019 Income Proforma, 58802 2021 S14 RE085 C 1 5625 5625 , 58817 2021 S14 RE085 C 1 2250 2250 GIGI'S CAFE 2019 PROFORMA FROM P&L STMT, 58852 2021 S14 OF002 B 1 768 768 , 58860 2021 S14 RE085 C 1 5000 5000 BARBER SHOP & GUIDING HANDS 2019 Income proforma, 58864 2021 S14 RE085 C 1 21600 14392 WILFONG OFFICE 2019 INCOME-WORKED WITH R75909 & R58864-HISTORICALLY HIGH VACANCY7 UNITS UNRENTABLE DUE TO DAMAGE, 58870 2021 S14 RE085 C 1 21600 14392 WILFONG OFFICE 2019 INCOME-WORKED WITH R75909 & R58864-HISTORICALLY HIGH VACANCY7 UNITS UNRENTABLE DUE TO DAMAGE, 58877 2021 G01 WH040 C 4 34596 46825 LAKEVIEW STORAGE NULL 58926 2021 S14 OF002 B 1 2054 1736 , 58957 2021 S14 MF025 C 1 2956 2956 4-PLEX 4 UNITS ALLEXPENSES PAID - 2016 income, 59144 2021 S14 RE025 C 1 2122 1792 , 59743 2021 S14 RE010 B 1 5367 5367 GNB BANK 2015 proforma, 59764 2021 G01 MF020 C 5 84022 168 McClains Campsite ADD Excess Land & Commercial buildings at Cost ($, 59769 2021 G01 WH040 C 4 9751 9751 2018 Market, 59905 2021 G01 MF020 C 5 12284 100 WAGON MASTERS RV PARK 2021 income. 59981 2021 C02 RE055 B 1 6036 6036 NATIONAL IMPORTS Owner Occupied, 60102 2021 S14 SC045 C 1 8750 8750 2016 actual income - market expence owner provided records for veiwing only, 60288 2021 G01 MF020 C 5 2222 32 Indian Village Camp Ground 2019 Income, 60296 2021 S14 RE055 B 1 4480 4480 GRANITE HUGGERS 2017 INCOME, 60332 2021 G01 WH040 C 4 34981 34981 2021 income. 60333 2021 S14 OF020 C 1 1716 1716 2015 proforma, 60371 2021 G01 SC045 B 5 7720 7720 SPRINGER CENTER 1 2019 PROFORMA, 60698 2021 S11 MF025 A 1 16906 16906 , 60768 2021 G01 WH040 C 1 10800 10500 2019 Proforma - 14 units (25x30) = 10,500 sf, 61121 2021 S14 MF002 A 4 16640 16640 16 UNIT APTS 2020 INCOME/EXP. 16 UNITS. WATER WELL AND SEPTIC., 61422 2021 S14 RE085 A 1 13017 11697 2019 income, 61426 2021 S14 OF020 C 1 4510 4510 , 61431 2021 S14 MF002 B2 5 7344 7344 8 UNIT APTS 2021 income, No rent roll 61463 2021 S14 WH040 B 1 4000 4000 , 61486 2021 S14 RE085 A 1 2700 2700 2019 income proforma, 61537 2021 S14 OF020 C 1 896 896 , 61539 2021 S14 AA001 C 1 7750 6240 , 61556 2021 S14 RE025 C 1 4040 4040 2017, 61657 2021 G01 SC045 C 2 4800 5759 VENTURE CNTER 2019 INC, 61717 2021 S14 OF002 B 1 1968 2592 , 62023 2021 S08 RE025 B 1 0 4122 2013 proforma, 62084 2021 S08 OF020 B 1 6659 6259 2019 Proforma, 62113 2021 G01 MF020 C 6 1178 30 LAKESIDE MANOR MHP , 62144 2021 G01 MF020 C 4 6104 173 Destiny Dallas Valued with R170252and R62197, 62217 2021 S08 FL025 C 1 6242 6242 US POST OFFICE - LAKE DALLAS 2015 INCOME, 2013 adj to market rents & and for Excess land on income proforma 62219 2021 S08 AA001 B 1 696 696 Excess Land, 62231 2021 S08 WH035 B 1 36436 35400 COORS DISTRIBUTOR 2016 proforma-OWNER OCC. 13,026 SF COOLER SPACE/500 SF REFRIDGERATED15,821 SF OF WAREHOUSE SPACE OFFICE SPACE IS 6053 SF, 62232 2021 S05 AA001 C 1 5362 5400 , 62236 2021 S08 OF015 B 1 6486 6486 2019 INCOME PROFORMA. 100% Vacant, 62245 2021 G01 WH040 C 3 12000 11448 2019 Market Profoma 60 units leased plus 2 are other storage. Avg unit size 193 sq ft, 2018 CURRENTLY 60% VACANT LEASE RATE AT $5.25 62250 2021 S08 RE025 B 1 2800 2800 , 62257 2021 G01 MF020 A 3 1609 148 LAKE HAVEN ESTATES MHP 2017 profoma, 62278 2021 S08 OF002 B 1 3216 1680 , 62285 2021 G01 WH040 C 3 6720 8160 2019 Market profomraAtmos Energy needs to replace gas line in easement and portions of buildings will need to be removed. Very little NLA leased out. 15 tenants. Potentially could lose 24 units due to gas line expansion. Approx 90 units. Avg unit size 90, 62287 2021 S08 RE055 A 1 6240 6240 Buckeye Liquor 2017 proforma, 62289 2021 S08 OF020 B 1 1981 1981 2017 Proforma, 62291 2021 G01 SC045 C 3 9200 9896 2017 PROFORMA INCOME--OWNER OCCUPIES 7046 FT SEE FIELD NOTES-ADVERTISED RENT IN AREA ARE $10-$16, RENT ROLL DID NOT INCLUDE RENT FOR CONV. STORE OR LIQUOR STORE WHICH WOULD BE HIGHER. 1/12/12 costar shows 100% occ 62354 2021 S05 OF002 B 1 2544 1644 , 62357 2021 G01 MF015 A 5 29895 29880 SHADY SHORE APT LIHTC. 2021 INCOME INC/SUBSIDIZED HOUSING, 62376 2021 G01 HC005 A 1 9450 9508 2021 DIRECT CAP. HIGH VACANCY W/LEASEUP FOR 2021. 62383 2021 G01 SC045 C 2 23160 23800 LAKELAND CITIES S/C 2019 income, 3/19 CS SHOWS2910 VAC @ $11.50-$12.50+ELEC 3/17 COSTAR SHOWS 3669 AVAIL @ $11.50-$12.50 + ELEC 62409 2021 G01 SC045 C 2 4800 4800 2019 INCOME AND EXPENSES, 62412 2021 S05 OF002 B 1 2376 2376 , 62425 2021 S08 OF002 B 1 3407 3198 , 62433 2021 S08 OF002 B 1 2756 2756 2018 proforma, 62448 2021 S05 MF002 A 4 6668 5484 2011 INCOME. OWNER OCCUPIES THE 1ST FLOOR. PAYS $14.39/SF. THERE ARE 2 LARGE APTS UPSTAIRS 1 IS 1700 SF AND THE OTHER IS 1400 SF., Use MF002 Schedule 62559 2021 S08 WH060 C 1 3200 3200 2017 PROFORMA, 62584 2021 S05 MF002 C 4 6384 6384 OAKWOOD TERRACE APTS 2019 Income Proforma Income 6 1bdrm rents for 525, 2- 2bdrm at 625., 62629 2021 S08 AA001 B 1 6714 6714 2019 PROFORMA, APTS RENT AT 900/MO, BACK SHOPS AT 600 AND 650/MO, FRONT SHOPS CURRENTLY AT 1,300 AND 1,600/MO BUT ONE VACANT AND OTHER VACATING EXPECTS $1,000/MO 62645 2021 S08 RE040 A 1 1440 1440 SONIC 2019 Proforma, 62646 2021 S08 RE055 B 1 2132 2132 2015 income proforma, 62652 2021 S08 AA001 A 1 14 14 BROWN MHP , 62661 2021 S08 RE055 B 1 8000 8000 DOLLAR GENERAL STORE #4692 2009 PROFORMA, 62664 2021 S08 RE025 B 1 2880 2880 2019 Proforma, 62668 2021 G01 SC045 C 3 9960 9517 2019 INCOME, 2018 PROPERTY IS STRUGLING TO OCCUPY ANY ADDITIONAL SPACES. 3/17 COSTAR SHOWS 5207 VAC @ $10NNN/ XCEL SHOWS 6605 AVAIL @ $10 NNN 11/14 FOR SALE$399,000 VAC 7200 @ $12-$14 PER LOOPNET 62698 2021 C02 AA001 B 2 45707 45707 2021 proforma 62700 2021 C02 AA001 B 2 49913 49913 2021 Proforma 62702 2021 C02 AA001 B 2 45707 45707 2021 proforma 62703 2021 C02 AA001 B 2 49913 49913 2021 Proforma 62706 2021 C02 AA001 B 2 45707 45707 2021 proforma 62709 2021 C02 AA001 B 2 45707 45707 2021 proforma 62710 2021 C02 AA001 B 2 45707 45707 2021 proforma 62711 2021 C02 AA001 B 2 45707 45707 2021 proforma 62712 2021 C02 AA001 B 2 45707 45707 2021 proforma 62713 2021 C02 AA001 B 2 45707 45707 2021 proforma 62715 2021 C02 AA001 B 2 45707 45707 2021 proforma 62729 2021 C02 AA001 B 2 49913 49913 2021 Proforma 62847 2021 S08 AA001 A 1 1 1 , 62849 2021 S08 MF020 B 1 1125 5 , 62851 2021 S08 MF020 B 1 2 2 , 62873 2021 S08 OF002 B 1 2044 2044 , 62878 2021 S08 OF002 B 1 2012 2012 , 62940 2021 S08 OF002 C 1 1282 1282 , 62953 2021 S08 OF020 C 1 3212 2000 2012 income, 62954 2021 S08 OF020 C 1 2800 2800 2019 income proforma, 63940 2021 G01 WH040 C 3 7200 7600 Sto N Go 2019 Market Proforma.- Actuals 48 Units, 64027 2021 S08 RE090 C 1 3200 3200 ENRIQUES PLACE , 64041 2021 S08 OF002 B 1 1036 1036 USED AS A SANDWICH SHOP, 64043 2021 S08 AA001 C 2 2300 2300 , 64046 2021 S08 OF002 C 1 3892 3892 2019 Proforma, 64096 2021 S08 RE070 C 1 3322 3322 BBQ 2007 INCOME, 64197 2021 G01 MF020 C 5 10 10 LAKE DALLAS MHP 10 spaces, MH'sspace lease at $275/sf rental addl is collected for the MH which the MH have their own accts, 2018 RENTS MH FOR $500/MO EACH. WORKED INCOME AND SUBTRACTED MH VALUES FOR PARK VALUE. 64198 2021 S14 OF002 B 1 1938 1938 , 64254 2021 C02 AA001 A 1 2156 16 , 64280 2021 G01 MF020 C 6 1352 20 2017 proforma, 64344 2021 G01 MF020 C 3 2862 14 NULL 64442 2021 S11 WH025 B 1 74283 61667 2017 proforma-includes 64442, 64445 2021 G01 WH040 C 5 0 4650 , 64927 2021 C02 SC030 B 1 153737 188516 TRINITY VALLEY 2020 INCOME/EXP. EXCLUDE WINCO SF. 188,516SF = TOTAL CENTER. BOUNDARY SPLIT - 85% IN DENTON. 15% IN DALLAS. 78852 PAD ONLY DO NOT INCLUDE IN INCOME 64930 2021 C02 SC030 B 1 153737 188516 TRINITY VALLEY 2020 INCOME/EXP. EXCLUDE WINCO SF. 188,516SF = TOTAL CENTER. BOUNDARY SPLIT - 85% IN DENTON. 15% IN DALLAS. 78852 PAD ONLY DO NOT INCLUDE IN INCOME 65058 2021 G01 MF001 B2 3 405668 369176 BELLA VISTA 2020 INCOME/EXP. SOLD 3/2019 FOR $46.2M 65064 2021 G01 MF001 B2 2 255538 210208 VILLA SIENA APTS 2020 INCOME/EXP. NO DETAIL PROVIDED. 65177 2021 S05 RE030 B 1 6000 6000 COUNTRY KIDDIE BARN 2017 INC/EXP-OCC. 100%, RENTS FOR 5000/MO. 2015 lease start. 65548 2021 C02 AA001 A 1 0 0 , 65629 2021 G01 SC045 C 2 53200 53200 ARGYLE BUSINESS CENTER 2015 income, 3/19 CS SHOWS 4200 VAC @ $11.50 NNN 11/17 XCEL SHOWS 7000 AVAIL @ $14-$28/FT MG 11/14 NO LISTING FOUND IN COSTAR OR LOOPNET 65744 2021 S05 OF002 B 1 1264 1264 , 65861 2021 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS 2019 INCOME. 45 Units, 2018-Low Rents, New apartment Manager Bringing back to market Rates 65862 2021 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS 2019 INCOME. 45 Units, 2018-Low Rents, New apartment Manager Bringing back to market Rates 65863 2021 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS 2019 INCOME. 45 Units, 2018-Low Rents, New apartment Manager Bringing back to market Rates 65864 2021 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS 2019 INCOME. 45 Units, 2018-Low Rents, New apartment Manager Bringing back to market Rates 65865 2021 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS 2019 INCOME. 45 Units, 2018-Low Rents, New apartment Manager Bringing back to market Rates 65866 2021 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS 2019 INCOME. 45 Units, 2018-Low Rents, New apartment Manager Bringing back to market Rates 65867 2021 G01 SC045 C 2 11111 11000 HUNDLEY VILLAGE 2017 INCOME, 11/17 XCEL SHOWS 5000 VAC @ NEG AND FOR SALE @ $999,999 4/16 XCL - LAST LEASES IN 2014 @ $8 NNN - 100% OCC 66063 2021 G01 SC045 B 1 4160 4160 2019 PROFORMA, 3/18 CS SHOWS FOR SALE $1,600,000 66069 2021 G01 SC045 C 3 3488 3488 , 2019 PROFORMA 66083 2021 S08 OF002 B 1 1936 936 , 66411 2021 G01 SC045 C 3 4525 4525 2019 INCOME, 66533 2021 G01 MF020 C 5 12 12 2017 proforma, 66587 2021 G01 MF020 B 2 8 8 HOWARD MHP w 66592, 66592 2021 G01 MF020 C 6 2089 5 22019 income proforma, 66651 2021 G01 MF020 C 6 1178 30 LAKESIDE MANOR MHP , 66860 2021 S05 OF002 B 1 1316 1064 , 66861 2021 S05 OF002 B 1 6936 6936 , 66862 2021 S05 OF002 B 1 6936 6936 , 66863 2021 S05 OF002 B 1 6936 6936 , 66941 2021 S05 OF020 A 1 1302 1302 2015 Proforma, 66943 2021 S05 OF020 C 1 1356 1356 2015 proforma, 66948 2021 S05 RE085 B 1 1375 1375 2015 income, 67067 2021 S10 OF001 A 1 5155 1387 2019 INCOME, RENT 11/17--6/19 $23.00/FT 7/19-7-20 $23.69 8/20-8/21 $24.40 9/21-9/22 $25.13 67110 2021 S05 OF015 A 1 21251 17591 2019 INCOME, 67114 2021 S05 AA001 B 1 4743 4743 2009 income, 67583 2021 C02 RE010 B 1 3032 3032 TEXANS CREDIT UNION , 67601 2021 S05 WH060 B 1 23676 20610 2012 INCOME PROFORMA. CONSTRUCTION COST (W/0 ENTREPRENURAL PROFIT) $380K - OWNER BUILT., 67713 2021 S05 SC045 C 1 0 117621 CARRIAGE SQUARE 2017 VAC CONTINUES TO INCREASE AND LOSS OF PARKING DUE TO TAKING, 2016 INCOME, THE ARE LOOSING 9,038 SF TO THE HIGHWAY EXPANSION., 2018 SEVERE VACANCY ISSUES PROPERTY IS LIKELY TO BE DEMOED IN THE NEAR FUTURE. 2018 NEED CURRENT RENT ROLL AS MANY WERE EXP 68003 2021 G01 WH040 B 4 19830 26660 SUPERSTAR SELF STORAGE PARKING INCLUDED IN NRA. DO NOT REMOVE, 68055 2021 G01 MF020 C 6 4712 25 , 68144 2021 S11 WH025 C 1 28240 26440 EXCESS LAND OF 144845 FT @ .65/FT, 68521 2021 S11 WH060 B 1 20112 20112 SOUTHWEST TRENT TECH 2019 proforma, 68532 2021 G01 MF020 C 6 475 27 Catherine Branch MHP 2020 Income, 68596 2021 S11 AA001 B 2 7229 7377 JACK'S GRILL 2020 INCOME-OWNER OCC SMALL OFFICE AREA, P&L FOR MAJORITY OF SUBJECT WHICH IS RESTAURANT, 68675 2021 S11 OF010 B 1 3706 4536 2009 proforma, 68687 2021 S11 MF020 B 1 1573 130 Northlake Village RV & MHP 2013 proforma, 68694 2021 S11 RE025 B 1 4520 4640 ENTERPRISE , 2014 Listed $560,000,VACANT FOR SEVERAL YEARS NOW. TANKS HAVE BEEN REMOVED.1/16/2014 68775 2021 G01 WH040 B 5 43425 43425 , 68848 2021 S11 RE025 B 1 1323 1323 , 68876 2021 G01 MF020 B 2 1752 36 Villager MHP 2020 Proforma (2020 corrected spaces from 28 to 36), 68914 2021 S11 WH060 B 1 10200 10200 2019 Income, LEASE IS A 60 MONTH LEASE. 1/1/2016 THROUGH 12/31/2020 68937 2021 S11 WH001 B 1 13000 13000 2018, 69045 2021 G01 RE025 A 1 11920 11920 PARIDISE LIQUER STORE 2017 pro, 69106 2021 S11 OF015 C 1 6090 6090 2018 INCOME PROFORMA, 2019 TOLD WOULD NEED INCOME FOR 2020. 2018 PER OWNER FARMERS INS. 1032SF $1,100/MO, REAL ESTATE OFFICE 696SF $700/MO 69191 2021 S11 OF010 C 1 2314 2314 , 69252 2021 S11 RE070 C 1 1680 1680 2015 proforma, 69254 2021 S11 RE025 B 1 1652 1652 2015 proforma, 69255 2021 S11 RE085 C 1 3174 3174 2015 pro, 69258 2021 S11 RE085 C 1 1236 1236 , 69260 2021 S11 RE085 C 1 3150 3150 2015 INCOME, 69261 2021 S11 AA002 C 1 1356 1356 , 69264 2021 S11 WH060 C 1 9054 9054 2018 PROFORMA, 2018 PER OWNER RENT IS $3,000 69267 2021 S11 RE085 C 1 1188 1188 2015 pro, 69269 2021 S11 RE085 C 1 1100 1100 2015 pro, 69270 2021 S11 RE085 C 1 2600 2600 2019 Proforma, 69271 2021 S11 AA001 C 1 2832 2832 , 69272 2021 S11 RE085 C 1 2120 1940 2019 income, 69377 2021 S11 OF002 B 1 4312 4312 , 69380 2021 S11 OF002 B 1 4312 4312 , 69403 2021 S11 RE010 C 1 6974 6974 JUSTIN STATE BANK , 69448 2021 G01 SC045 B 4 3000 3000 2014 proforma, Other market rents in area are $15.50/ftnnn 69465 2021 S11 FL025 C 1 6120 6120 , 69500 2021 S11 RE025 B 1 2668 2668 , 69515 2021 S14 MF002 C 1 8992 8992 Trail Creek Apts 2019 Proforma, 69525 2021 S11 WH060 C 1 7920 4400 2008 INCOME FOR ONLY 4400SF OF BLDG THE REST OF BLDG IS OCCUPIED BY TENANT, 69527 2021 S11 WH060 A 1 4640 4640 , 69577 2021 G01 WH040 C 3 29050 29050 2018 income. 480 sq ft self storage office & 960 for onsite mgmt apt. Owner Business office 960 sq ft. 20 units CHCA. 12 Covered parkiing. 20 open parking(secondary income), APROX 7500 SQFT OUTSIDE PARKING (22 spots)-RENT $60/MONTH. (2-3/SF) NO EXPENSES. 69745 2021 S11 RE035 B 1 6708 4212 ROANOKE PHARMACY 2019 Income Proforma, 69749 2021 S11 OF002 A 1 2009 1900 2016 proforma. CORRECTED SQ FT for 2016. Has been incorrect since at Least 2001. Unremodeled sales are $160-$170 sq ft. Remodeled properties are $200-$300 sq ft, 69855 2021 S11 RE005 B 1 6900 7200 , 69885 2021 C02 WH060 C 1 7000 7000 , 69904 2021 S11 WH060 A 1 4000 4704 , 70003 2021 S05 MF025 C 5 3196 3200 4-PLEX 2020 PROFORMA IN DIRECT CAP. 70686 2021 G01 MF015 A 3 19962 19962 LEUTY AVENUE APTS 2021. Partial Year P/L 70737 2021 S14 MF002 C 1 19592 19592 JUSTIN PLACE APTS 2019 INCOME, 2019 VERBAL RENTS 1 BED 600 2 BED 700 70801 2021 G01 MF020 C 6 6660 40 COUNTRYSIDE RV RESORT 2019 PROFORMA FROM FIELD CHECK INFO - PBM, PER WEBSITE 8/21/19: NIGHTLY = $30, WEEKLY = $175, MONTHLY = $400 71376 2021 S11 OF002 B 1 1268 1268 NIEVES 2019 Proforma, 71393 2021 S11 OF002 A 1 1150 1150 HIDDEN DOOR MED SPA 2019 pro, 71439 2021 S11 RE070 A 1 5351 5351 HARD EIGHTS , PER SALE-PATIO AREA INCLUDED 71442 2021 S11 OF002 B 1 2088 1488 VALENTINE PHYSICAL THERAPY 2019 Proforma, 71447 2021 S11 OF002 B 1 995 995 , 71532 2021 S11 OF002 B 1 1632 1344 , 71541 2021 S11 OF002 B 1 688 788 , 71571 2021 S11 OF002 B 1 1120 1120 2019 INCOME, 71754 2021 S11 RE085 C 1 948 851 2014 proforma, 71815 2021 S11 RE070 A 1 4972 4972 BABE'S , 71895 2021 S11 RE005 A 1 4141 4141 ROANOKE TIRE & AUTO OWNER OCCUP, 1/1/2014 LISTED FOR $600,000 REAK ESTATE ONLY/$650,000 W/BUSINESS 71915 2021 S11 OF020 B 1 1024 1024 2013 Proforma, 71918 2021 S11 OF020 B 1 5880 5880 2018 Market Proforma.OWNER OCCUPIED. PRIOR NOTES INDICATE THIS IS OFFICE NOT FLEX, 71949 2021 S11 OF020 B 1 2600 2600 2019 Proforma, 71951 2021 S11 OF020 B 1 2918 2918 2019 Proforma, 71960 2021 C02 RE055 C 1 4000 4000 NORTH TEXAS CHARITIES , 71970 2021 C02 AA001 A 1 4645 4645 Cajin Jacks 2019 income, 71983 2021 S11 OF020 C 1 4680 4110 2017, 72272 2021 S11 OF002 B 1 1403 1403 Value in Land, FOR SALE 3/16 $549,000 72286 2021 S11 OF002 B 1 1900 1900 , 72302 2021 S11 OF002 B 1 3389 2589 , 72310 2021 G01 SC045 B 3 8538 8400 2019 Income. ALSO INC 163037, 163026, 163027, 163028, 163029, 163031, 163032 (LAND ACCTS)., 4/17 XCEL SHOWS 100%OCC WITH LAST LEASE $16-$24 NNN 12/14 COSTAR SHOWS 5000 VAC @ $16-$23 NNN 2015 NEED I&E TO SHOW NNN 3/14 $13-$ 72382 2021 S11 OF002 B 1 1491 1491 , 72388 2021 S11 OF002 B 1 1400 1400 FOSSIL ROCK SUITES 2019 income, 2020 NEED RENT ROLL TO SHOW ALL SQUARE FOOTAGE-2019 ONLY SHOWED 784FT. 72492 2021 S11 OF002 B 1 1320 1320 , 72502 2021 S11 OF002 B 1 956 956 NY LIFE SECURITIES , 72516 2021 S11 OF002 B 1 1100 1800 2015 Proforma, 72597 2021 S11 OF002 B 1 828 828 DFW Legacy Real Estate , 72618 2021 S11 OF020 B 1 1500 1500 WADE TRIM 2017 income $2,400 month. Prior proforma-only charges $1600 gross, 72622 2021 G01 SC045 C 2 18712 18690 TOWNE WEST S/C 2016 PROFORMA, 2015 MARKET RENTS BETWEEN $13-$19 IN AREA 3/14 $9.40 RENT ON LEASES AND OTHERS RENEWED. NEED CURRENT RENT ROLL OR 2014. SEE SALE 269633. 1/5/12 LOOPNET SHOWS 3200 AVAILABLE @ $12 NNN. Per Owner-has not raised rents for a long ti 72626 2021 S11 OF020 B 1 5592 5092 2021 - RENT ONLY. SEE DIRECT CAP. ASKING RENT = $16.50 + NNN 72628 2021 S11 OF002 B 1 744 744 , 72653 2021 G01 WH025 B 2 6000 6000 NULL 72656 2021 S05 RE025 A 1 4100 4100 DENTON APPLIANCE 2017 INCOME PROFORMA, 72842 2021 G01 MF020 B 2 1512 73 GREENHILL ESTATES MHP 2018 INCOME (Rent Roll Only), 2018 Rent Only. $360 per space ($4,320 annual) 73130 2021 G01 WH015 B 2 294078 295548 TRINITY MILLS DIST CENTER #7 2019 Market Proforma., 73132 2021 G01 FL020 C 1 24429 23925 FRANKFORD TRADE CENTER 2018 Market Profrma61% Office, 2018- Avg asking rent $7 MG 73133 2021 C02 WH060 B 1 18750 18750 PITMAN PLUMBING 2019 income proforma., 73210 2021 S09 WH060 B 1 43790 41150 , 73315 2021 S09 RE085 C 1 4160 4000 2012 Income, 73360 2021 S11 AA001 A 1 8422 8422 THE CLASSIC 2018 proforma, 73620 2021 S11 AA002 B 1 3776 3776 , 73944 2021 S05 RE005 C 1 1954 1570 2017 RENTS NO EXPENSES PROVIDED, 5/16/17 ASKED FOR P/L FOR 2018. DO NOT WORK WITHOUT. 74002 2021 G01 WH015 A 1 205400 115459 LEWISVILLE WAREHOUSE 2020 INCOME/EXP 74022 2021 G01 WH015 A 2 104000 102820 WARHOUSE 2020 INCOME/EXP. 74097 2021 S09 OF002 B 1 2094 2094 , 74292 2021 G01 FL020 C 2 11000 11000 2019 Market Proforma, 74305 2021 G01 FL020 C 2 10000 10000 2019 MULTI-TENANT FLEX WAREHOUSE PER COSTAR, 74315 2021 G01 FL020 C 2 11000 11000 2019 BLDG MIX OF OFC/WAREHOUSE-2019, 74411 2021 S09 OF020 B 1 10840 10840 , 74436 2021 G01 FL020 C 1 1600 2400 2018 Market profoma 1/3 WHSE SPACE, 74449 2021 G01 SC045 B 3 10431 10504 LEWISVILLE VALLEY PKWY CENTER 2015 INCOME., 3/18 CS 100% 2017 FC 100% OCC 4/16 XCL SHOWS 1650 VAC @ $10-$12 NNN 12/29/14 COSTAR SHOWS 2,811 VAC @ $10-$13 NNN 3/140 $8.50-$15NNN. 1/11/12 LOOPNET SHOWS 1670 AVAILABLE @ $12 NNN. 2008-89% occ 74584 2021 S09 SC001 B 1 106303 106538 VALLEY SQUARE S/C 2020 INCOME/EXP. WORK W/74584,74591,74600,74607, 24-HOUR FITNESS VACATED. HIGH VACANCY. SEE SETTLED TAB. 90198 ND 77113 ARE GROUND LEASES AND NOT INCLUDED. 11/2/18 CS SHOWS 1012 VAC AND 8799 AVAIL IN 30 DAYS RATE WITHHELD-6000 FEET RENEWED IN 2018 2 74597 2021 S09 SC001 B 1 106303 106538 VALLEY SQUARE S/C 2020 INCOME/EXP. WORK W/74584,74591,74600,74607, 24-HOUR FITNESS VACATED. HIGH VACANCY. SEE SETTLED TAB. 90198 ND 77113 ARE GROUND LEASES AND NOT INCLUDED. 11/2/18 CS SHOWS 1012 VAC AND 8799 AVAIL IN 30 DAYS RATE WITHHELD-6000 FEET RENEWED IN 2018 2 74600 2021 S09 SC001 B 1 106303 106538 VALLEY SQUARE S/C 2020 INCOME/EXP. WORK W/74584,74591,74600,74607, 24-HOUR FITNESS VACATED. HIGH VACANCY. SEE SETTLED TAB. 90198 ND 77113 ARE GROUND LEASES AND NOT INCLUDED. 11/2/18 CS SHOWS 1012 VAC AND 8799 AVAIL IN 30 DAYS RATE WITHHELD-6000 FEET RENEWED IN 2018 2 74607 2021 S09 SC001 B 1 106303 106538 VALLEY SQUARE S/C 2020 INCOME/EXP. WORK W/74584,74591,74600,74607, 24-HOUR FITNESS VACATED. HIGH VACANCY. SEE SETTLED TAB. 90198 ND 77113 ARE GROUND LEASES AND NOT INCLUDED. 11/2/18 CS SHOWS 1012 VAC AND 8799 AVAIL IN 30 DAYS RATE WITHHELD-6000 FEET RENEWED IN 2018 2 74612 2021 S09 RE040 A 1 2851 2851 WENDYS AA75 not include in NRA, 74937 2021 S05 SC010 C 1 82320 86396 HOBBY LOBBY 2019 income, 75078 2021 S05 MF006 C 4 9576 10116 FRENCH QUARTER APTS 2021 Income 75207 2021 S05 SE010 B 1 29096 29096 , 75209 2021 S05 WH060 A 1 5600 5600 , 75239 2021 S05 OF020 B 1 3424 3424 2014 proforma, 75246 2021 S05 MF002 B2 5 28736 28620 CRESCENT APTS 2021 Income. Very High repair expense. 75253 2021 G01 SC045 C 2 3000 3000 STEPHENS GROCERY proforma, 3/16 LISTED FOR $981,750 PER CS 75256 2021 S14 WH060 B 1 5004 4792 2013 proforma., per rent next door. This is larger facility 75281 2021 S05 OF010 C 1 43836 38499 2019 INCOME. R43476 & R43524 IS PARKING FOR THIS PROPERTY. OCC. 75% 1/1/18 AND 66% 1/1/19., 75290 2021 G01 MF001 B1 2 557502 484058 The Ladera I and II 2019 Income WORKED W/R75290, 2019 Income WORKED W/R75290 75295 2021 G01 MF001 B1 2 287002 287002 Vail Apts 2020 INCOME 75309 2021 S08 WH015 B 1 0 249600 , 75310 2021 G01 FL020 C 3 88518 74000 Off/Whse OWNER OCCUPIED., 2018 SALE IS SALE-LEASEBACK 75320 2021 G01 SC045 B 3 6840 6840 2021 - NO INCOME/EXP PROVIDED. SEE DIRECT CAP. 75323 2021 G01 SC045 C 2 6159 6159 STRIP CENTER 2019 PROFORMA-1 TENNANT IS CONV STORE, 4/17/ XCEL SHOW $9.00-$12.50 RENT IN AREA 75324 2021 G01 MF001 B2 2 318901 264824 PARC LAKE APTS 2021 income. 75347 2021 G01 WH040 C 3 3300 27500 2018 Market Profoma, 75616 2021 S05 AA001 B 1 0 11012 , 75721 2021 S09 HC030 C 1 32197 32197 2014 Proforma, 75789 2021 G01 OF015 B 1 19526 18700 2019 income. Rent roll only, 75909 2021 S14 RE085 C 1 21600 14392 WILFONG OFFICE 2019 INCOME-WORKED WITH R75909 & R58864-HISTORICALLY HIGH VACANCY7 UNITS UNRENTABLE DUE TO DAMAGE, 76159 2021 G01 WH040 C 3 8094 8094 2018 income proforma, 76160 2021 G01 WH040 C 3 8094 8094 2018 income proforma, 76180 2021 S05 MF025 C 2 4560 4560 2019 Income, 76189 2021 S05 OF020 C 1 9920 9760 2017 Proforma. 5,000 owner occupied., 76226 2021 C02 AA001 B 2 45707 45707 2021 proforma 76227 2021 C02 AA001 B 2 45707 45707 2021 proforma 76290 2021 S05 RE055 C 1 4464 4464 2019 PROFORMA, 2400 FOR CONV STORE, 700 FOR VACANT SHOP2017 monthly rent totals 3500/month, used proforma work up, 76298 2021 S05 OF020 C 1 1456 1456 , 76299 2021 S05 OF002 C 1 1292 1292 2012 Proforma, 76353 2021 G01 FL020 B 1 33808 31400 FRONTIER/MHMR 2019 Market Proforma, 76388 2021 S05 RE055 C 1 2135 2135 2010 income, 76395 2021 G01 SC045 A 5 18292 17711 UNIVERSITY PLAZA 2021 Income, 11/17 XCEL SHOWS 1981 AVAIL 10/16 SOLD FOR $5,150,000 2016 NEED I&E STMT 11/14 1981 VAC. CENTER WAS COMPLETELY REHABED TO STUDS EFF AGE 2006 76417 2021 S05 RE055 C 1 1750 1750 Property is currently unleased, 76521 2021 G01 MF001 B1 1 323653 305000 PARK AT FLOWER MOUND NULL 76526 2021 G01 MF015 A 5 31849 29000 PILOT POINT APTS 2021 Income. LURA & USDA. 20 1-bed. 20 2-bed, 76532 2021 S05 MF002 C 3 5304 5304 2021 76750 2021 G01 WH040 C 3 49656 57595 KRUM SELF STORAGE , 2019 High Repair Expenses. 76785 2021 S05 MF025 B2 5 4650 4650 4-PLEX NULL 76786 2021 S05 MF025 B2 4 3816 3816 , 76787 2021 S05 MF025 B2 4 3816 3816 , 76881 2021 S09 WH060 B 1 42945 42000 2019 inc proforma, 76904 2021 S05 RE006 A 1 5438 4796 Kwik Kar Oil & Lube 2018 proforma, 76909 2021 G01 WH040 C 4 16144 24394 FOR 2019 VALUE POST CERTIFICATION, USED RENT AND I&E, 77542 2021 G01 WH040 C 3 57165 57165 2019 Market Profoma, 77583 2021 S14 MF002 B2 5 9444 9444 2020 DIRECT CAP. INCOME ONLY IN ACTUALS. 77645 2021 S05 OF015 C 1 15841 12204 HICKORY/OAK OFFICE 2019 proforma, 77868 2021 S11 WH001 B 1 6240 6240 2017, 77928 2021 G01 SC045 C 2 5529 5529 COTTON PATCH 2019 income small mom & pop strip center. POOR CONDITION. 60% ECO OCC. FOR 2018., 3/19 CS SHOWS 3932 VAC @ $17 MG NEW BLDG 1/5/12 NO INFORMATION ON COSTAR OR LOOPNET 77945 2021 S14 RE075 C 1 4823 4823 2011 PROFORMA. 100% VACANT & GAS STATION HAS BEEN VACANT FOR YEARS, 77947 2021 S10 RE025 C 1 3220 3220 2015 Proforma, 78113 2021 G01 FL020 B 3 8480 11500 OFF/WHSE 2021 INCOME 78210 2021 S10 SC020 B 1 39474 39520 SHOPS AT LITTLE ELM 2021 - LEASEUP FOR ECONOMIC VACANY/COLLECTION LOSS DUE TO COVID. 78563 2021 S10 WH060 A 1 5924 5924 Harper Row Home , 78604 2021 S14 OF002 C 1 1300 1300 , 78634 2021 S14 WH060 B 1 8500 8500 INTEGRITY CAR CARE , 78851 2021 C02 RE040 C 1 2457 2457 JACK IN THE BOX 2017 Proforma, 78858 2021 S09 WH060 C 1 16890 16890 2019 Proforma, 78877 2021 G01 MF015 A 2 140194 140296 PETER COLONY APTS 2015 proforma, 78878 2021 G01 MF001 B2 2 301964 294312 EDENTREE 2020 Partial Income, DO NOT USE 2019 Partial Income 78879 2021 S09 OF015 C 1 16240 16240 , THIS IS MULTI TENNANT WITH OWNER USING PART- SEE PERSONAL PROPERTY ACCOUNTS 78883 2021 S09 OF015 C 1 12950 13476 OFFICE 2014 income. PROPERTY HAS SEVERE FOUNDATION PROBLEMS, 78884 2021 S09 OF015 C 1 11328 9280 2021 - DIRECT CAP. 78885 2021 S09 RE055 B 1 10800 10800 HALF RETAIL - HALF WHSE SPACE 2013 INCOME, 4/16 CS SHOWS 100% OCC LAST ASKING $8 MG 78887 2021 S09 RE005 A 1 6121 6120 ALL TUNE & LUBE , 2017-asking lease rate at time of sale $5,700 month 79159 2021 G01 WH015 A 2 202730 198919 NULL 79167 2021 G01 WH015 B 1 53718 53415 2020 INCOME/EXP 79320 2021 C02 SC030 B 1 153737 188516 TRINITY VALLEY 2020 INCOME/EXP. EXCLUDE WINCO SF. 188,516SF = TOTAL CENTER. BOUNDARY SPLIT - 85% IN DENTON. 15% IN DALLAS. 78852 PAD ONLY DO NOT INCLUDE IN INCOME 79488 2021 S05 WH060 B 1 36144 36144 2019 proforma, 79810 2021 S09 OF015 C 1 28792 21643 Edmonds Square 2015 PROFORMA-, DOES NOT INCLUDE 17623 79862 2021 C02 RE010 B 1 10156 10156 COMPASS BANK 2010 INCOME W/R122906, 80144 2021 S09 WH060 B 1 10775 10775 Blue Bell OWNER OCCUPIED, Mostly freezer not typical warehouse. 80150 2021 C02 RE025 A 1 1767 967 , 80152 2021 G01 MF001 B2 3 225495 212272 WINDOM CT. NULL 80154 2021 G01 MF001 B2 2 210702 189159 THE GLEN 2020 INCOME/EXP 80155 2021 G01 MF015 A 2 140698 140698 Stone Creek Apts , 80160 2021 G01 SC045 C 1 15675 16290 INTER CORPORATE PLAZA 2019 INCOME, 2016 NEED CURRENT RENT ROLL. 2014 LISTED FOR $2,300,000 WITH NOI @ $161.230 80381 2021 S09 RE040 A 1 3598 3598 TACO BUENO Remodeled 1999, 80382 2021 S09 RE070 A 1 4995 4995 IHOP , 80525 2021 C02 AA001 B 1 1193 1193 , 80545 2021 S05 MF025 C 1 1193 1193 , 80557 2021 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, 80558 2021 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, 80559 2021 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, 80560 2021 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, 80561 2021 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, 80562 2021 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, 80563 2021 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, 80564 2021 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, 80565 2021 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, 80566 2021 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, 81590 2021 G01 SC045 B 2 79641 77431 DENTON SHOPPING CTR 2019 INC & EXP, 11/9/17 XCEL SHOWS 14590 VAC @ $NEG NNN 4/15 CS SHOWS 100% OCC 4/13 COTAR ONLY SHOWS 774 AVAIL @ $12.00 NNN. 1/4/12 LOOPNET SHOWS 17,205 AVAILABLE @ $10 81670 2021 S05 RE055 C 1 47031 46092 2018 income. former kroger, NEED LEASE TO SEE IF AND WHEN RENT INCREASES-WHY ARE UTILITIES SO HIGH? 81677 2021 S05 SC010 B 1 34459 34459 BIG LOTS/RETAIL STRIP BIG LOTS AND RETAIL STRIP, NEED ACTUAL INCOME. - NOT COMP TO 81670 81679 2021 S05 RE005 A 1 9120 8500 MIDAS 2019 INCOME, 81681 2021 S05 RE055 B 1 13866 13866 ENVY SALON SUITES 2020 INCOME/EXP. 100% OCCUPIED. SHELL SHACK LEASED AT $23 NNN + $40 TI OVER 10 YEARS. 81689 2021 S05 RE040 A 1 3912 3912 BURGER KING , 81693 2021 S05 RE005 B 1 4242 4242 DISCOUNT TIRE , 81699 2021 G01 SC045 B 2 79641 77431 DENTON SHOPPING CTR 2019 INC & EXP, 11/9/17 XCEL SHOWS 14590 VAC @ $NEG NNN 4/15 CS SHOWS 100% OCC 4/13 COTAR ONLY SHOWS 774 AVAIL @ $12.00 NNN. 1/4/12 LOOPNET SHOWS 17,205 AVAILABLE @ $10 81844 2021 S05 MF002 B2 5 7980 7800 GIBSON-MOORE APTS OWNER PAYS WATER , TRASH& GAS 2009 INC proforma, 81865 2021 S05 MF002 B2 3 19776 19776 GREEN HILL GARDEN NULL 81917 2021 S05 RE005 A 1 19320 19200 2013 proforma, 81926 2021 S05 OF020 C 1 2467 2467 2016 proforma, 82009 2021 S05 MF002 B2 4 15975 15975 SPRINGHILL APTS 2020 INC/EXP. OWNER PAYS GAS & ELECTRIC 82020 2021 S09 OF001 C 1 924 924 2015 pro, 82022 2021 S09 OF001 C 1 918 918 2015 pro, 82024 2021 S09 OF001 C 1 1032 1032 2015 pro, 82025 2021 S09 OF001 C 1 1032 1032 C*, 82026 2021 S09 OF001 C 1 918 918 , owner occuppies but leases therapy rooms to 2 others 82028 2021 S09 OF001 C 1 924 924 2015 pro, 82158 2021 S05 OF020 B 1 28322 28314 2017 INC PROFORMA. OWNER OCCUPIED, 82161 2021 S05 FL001 B 2 114062 114062 Apprrox 50% office. OWNER OCCUPIED., 82575 2021 S05 OF020 C 1 5731 5464 BELL OFFICE PARK 2018 INC., 82749 2021 S05 WH040 B 1 41397 41397 , 82781 2021 G01 MF001 A 2 62391 44258 THE ADAGIO ADD RETAIL PORTION in Other Adjustment, "Add RETAIL PORTION from ""F"" income" 82811 2021 G01 SC045 C 2 11364 11504 2019 Income., 11/17 XCEL SHOWS 100% OCC 4/15 3200 VAC @ $10 NNN 11/14 5000 VAC @ $10.00 NNN @ $3.00. 1/5/12 COSTAR SHOWS LAST LEASED 3493 @ $10.00NNN NOW 100% OCC 82814 2021 S05 OF020 C 1 7995 8000 2018 INCOME- 2,100 sq ft owner occupied, 82818 2021 S10 WH060 B 1 6000 6000 , 82823 2021 S11 RE010 B 1 8424 8424 PROSPERITY BANK 2012 proforma-, 82998 2021 S14 OF002 B 1 1536 1536 , 83197 2021 G01 MF001 B2 3 154788 142400 KINGWOOD I APTS 2020 Income, 2019 USE RENT ONLY 83210 2021 S05 MF002 B2 3 47313 45666 AUTUMN RIDGE 2020 INCOME, 84242 2021 G01 FL020 B 1 13068 12900 FLEX 2018 Market Proforma. OWNER OCCUPIED. 35% office, 84521 2021 S10 RE070 B 1 7538 7538 2020 Owner / Agent Data 84541 2021 S14 AA001 A 1 66 66 MARIAMS FAMILY MHP , 84555 2021 S14 OF020 B 1 4418 4418 FARMERS INSURANCE 2017 proforma, 84769 2021 G01 SC045 B 2 5429 5429 FRANKFORD PLACE 2017 INCOME PROFORMA, 11/2/17 XCEL SHOWS LISTED FOR $1,250,000 AND 100% OCC 84786 2021 S09 RE025 B 1 2604 2604 2017 proforma, 84813 2021 S09 RE050 A 1 5606 4226 , 84826 2021 S05 WH025 B 1 328771 322329 OWNER OCCUPIED, 86118 2021 G01 MF001 B2 2 990454 906842 Triden Village Apts 2020 RENT ROLL ONLY, PART OF A PORTFOLIO SALE. 86121 2021 G01 MF001 B2 2 251309 233900 MARSH CREEK APTS Sold 6/17 $28,250,000 86122 2021 G01 MF001 B2 2 990454 906842 Triden Village Apts 2020 RENT ROLL ONLY, PART OF A PORTFOLIO SALE. 86125 2021 G01 MF001 B2 1 147898 116273 CEDARBROOK 2019 INC/EXP. 200 units, 2019 INC/EXP. 200 units 86128 2021 G01 MF001 B2 3 266296 237944 THE GEORGIAN APTS 2019 income, 86129 2021 G01 MF001 B2 3 276018 258128 CROSSINGS @ MARSH 2019 RENT ROLL ONLY, 2019 RENT ROLL ONLY (EXPENSES ARE INFLATED) 86131 2021 G01 MF001 B2 2 269322 243908 CITY LIMITS APARTMENTS NULL 86132 2021 G01 MF001 B2 2 228395 221376 TIMBERGLEN APTS 2020 INCOME/EXP 86134 2021 G01 MF001 B2 2 239516 226304 POINTE AT TIMBERGLEN 2019 Income (only partial data). 2017 HAS APPROX 5,283,000 IN DEFERRED MAINTENANCE INCLUDING UNIT UPGRADES, 2019 DO NOT INCLUDE IN PROFORMA. Sold 3/2018 86136 2021 G01 MF001 B2 2 222975 220248 Frankford Place NULL 86155 2021 G01 SC045 A 5 2560 2560 2019 proforma per market rents, 86157 2021 C02 RE055 B 1 3256 3256 2019 Proforma, 86210 2021 G01 FL020 C 1 5350 5200 2019 INCOME, 86211 2021 G01 FL020 C 3 11000 11000 , 86212 2021 G01 FL020 C 3 10542 9742 2019 pro forma, 86213 2021 G01 FL020 C 1 5500 5500 2012 INC, 86214 2021 G01 FL020 C 1 6250 6250 , 86216 2021 G01 WH040 C 3 57165 57165 2019 Market Profoma, 86217 2021 G01 FL020 C 1 6000 6000 , 86218 2021 G01 FL020 C 1 3540 3540 NEED INCOME AND SALE INFORMATION, DOT FOR $130,000 11/2011 86219 2021 G01 FL020 C 1 6400 6500 WORKED ON INCOME 2011 W/R86220, 86220 2021 G01 FL020 C 1 6400 6500 WORKED ON INCOME 2011 W/R86220, 86230 2021 G01 SC045 C 2 55529 54566 COLONY PARK 2019 Income., 3/17 COSTAR SHOWS 4028 VAC AND WILL RELET 38,930 BUT OCCUPPIED 3/16 XCL SHOWS 4550 VAC @ $16 NNN CS SHOWS 3980 VAC 4/1/15 CS SHOWS 3980 VAC 11/14 CS SHOWS 4800 VAC @ $13.00NNN. 3/14 86231 2021 C03 SC010 B 1 30000 30000 THRIFT GIANT , 86232 2021 G01 SC045 C 2 55529 54566 COLONY PARK 2019 Income., 3/17 COSTAR SHOWS 4028 VAC AND WILL RELET 38,930 BUT OCCUPPIED 3/16 XCL SHOWS 4550 VAC @ $16 NNN CS SHOWS 3980 VAC 4/1/15 CS SHOWS 3980 VAC 11/14 CS SHOWS 4800 VAC @ $13.00NNN. 3/14 86233 2021 G01 SC045 C 1 34498 34611 MCGEE 407 VILLAGE 2019 INCOME PRO FORMA-WORKED W/86233,168199,162960, 3/18 CS SHOWS 1421 VAC @ $12-$14 NNN OTHERS AVAIL IN 30 DAYS BUT OCC 4/17 XCEL SHOWS 3684 VAC @ $14NNN 4/16 FC, CS & XCL SHOW 3684 VAC @ $12-$14 NNN 3/15 NEED CURRENT RENT ROLL 86243 2021 G01 SC045 C 2 36707 36270 LAKERIDGE PLAZA 2019 INCOME. 2 accts, 3/19 CS SHOWS 3136 VAC @ $16NN 11/17 XCEL SHOWS 3875 AVAIL @ $15-$16 NNN $4.98 LAST LEASES IN 2016 WERE $13-$16 3/17 EXCELIGENT SHOWS 3175 VAC @ $15-$16NNN-NEED ACTUAL RENT ROLL NOT EFFECTIVE RATES. AREA MARKET RENTS ARE $15 86354 2021 G01 MF001 B2 2 195121 194304 RIDGECREST 2 NULL 86357 2021 G01 MF001 B2 3 139672 143520 BRIGHTON PLACE APTS NULL 86359 2021 G01 MF001 B2 3 229450 204819 WATERS EDGE APTS 2020 income 86361 2021 G01 MF001 B2 3 184114 179594 Westwind Apts 2020 Income, 86364 2021 G01 MF001 B2 2 176543 164064 CATALINA NULL 86498 2021 S09 RE040 B 1 5280 3218 MCDONALDS 2017 Proforma, 86499 2021 G01 SC045 C 1 44552 43555 TIMBER VALLEY 2019 INCOME, 2/18 100% occ 4/17 XCEL SHOWS 990 $10 NNN 4/16 XCL SHOW 950 AVAIL @ $10 NNN 2/17/14 COSTAR SHOWS 100% OCC 60 DAYS 2765 @ $14NNN 12/5/14 loopnet shows 2675 avail @ $14 nnn but 100% occ. 1/11/12 NO LISTING IN COSTAR OR LOOP 86500 2021 G01 MF001 B2 3 130600 119966 PINNACLE 2019 Income, 86563 2021 G01 MF015 A 3 258852 245976 OAK TREE APTS 2021 Income 86636 2021 G01 SC045 B 4 94559 86673 2020 INCOME/EXP. Winco worked by other agent, on 579937 so this is a strip center2019 INCOME, 86637 2021 G01 SC045 B 4 94559 86673 2020 INCOME/EXP. Winco worked by other agent, on 579937 so this is a strip center2019 INCOME, 86640 2021 S05 MF025 B2 1 8085 8085 , 86641 2021 S05 MF025 B2 1 8085 8085 , 86643 2021 S05 MF025 B2 1 8085 8085 , 86645 2021 S05 MF025 B2 1 8085 8085 , 86647 2021 S05 MF025 B2 1 8085 8085 , 86649 2021 S05 MF025 B2 1 8085 8085 , 86650 2021 S05 MF025 B2 1 8085 8085 , 86708 2021 S05 MF025 B2 4 6453 6453 4-PLEX 2019 PROFORMA, 86711 2021 S05 MF025 B2 4 6453 6453 4-PLEX 2019 PROFORMA, 86720 2021 G01 MF001 B2 3 127846 121518 HUNTINGTON CIRCLE APT 2020 income, 86788 2021 G01 MF001 B2 2 300960 266210 KELLY CROSSING APTS 2020 INCOME 86789 2021 G01 WH040 B 2 51600 48246 2020 INCOME, 86791 2021 G01 MF020 A 4 42580 405 Lakewood Estates MHP 405 SPACES, 2017 estimated $500 per space rental 86847 2021 S05 MF002 B2 5 10742 10742 , 86850 2021 S05 MF002 B2 4 48366 44645 CRYSTALWOOD PH IV APTS 2020 INCOME 86852 2021 S05 MF002 B2 4 48366 44645 CRYSTALWOOD PH IV APTS 2020 INCOME 86855 2021 S05 MF002 B2 4 48366 44645 CRYSTALWOOD PH IV APTS 2020 INCOME 86856 2021 S05 MF002 B2 4 48366 44645 CRYSTALWOOD PH IV APTS 2020 INCOME 86866 2021 S05 OF020 C 1 5384 5000 2016 proforma. For Sale 10/16 $538,400, 4/2015- asking $12 NNN 2014- Foundation repair $110,000, New roof $52000 new carpet 86869 2021 S05 RE005 B 1 20374 20374 PEP BOYS AUTOMOTIVE 2017 income, 86874 2021 S05 AA001 B 1 3360 3360 PROFORMA, 87065 2021 G01 MF001 B2 1 214846 207596 OAKS OF DENTON 2018 INCOME W/ 87066, 87065, 25679, 87537 2021 G01 SC045 C 1 32743 33335 ROSEMEADE SHOPPING VILLAGE 2019 income Corrected NLA to 33.335 (including the sf from account 87539) per rent roll since this included both accounts., 11/17 XCEL SHOWS 7409 AVAIL @ $12 NNN $4.18 3/17 COSTAR SHOWS 7409 @ $13NNN AND XCEL 8956 @ $12-$14 3/16 XCL SHOWS 87538 2021 C02 RE005 B 1 7072 7072 FIRESTONE Proforma, 87539 2021 G01 SC045 C 1 32743 33335 ROSEMEADE SHOPPING VILLAGE 2019 income Corrected NLA to 33.335 (including the sf from account 87539) per rent roll since this included both accounts., 11/17 XCEL SHOWS 7409 AVAIL @ $12 NNN $4.18 3/17 COSTAR SHOWS 7409 @ $13NNN AND XCEL 8956 @ $12-$14 3/16 XCL SHOWS 87540 2021 C02 RE025 B 1 2585 2585 7 Eleven 2017 PROFORMA, 87541 2021 C02 RE040 A 1 2573 2573 BURGER KING Remodeled 2013, 87543 2021 C02 WH060 C 1 9400 9400 , 87544 2021 G01 SC045 B 1 27563 28164 TRINITY OAKS 2017 INCOME. 88.2% in Collin, 7.2% in Denton, 4.6% in Dallas. 2014 See Collin Cads note from Jim Webb, 3/14 LOOPNET SHOWS 5600 AVAIL @ $15 NNN @ $5.17 87545 2021 G01 MF001 B2 1 149818 150318 TRINITY OAKS 2019 ONLY 17.5% OF COMPLEX IS IN DENTON CO.ACTUAL, 2019 ONLY 17.5% OF COMPLEX IS IN DENTON CO.ACTUAL 87547 2021 G01 MF001 B2 1 208540 206716 DEER RUN APTS 2020 INC & EXP - 87% in Denton County & 13% in Dallas County, 87554 2021 S05 OF020 C 1 0 1200 , 87583 2021 G01 WH040 C 3 49894 45000 SPACE PLUS 2018 MARKET166 RV Spaces(2ndary income), 290 Miniwarehouses, 3 office spaces (460 total rentable spaces). 2014 Mini Occupancy 75%. 2013 Mini Occupany 76%. Extra land accounts for open parking (39329,100528, & 220109, 43,980 SF or 160 Units of RV Parking. 87585 2021 C03 RE100 B 1 2217 2217 , 87589 2021 G01 SC045 C 1 32492 32177 CORPORATE VILLAGE 2019 PROFORMA, 10/15 COSTAR FOR SALE @ $3,500,000 12/16/14 COSTAR SHOWS 2000 VAC AS SUBLET @ $13.20 + UTIL ABOUT 1/2 BLDG NEW LEASES 2015. 14 2000 vac @ $13.20mg. 1/10/12 COSTAR SHOWS FOR SALE @ $3,232,000 W 3909' AVAILABLE @ $8-$12 NNN. FOR SALE $3,5 87590 2021 G01 SC045 B 4 28923 28950 CORPORATE PARK 2020 INCOME, 2019 INC3/18 CS 4500 @ $12-$14 NNN 4/17 COSTAR SHOWS 3000 VAC @ $12-$14NNN & XCEL SHOWS 3126 VAC @ $12-$13NNN 4/16 XCL SHOWS 1563 VAC @ $11 NNN 1/9/12 COSTAR SHOWS 100% OCC. NEED CURRENT RENT ROLL.--PER 2010 RENT ROLL, SHO 87594 2021 G01 SC045 B 4 20623 20500 COLONY POINT 2019 INCOME.8,000 SF OWNER OCCUPIED(BAR) 1250 SF RAW SHELL, 11/17 XCEL SH;OWS 100% OCC 3/17 133518 is a pad not to be included with sc. 4/2/15 CS SHOWS 1827 VAC @ $15.00 NNN W/87595 87597 2021 G01 MF001 B2 2 990454 906842 Triden Village Apts 2020 RENT ROLL ONLY, PART OF A PORTFOLIO SALE. 87604 2021 C02 WH060 B 1 3000 3000 NULL 87627 2021 G01 FL020 B 1 24826 24826 , 87628 2021 G01 FL020 B 3 33275 33724 JUST WEST OF THE SPEEDWAY BUSINESS PARK NULL 87650 2021 C02 WH060 A 1 7842 7842 2018 PROFORMA OWNER OCCUPIED, 87676 2021 G01 WH040 B 3 57483 57483 2019 Market Proforma, OPEN PARKING $45/SPACE X 50 SPACES @ 90% IN SECONDARY INCOME. PROPERTY HAS LOTS OF ROADWORK. LIMITING OCC FOR THE YEAR. 87677 2021 G01 WH040 B 3 57483 57483 2019 Market Proforma, OPEN PARKING $45/SPACE X 50 SPACES @ 90% IN SECONDARY INCOME. PROPERTY HAS LOTS OF ROADWORK. LIMITING OCC FOR THE YEAR. 88225 2021 0 20500 14000 , 88348 2021 0 0 464282 , 90063 2021 S09 MF002 C 3 17664 5888 RURNELL RD APTS (8 UNIT APT) 2021 rent only. 4-1 BED AND 4-2 BED 4 @ $600/ UNIT 4 @ $700/UNIT, NO ONSITE LAUNDRY, INTERNET, OR CABLE-NO UPDATES TO THE COND-STILL PANELING IN MOST OF UNIT. 2017 transaction internal. 2016 RENTS 4 @ $450 AND 4 @ $375. 90076 2021 S09 OF002 B 1 1179 1179 , 90094 2021 S09 RE040 B 1 4246 3372 TACO CABANA 2016 Proforma, 90101 2021 S09 RE040 B 1 4246 3372 TACO CABANA 2016 Proforma, 90107 2021 S09 RE040 B 1 4246 3372 TACO CABANA 2016 Proforma, 90119 2021 S09 OF002 B 1 1880 1880 , 90171 2021 S09 AA001 C 1 4152 4152 2019 PROFORMA, 1st bldg is dentist and 2nd bldg is fast food. 1ST BLDG LEASED 8/13-18 @ $11.44/FT THEN BUMPS TO $14.75. 90312 2021 S09 RE055 C 1 2584 2584 2016proforma, 90535 2021 S09 OF002 B 1 2518 2518 , 91330 2021 S09 OF002 C 1 0 600 2015 Proforma, 91462 2021 S09 WH060 C 1 20000 20000 2019 proforma, 91471 2021 G01 MF001 B2 2 228940 208928 VILLAS AT WATERCHASE APTS 2021 Income. 91472 2021 S09 AA002 C 1 3648 3648 DENTAL CLINIC 2011 income proforma - Parrtially owner occupied- tenant pays $13.00/ft, 91497 2021 S09 MF002 C 1 12866 12975 Rose Ridge Apts 2018 Proforma ALL BILLS PAID 21 units, 2017-No income provided 91772 2021 S09 OF010 B 1 2380 2380 2014 Proforma, Owner lease to son for dental practice 91779 2021 S09 OF002 B 1 1222 1222 , 91812 2021 S09 HC005 A 1 7340 7340 CLINIC 2019 INCOME PROFORMA-ONLY 2320 FT LEASED-REST IS OWNER OCCUPIED, 91825 2021 S09 HC005 A 1 7340 7340 CLINIC 2019 INCOME PROFORMA-ONLY 2320 FT LEASED-REST IS OWNER OCCUPIED, 91838 2021 S09 OF002 B 1 1718 1718 2018 proforma, 91842 2021 S09 OF002 B 1 2065 2065 2019 pro, 91846 2021 S09 OF010 C 1 3095 3095 2019 Profroma, 92023 2021 S09 OF020 B 1 1560 1560 2018 proforma, 92035 2021 S09 WH060 C 1 11832 11832 100% LEASED PER COSTAR. INC LAND ACCT 92039., MULTI TENANT NEED RENT ROLL 92089 2021 S09 OF020 B 1 3822 3822 2019 income PROFORMA, 92099 2021 S09 OF020 B 1 1989 1989 2019 Income Proforma, 92364 2021 G01 FL020 C 2 8736 8268 2017 INCOME, 92365 2021 S09 WH060 B 1 9048 9000 , 94003 2021 S09 OF015 B 1 22051 20749 CENTERPLACE 2014 INC & EXP ONLY PARTIAL ELECT. REIMBURSEMENT. SOME INDIV METERED LARGE COMMON AREA 1STFL AND 2ND FL TTL COMMON ARE SF IS 4,000., 94109 2021 S11 MF001 C 1 36814 19920 HILLTOP 2007 INCOME, 94191 2021 S05 OF020 C 1 17200 17200 2013 proforma, HOSPITAL USES FOR TRAINING, ETC. 94195 2021 S05 MF002 B2 3 16141 14272 PRAIRIE OAKS I & II APTS 2020 INCOME, 94196 2021 S05 MF002 B2 3 16141 14272 PRAIRIE OAKS I & II APTS 2020 INCOME, 94218 2021 S05 MF025 B2 4 14028 14028 2016 PROFORMA, 3 4-PLEXES, 12 TOTAL UNITS, 94219 2021 S05 MF025 B2 4 14028 14028 2016 PROFORMA, 3 4-PLEXES, 12 TOTAL UNITS, 94220 2021 S05 MF025 B2 4 14028 14028 2016 PROFORMA, 3 4-PLEXES, 12 TOTAL UNITS, 94222 2021 S05 MF025 B2 4 4676 4676 4-PLEX , 94227 2021 S05 MF025 A 1 7336 7336 , 94228 2021 S05 MF025 B2 4 7336 7336 DAVIS HOUSE , 94367 2021 S05 MF002 C 3 27572 33650 Teasley Apts 2019 INCOME. 2016 property has 7 non functional units, 2018 PFWD. Remodeled after sale. 94372 2021 G01 MF001 B2 3 341232 294728 WOODHILL 2020 Income, 94383 2021 S09 MF002 B1 4 51801 49045 LAKELAND APTS 2020 INCOME/EXP. HIGH EXPENSES. 94385 2021 G01 FL020 B 3 9541 8000 VALUED WITH R94384, INCOME INFOR FROM COSTAR SHOWS 1295 SF AVIL 1/12 AT $13.50/SF 94400 2021 G01 MF015 A 2 163534 168862 TIVOLI TOWN HOMES - 190 UNITS 2019 INCCHODO. 2018 income. Original building built in 1984, but 80% of property built in 2003, 2018 Rent Roll only. 94402 2021 G01 SC045 B 1 14420 14485 JOSEY ROSEMEADE SHOPPING CENTER 2020 income-other income is sign retal, 3/19 CS 100% OCC 18 FIELD CHECK SHOWS 2 VAC 11/6/17 XCEL SHOWS 4431 VAC @ NEG NNN XCEL/COSTAR SHOW 1640 AVAIL @ $24NNN 94403 2021 G01 MF001 B2 1 219057 218379 THE TALLOWS APTS NULL 94404 2021 G01 SC045 B 3 26460 26315 FRANKFORD PLAZA 2019 income-NEED I&E!!!, 3/17 XCEL SHOWS 100% AND COSTAR 1850 AVAIL @ $16. 2016 ONLY 1 SMALL VAC PER FC 3/16 AVAL @ $14-$16NNN NEED NEW RENT ROLL I&E 4/15 CS SHOWS 16,000 AVAIL @ $12-$14 NNN 3/14 LOOPNET SHOWS 15,,700 AVAIL @ $12-$14 NNN. 12/ 94405 2021 C02 OF010 A 1 3318 3318 2015 Proforma, 94406 2021 C02 RE025 A 1 2087 864 Chevron , 94407 2021 C02 RE040 A 1 5153 3773 MCDONALDS Remodel 2014. AA75 not included in NRA, 94720 2021 S05 RE025 B 1 2301 1725 , 95148 2021 S11 MF001 C 1 22446 22346 NEWRK APTS 2002 INCOME, 95928 2021 G01 MF001 B2 3 175004 175004 WATERFORD AT THE PARK APTS 2020 INCOME 96606 2021 C03 OF020 B 1 5958 5100 2016 Proforma, 96607 2021 G01 MF001 B2 3 420251 385854 POST OAK RIDGE NULL 96608 2021 G01 MF001 B2 3 237586 217707 ARBOR CREEK 2020 Income, , 2020 - FIRE LOSS INCLUDED BELOW THE LINE. 96609 2021 G01 MF001 B2 3 237586 217707 ARBOR CREEK 2020 Income, , 2020 - FIRE LOSS INCLUDED BELOW THE LINE. 96737 2021 S09 WH060 B 1 9000 9000 OFF/WHSE 2019 owner pays water and tenant pays the other expenses, 96854 2021 S05 MF025 B2 3 8190 4400 2019 PROFORMA - RUN WITH #96855, 96855 2021 S05 MF025 B2 3 8190 4400 2019 PROFORMA - RUN WITH #96855, 96856 2021 S05 MF025 B2 5 4095 4095 4-PLEX 2020 Income, 2018-Mgmt fee est (not on P&L) 96857 2021 S05 MF025 B2 4 4095 4095 4-PLEX 2019 Income proforma, 96858 2021 S05 MF025 B2 4 4095 4095 4-PLEX 2019 income, 96859 2021 S05 MF025 B2 4 4095 4095 4-PLEX , 96866 2021 S05 MF025 B2 5 12285 12276 4-PLEX 2017 PROFORMA INCOME, 96867 2021 S05 MF025 B2 5 12285 12276 4-PLEX 2017 PROFORMA INCOME, 96868 2021 S05 MF025 B2 5 12285 12276 4-PLEX 2017 PROFORMA INCOME, 96869 2021 S05 MF025 B2 4 8190 8190 4-PLEX 4-plex, 96870 2021 S05 MF025 B2 4 8190 8190 4-PLEX 4-plex, 97019 2021 G01 MF001 B2 3 141012 125712 RIDGECREST APTS NULL 97020 2021 G01 MF001 B2 3 208319 198864 OAK MEADOWS 2020 INCOME WORKED W/R97020,R97021, 2019 INCOME WORKED W/R97020,R97021. BUILT FROM 1979-1983 97021 2021 G01 MF001 B2 3 208319 198864 OAK MEADOWS 2020 INCOME WORKED W/R97020,R97021, 2019 INCOME WORKED W/R97020,R97021. BUILT FROM 1979-1983 97841 2021 G01 WH015 A 1 92558 92520 FRANKFORD TRADE CENTER - 1A 2019 INCOME, 98052 2021 S14 WH060 C 1 10046 10200 2015 pro, 98073 2021 S14 WH060 B 1 31900 31900 2015 Proforma, 98096 2021 S14 AA001 C 1 11870 10286 2018 INCOME. OFFICE VACANT, TWO STORY IS RENTED TO A GYM AT $350/MO AND BACK OF PROPERTY IS LEASED TO TX JOHNS FOR $2,750/MO, 98118 2021 S14 WH060 B 1 5600 5600 2019 Proforma, 98155 2021 G01 WH040 C 3 7638 7638 2018 Market Profomra, 98192 2021 G01 MF020 A 3 1672 197 2019 INCOME, 98233 2021 S09 OF002 B 1 1744 1744 2010 INCOME PROFPRMA, 98650 2021 G01 WH040 B 4 22450 22450 FALCON STORAGE 2018 Market proforma, 98726 2021 G01 FL020 B 1 12525 12525 NULL 98734 2021 G01 FL020 C 1 31875 31000 2018 Market Profomra, 99043 2021 G01 SC045 B 2 19060 19467 151 COFFEE 2019 income w 99043, 100289 2021 G01 SC045 B 1 9828 9563 HEBRON TOWN CENTER 2016 income, 2017 INCOME please see Karen 100290 2021 C02 OF010 B 1 16752 15631 Medical Office 2017 proforma. 1st floor owner occupied. 2nd floor Leased. Water & Sewer paid by owner. Electric is individually metered, 4/2015- asking $16.50 NNN for Rear 2nd floor space 100293 2021 G01 MF001 B1 2 632653 598128 AUTUMN CHASE APTS PH I,II, & III 2019 INCOME---WORKED W/R180168,R156085, 2019 INCOME---WORKED W/R180168,R156085 100329 2021 C02 WH060 A 1 5019 6000 , 100492 2021 G01 FL020 A 1 13970 13970 off/whse OWNER OCCUPIED Proforma, 100548 2021 G01 FL020 B 1 12064 12064 2019 Market Proforma with Deffered Maintance for fondation damage, 100552 2021 G01 SC045 B 2 2866 2866 2019 proforma per market rents, 100878 2021 G01 FL020 B 1 32437 32664 LEMAY BUSINESS PARK 2020 PROFORMA. DIRECT CAP/ 101962 2021 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101968 2021 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101973 2021 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101978 2021 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101981 2021 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101984 2021 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101987 2021 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101988 2021 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 102216 2021 S05 MF025 B2 5 3432 3432 4-PLEX 2020 Income, 102786 2021 S09 RE025 C 1 900 900 2012 Proforma, 102789 2021 S09 OF020 C 1 4960 4960 2016 Proforma Church has a lease on property at $3000 month but owner says they collect about $26,000 from them total per year.property still has the same issues, 103330 2021 S05 OF020 B 1 4948 4540 2015 Proforma, 103410 2021 S05 OF020 B 1 4948 4540 2012 Proforma, 104731 2021 S05 MF002 B1 3 32288 28525 CORNER STONE APTS PH I & II 2020. RR ONLY. NO INC/EXP PROVIDED. SEE DIRECT CAP. 106187 2021 G01 WH040 B 3 60843 62010 2020 INCOME 106188 2021 S05 MF006 B2 3 5196 4800 SYCAMORE FALLS 2020 INCOME/EXP 106191 2021 G01 WH040 B 3 67420 67420 , 106193 2021 S05 OF015 C 1 12800 12800 OFFICE / RETAIL 2019 INCOME, 106195 2021 S05 SC020 B 1 117597 133825 DENTON SQUARE 2020 INCOME. SIGNIF VACANCY. USE DIRECT CAP. NOT FOR ACTUALS. OTHER INCOME = APPLEBEES GROUND LEASE. ASKING RENT = $9-$15 + NNN 106196 2021 S05 RE055 B 1 13328 13328 THE DESIGN HOUSE 2019 profoma.per owner leased, 106202 2021 G01 MF001 B2 2 219059 208016 THE VIBE DENTON NULL 106203 2021 S05 WH060 B 1 6800 5360 2018 proforma, 106207 2021 S05 MF006 B2 4 11776 10640 EAGLE APTS 2019 Income., 2018 Rent Roll Only 106211 2021 S05 MF002 B2 4 26252 26280 DOMINION APTS 2020 INC/EXP 106213 2021 S05 OF015 C 1 6000 6000 2021 INCOME, 107201 2021 G01 SC045 C 2 42622 41615 HIGHLAND PLAZA 2019 INCOME, 3/18 CS SHOWS 9194 VAC @ $7.50 NNN 4/17 XCEL SHOWS6142 @ $10-$12NNN 4/16 XCL SHOWS 15,729 VAC J@ $7.50-$12.00 NNN 11/5/15 COSTAR SHOWS 20,296 VAC @ $7-$12 12/2 107202 2021 S09 SC001 B 1 61895 57306 HIGHLAND POINT VILLAGE 2019 INC & EXP- OTHER INCOME VENDING, 10/17 XCEL SHOWS 2430 VAC @ NEG 3/16 LISTED FOR SALE NEGOTIABLE 3/30/13 LOOPNET SHOWS 12.786 AVAILABLE @ $15/FT. 107315 2021 S05 MF006 B2 4 5280 5280 909 N ELM ST APTS (12 UNIT APTS) 2021 INCOME NO RENT ROLL, 107316 2021 G01 SC045 C 2 4368 6573 2019 Income. Rent only. No NNN's. Rent lows due to condition of property., 107318 2021 G01 SC045 C 1 12560 12200 Mack Center 2019 INCOME, 107319 2021 S05 RE055 B 1 10458 10458 DOLLAR GENERAL STORE #7050 2017 PROFORMA, 107324 2021 S05 RE005 B 1 5680 5680 , 107327 2021 S05 MF002 B2 3 25832 25694 PARK PLACE 2020 INC/EXP. JAN 2020 SALE W/$2,250,000 NOTE 107330 2021 G01 SC045 C 1 31200 31520 EAST MCKINNEY BUSINESS PARK 2019 INCOME, 3/19 CS SHOWS 3875 VAC @ $16.36-$17.10MG 2018 EXECUTIVE OFFICES ARE LEASED FROM OWNER FOR $1,200/MO AND ARE BEING SUB-LEASED BY ANOTHER PARTY (K COMBATIVES). HIGHEST RENTAL RATE CURRENTLY AT $6.50. 11/17 XCEL SHOWS 713 VAC @ $40 FSG @ $3.70 107333 2021 S05 MF002 C 3 8397 8397 , Complete Renovation 2014 107996 2021 G01 MF001 B2 3 99144 99400 PRAIRIE HOLLOW LTD APTS 2020 INCOME/EXPENSE (expenses not clear on what is Capital or Reserves), Expenses may have additional expenses that are Capital improvements 108000 2021 G01 MF001 B2 3 99144 99400 PRAIRIE HOLLOW LTD APTS 2020 INCOME/EXPENSE (expenses not clear on what is Capital or Reserves), Expenses may have additional expenses that are Capital improvements 108002 2021 S05 OF010 B 1 3733 3572 2019 proforma income-owner occ, 10/16- No New Co*. 4/2015- CO* asking $22 NNN 2013 1,976 sq ft for lease. asking $19 NNN 108006 2021 S05 RE090 B 1 31404 31404 CLEANERS 2019 Proforma, 108007 2021 S05 MF006 B2 2 13920 13500 HAMPSHIRE APTS. 2020 INC. Owner pays Water & Trash, 108620 2021 S05 MF002 B2 1 16192 15909 LA MAURETA APTS 2019 income. Floor Plans 1 bed/bath 640 sq ft. 1bed/bath 665 sqft. 2 bed 1 bath 834 sq ft. 2 bed 1 bath 863 sqft, Correct NRA for 2019 108623 2021 S05 MF002 B2 4 17600 18064 SLEEPY HOLLOW APTS. 2020 INCOME 108958 2021 S05 MF002 B2 3 7416 7416 THE SYCAMORE III 2018 Income, 2018 Rent only (sold 3/2017) 109008 2021 S11 MF001 A 1 2268 120666 APARTMENTS , 109443 2021 S05 MF025 B2 5 5794 5500 5-PLEX 2016 INCOME NO RENT ROLL, 109519 2021 G01 SC045 C 2 5984 5984 2019 INCOME, 2019 PROPERTY HAS HISTORICAL VACANCY ISSUES DUE TO CLINIC AS TENANT. 109521 2021 S05 RE055 B 1 2812 2812 , WASHATERIA 109530 2021 S05 SC001 B 1 59930 61853 San Jacinto 2019 income. INC 265967 (LAND ACCT)., 11/2/18 CS SHOWS 100% OCC. 5/18 ASKING $12-$16NNN 201LOOPNET SHOWS 6,066 AVA @ $14-$15/FT. 109532 2021 S05 SC005 B 1 63222 62686 BURLINGTON COAT FACTORY DO NOT COMPARE TO MALL DEPT STORES! THIS IS FREE STANDING., 2017 proforma FREE STANDING DEPT STORE HIGHER THAN AT MALL. PER LEASE TERMS 5/172006-5/16/2011 @ $6.80/FT, 1ST RENEWAL @ $7.60/FT. THIS IS FREESTANDING BUILDING.----- LEASE RATE WAS A BLANKET 109542 2021 S05 WH040 C 1 73156 71438 2018 INCOME.513 UNITS(57,611 sq ft). 18 Office Suites(9,054 sq ft). 24 Parking spaces., 109574 2021 S05 MF002 B2 3 6848 6848 8 UNIT APTS Proforma 2015, 109604 2021 S05 WH060 C 1 12072 12000 WHSE 2019 income Proforma, 109909 2021 G01 MF001 B2 3 250334 237468 VINES 2020 INCOME, 2018 sale $28,750,000, 2020 - EXCLUDED CABLE FROM OTHER INCOME AND EXPENSE 110764 2021 G01 MF001 B2 1 275641 232980 WESTVIEW NULL 110802 2021 S09 RE055 B 1 12726 12726 2019 INCOME PROFORMA, 110804 2021 G01 SC045 B 1 13090 13625 , 12/5/14 COSTAR SHOWS 100 % OCC BUT 1700 AVAILABLE(VAPOR SHOP) @ $15 NNN @ $4.00 110834 2021 S09 RE070 B 1 3394 3428 HOT SHOTS BAR & GRILL , 110836 2021 G01 SC045 B 2 10395 10395 HWY 121RETAIL S/C 2019 PROFORMA INCOME, 2/18 100% OCC PER FC LAST LEASE $17NNN 4/17 XCEL 100% OCC 3 /16 XCL SHOWS 3402 VAC @ $17 NNN 1/10/12 NO INFORMATION ON COSTAR. 100% OCC PER FIELD CK 110839 2021 S09 RE070 C 1 8622 8622 REST/OFFICE 2018 Proforma, mth to mth leases per owner. 2018 NEW GROSS LEASE FOR $4,000/MO WITH $500/MO BUMPS ANUALLY THROUGH 2022. OFFICE SPACE WAS LEASED FOR $1,250 BUT IS CURRENTLY VACANT. AVG ANNUAL RENT $7.30/SF. BELOW MARKET ADJUSTED ON COST. 110861 2021 C03 AA002 B 1 20851 20129 PAIGE PLAZA/CLINIC , 110868 2021 G01 SC045 C 1 19528 18875 EDMONDS CENTER S/C 2019 income and expence-INCLUDES A CONV STORE, 3/18 CS SHOWS 1750 VAC @ $10.29 MG 4/17 COSTAR & XECEL SHOW 100% 0CC FC ONLY 1 SMALL 2014 100 % OCC/ Several leases expired. NEED CURRENT RENT ROLL 110872 2021 S09 RE005 C 1 6150 6150 , 110874 2021 G01 SC045 C 1 19528 18875 EDMONDS CENTER S/C 2019 income and expence-INCLUDES A CONV STORE, 3/18 CS SHOWS 1750 VAC @ $10.29 MG 4/17 COSTAR & XECEL SHOW 100% 0CC FC ONLY 1 SMALL 2014 100 % OCC/ Several leases expired. NEED CURRENT RENT ROLL 110893 2021 G01 MF001 B2 3 295734 291240 INDIAN CREEK APTS 2020 INCOME/EXP 110901 2021 S09 WH025 B 1 100198 100198 2020 PROFORMA. OWNER OCCUPIED 110922 2021 S09 WH060 B 1 29030 29030 11,030SF IS METAL EXTERIOR. OWNER OCCUPIED PER CO-STAR 1/12., SOLD IN 2015 111003 2021 S05 MF002 B2 4 35966 35886 HEBRON OAKS APTS 2020 Income, 111004 2021 G01 MF001 B2 3 420251 385854 POST OAK RIDGE NULL 111005 2021 G01 SC045 C 1 32125 33521 PARK LANE VILLAGE 2021 Income. 111008 2021 S05 RE006 B 1 2912 2912 , 111123 2021 G01 SC045 B 3 23994 24086 MARKET SQUARE 2020 income, 111125 2021 G01 MF001 B2 2 380304 330642 HUNTERS HILL APTS 2020 INCOME/EXP 111126 2021 C02 OF015 C 1 23241 22864 Rosemeade Center 2019 INCOME, 4/2015- Multi executive lease signed in summer 2014 asking $18 sq ft. Larger spaces asking $15 111127 2021 G01 MF001 B2 3 290064 278608 OVERLOOK RANCH - PHASE II 2020 INCOME/EXP. PROPERTY SOLD 10/2020. COMBINE STATMENTS FOR FULL YEAR INCOME. 111128 2021 G01 MF001 B2 3 245098 226124 OVERLOOK RANCH - PHASE I 2020 INCOME/EXP. PROPERTY SOLD 10/2020. COMBINE STATEMENTS FOR FULL YEAR INCOME. 111129 2021 G01 MF001 B2 2 217075 217275 3939 ROSEMEADE 2021 Income. ALL ONE BDRM UNITS. Avg Unit Size 557 sqft, 111130 2021 C02 RE025 A 1 2498 3981 Stop N Go , 111131 2021 G01 SC045 C 1 15245 16343 MIDWAY VILLAGE S/C 2019 INCOME., 11/17 XCEL SHOWS 100% OCC XCEL/COSTAR 100% OCC 3/17 111133 2021 G01 SC045 C 1 27426 26113 PARKSIDE VILLAGE 2020 INCOME, 3/19 CS SHOWS 100% OCC LAST LEASES $14MG 3/18 COSTAR SHOWS 100% OCC WITH SOME RELETS OFFERED 3/17 XCL & COSTAR SHOWS 1705 VAC @ $14 MOD GROSS 3/16 XCL SHOWS ONLY 4007 VAC @ $10-$11 GROSS ACT '10 37% - ACT'0 111134 2021 G01 MF001 B2 1 213962 207264 STANFORD COURT APTS 2021 Income 111195 2021 S14 RE030 C 1 3060 3060 , 111213 2021 S05 OF002 B 1 2164 2164 , 111214 2021 G01 MF001 B1 1 203238 202276 Cooper Glen Apts 2019 Income, 2019 Income 111232 2021 C02 RE040 A 1 2085 2085 TACO BUENO , 111717 2021 S14 RE040 C 1 2660 2660 DAIRY QUEEN , 111767 2021 S08 FL005 B 1 34858 33752 2015 proforma OWNER OCCUP, 111775 2021 S14 AA001 A 1 11900 11900 Conv Store & Off/Whse in back, 111782 2021 S14 AA001 B 1 800 800 2015 proforma. Excess land. L:B 37.5, 2014 Income did not include excess land 111783 2021 S14 WH060 B 1 13200 6400 2007 INC, 111789 2021 S14 MF002 B2 5 16760 16760 TAPESTRY APTS 2018 income . New Building for 2019, 111792 2021 S14 MF002 C 1 5820 5820 4 HORSEMAN 2018 proforma. With 111795, 111813 2021 S14 WH060 B 1 10070 10070 2014 proforma, 111814 2021 S14 WH060 C 1 15500 15500 2014 proforma, 111827 2021 S14 WH060 B 1 25665 13800 , 111835 2021 S14 MF002 B2 1 23276 19700 4 Horseman Apartments 2020 Inc & Exp, 111838 2021 S14 WH060 B 1 9400 9400 2014 PROFORMA, 111840 2021 S14 WH060 B 1 15200 15200 , 111846 2021 S14 WH060 B 1 4890 2100 , 111857 2021 S14 WH060 B 1 6688 5888 , 111858 2021 S14 WH060 A 1 6400 6400 , 111859 2021 S11 WH060 A 1 10000 10000 , 111860 2021 S14 WH060 B 1 3461 3461 2018 Proforma, 111877 2021 G01 MF020 C 6 29 29 Mullins MHP 2017 proforma. Dirt Roads, Poor Access, Independent Septic Systems, Newest MH approx 1982 Yr blt, Sold 11/2017 ($625,000) Excess Land 112291 2021 S09 RE030 A 1 18326 18326 Children's Courtyard 2018 prorma, 112302 2021 S11 WH001 B 1 14616 14616 2017 Proforma, 112388 2021 S09 SC020 B 1 82227 84443 FLOWER MOUND CROSSING 2019 INCOME. NO I&E STMT FOR 2018. NEED I&E AND COMPLETE RENT ROLL FOR NEXT YEAR, 11/14/18 CS SHOWS 100% OCC WITH 10,437 AVAIL IN 30 DAYS - 2019 NEED COMPLETE RENT ROLL AND I&E 2016 $13.08 GROUND LEASE FOR WENDY'S IS NOT A SEPARATE LAND ACCT. WEN 112801 2021 S14 MF002 C 1 1980 1980 2019 Income Proforma, 112879 2021 S09 MF020 B 1 7296 96 2006 INCOME, 112943 2021 G01 MF015 A 5 34252 34252 CHISUM TRAIL APTS 2021 INCOME-4 units at 30% & 36 units at 50% of area median income. LOW INCOME RESTRICTED,, 112964 2021 S11 WH001 B 1 13590 13590 , 113071 2021 0 39599 39599 , 113221 2021 S09 OF001 C 1 1041 1041 2015 pro, 113223 2021 S09 OF001 C 1 1035 1035 2015 pro, 113228 2021 S09 OF001 C 1 1125 1125 2015 pro, 113231 2021 S09 OF001 C 1 1125 1125 2015 proforma, 113233 2021 S09 OF001 C 1 1125 1125 2009 INCOME RATE PER OWNER, 113235 2021 S09 OF001 C 1 1125 1125 2012 proforma, 113237 2021 S09 OF001 C 1 1125 1125 2015 pro, 113707 2021 S05 SP005 A 1 3880 3880 , 113723 2021 S11 WH001 B 1 15806 14002 2017, 113990 2021 S10 OF020 A 1 4480 4480 2019 proforma, 114204 2021 S05 RE055 B 1 6996 6996 2019 proforma, 114263 2021 S11 RE100 B 1 4995 4995 ROANOKE ANIMAL HOSPITAL , 114309 2021 S05 MF002 B2 4 5900 6460 TIFFANY PLACE 2020 income 114310 2021 G01 SC045 C 2 13951 13841 DICKERSON SQUARE 2019 INCOME, 3/17 XCEL/COSTAR 4927 AVAIL @ $14NNN 3/16 CS SHOWS 1925 VAC @ $14 NNN 4/15 CS SHOWS 2927 VAC @ $14.00 NNN - 4 RENEWAL + 1 NEW LEASE FOR 2015 12/8/11 COSTAR SHOWS 3,375 VAC @ $6.- $10.NNN. ONLY 1 VACANT SPACE AS OF 2010 114318 2021 G01 MF001 B1 3 178596 160084 Fountains of Denton Apts NULL 114321 2021 C02 OF015 C 1 45597 44024 JOSEY LANE OFFICES 2020 Income, 114800 2021 G01 MF001 B2 2 200479 172117 HILLSIDE APTS 2020 Inc w/r114800 114801 2021 G01 MF001 B2 2 200479 172117 HILLSIDE APTS 2020 Inc w/r114800 114802 2021 S09 RE001 A 1 108646 107607 HUFFINES CHEVROLET , 114820 2021 G01 MF020 A 4 2436 228 PECAN CREEK MHP 2019 Income(Rent Roll Only). 228 SPACES, Rent $481 per space (annual rent $5,572 per space) 114826 2021 S09 RE030 B 1 4950 4950 CHILD CARE CENTER , 114827 2021 G01 FL020 C 1 28602 28602 2019 iNCOME, 114830 2021 G01 WH040 C 3 12922 12922 2019 Income, 114838 2021 G01 SC045 A 6 24580 25519 SOUTHRIDGE PLAZA 2017 INCOME - Jack in the Box GROUND LEASE UNTIL 2016 -, 2019 NEED NEW JACK IN THE BOX LEASE INFORMATION -COSTAR @$18-$21NNN 11/14 COSTAR SHOWS 5154 VAC @ $15.00 NNN & 10,012 REST VAC @ $18.00 NNN. 3/14 LOOPNET SHOWS 15,166 @ $17-$18NNN. -LOOPNET SH 114840 2021 G01 SC045 B 3 18000 18000 TEASLEY SQUARE SHOPPING CENTER 2019 INCOME. MODIFIED GROSS, 11/17 XCEL SHOWS 100% OCC PROPERTY PARKING IS LIMITED BECAUSE OF THE BAR AT THE END 114844 2021 S05 MF025 B2 5 7392 7392 2019 PROFORMA, 114845 2021 S05 MF006 B2 2 14300 14080 HANN STREET VILLAGE 2021 Income. 2 Address Here( 808 Austin & 200 Hann), 114846 2021 S05 MF025 B2 4 2028 2028 2021 INCOME NO RENT ROLL, 2016 RENTS 575/MO 114847 2021 S05 RE055 B 1 2720 2720 , 114855 2021 S05 AA001 B 1 17104 14013 KELSOE BLDG 2019 INCOME proforma. Actual income estimated expenseRetail and Office first floor and apartments second floor., 114893 2021 G01 WH040 C 4 26680 24559 , 114933 2021 G01 FL020 A 1 46387 45260 2020 Market proforma, 115232 2021 S05 WH060 B 1 5672 5672 OWNER PAYS FOR INSURANCE ON BLD AND THE TAXES. TENANT PAYS FOR UTILITIES., 115235 2021 S11 RE090 C 1 25777 25777 BURRUS/FUEL CENTER 2019 Proforma, 115247 2021 G01 MF001 B2 3 211160 195200 MACK PARK 2021 Income 115255 2021 G01 MF001 B2 2 300558 280096 ROSEMEADE TOWNHOMES 2020 INCOME 115260 2021 G01 SC045 C 2 3200 3200 2018 Proforma, 115280 2021 C03 RE040 C 1 6526 4811 MCDONALDS AA50 is Not included in NRA, 115337 2021 G01 WH040 C 3 17420 17420 , 115338 2021 G01 WH040 C 3 17420 17420 , 115340 2021 G01 WH040 C 3 17420 17420 , 115344 2021 S11 WH060 B 1 13920 13920 BFG PROPERTIES 2019 proforma, 115359 2021 S11 WH060 C 1 22348 24148 , 115362 2021 S05 MF006 B2 4 5290 5146 THE SYCAMORE II APTS 2019 Income, 2019 Rent Roll only 115477 2021 S14 WH040 C 1 13494 6900 WAREHOUSE-MINI WHSE-APTS 2019 MArket ProfomaINCLUDES R115477, 115480,115484, 115480 2021 S14 WH040 C 1 13494 6900 WAREHOUSE-MINI WHSE-APTS 2019 MArket ProfomaINCLUDES R115477, 115480,115484, 115484 2021 S14 WH040 C 1 13494 6900 WAREHOUSE-MINI WHSE-APTS 2019 MArket ProfomaINCLUDES R115477, 115480,115484, 115544 2021 S05 OF001 C 1 9018 5856 , Unsure of NRA, possibly 5,856 115548 2021 S05 RE075 C 1 2576 2576 , 115614 2021 G01 MF020 B 1 75 75 COUNTRY VIEW MHP 2017 Proforma, 115616 2021 S05 OF015 C 1 26675 26675 , 11/2016- CO* ASKING $16.29 & $16.57. TOTAL SHOWING VACANT 3,900 SQ FT 115653 2021 S05 WH060 B 1 18192 18192 2013 INC PROFORMA-OWNER OCC, 115654 2021 G01 FL020 C 1 53328 52204 BIZPLEX INC 2019 income, 2018- Avg rent $6.87 FS 115726 2021 C03 RE030 A 1 9495 9495 Day Care Center 2017 proforma, 115731 2021 C02 RE010 B 1 4187 4187 BANK OF AMERICA , 115743 2021 C02 SC020 B 1 135705 132969 NORTHCREST VILLAGE 2020 INCOME. Includes 115743,115747,559767,115753---DO NOT INCLUDE 559766 OR 115750 THEY ARE WORKED SEPERATELY AND NO INCOME IS STATED ON THE RENT ROLL FOR THE LAND., 11.7.18 CS SHOWS 20,628 VAC ASKING AVE $10.32/NNN 10/17 XCEL SHOWS 23,670 VAC @ NEG 115747 2021 C02 SC020 B 1 135705 132969 NORTHCREST VILLAGE 2020 INCOME. Includes 115743,115747,559767,115753---DO NOT INCLUDE 559766 OR 115750 THEY ARE WORKED SEPERATELY AND NO INCOME IS STATED ON THE RENT ROLL FOR THE LAND., 11.7.18 CS SHOWS 20,628 VAC ASKING AVE $10.32/NNN 10/17 XCEL SHOWS 23,670 VAC @ NEG 115753 2021 C02 SC020 B 1 135705 132969 NORTHCREST VILLAGE 2020 INCOME. Includes 115743,115747,559767,115753---DO NOT INCLUDE 559766 OR 115750 THEY ARE WORKED SEPERATELY AND NO INCOME IS STATED ON THE RENT ROLL FOR THE LAND., 11.7.18 CS SHOWS 20,628 VAC ASKING AVE $10.32/NNN 10/17 XCEL SHOWS 23,670 VAC @ NEG 115766 2021 S05 MF025 B2 4 3568 3568 4-PLEX 2021 income, 2021 No Rent Roll. 2021 Need Rent per Unit 116983 2021 S05 MF002 B2 4 15168 15160 THE VINEYARD APTS 2018 INCOME. Leased to TWU set to renegotiate for 2018. TWU not renewing after 2019, TWU HOUSING CONTRACT BY THE BED. 117005 2021 S14 AA001 C 1 5000 5000 , 117031 2021 G01 MF020 A 4 14635 637 ASHLI OAKS MHP 2019 Proforma. 637 spaces, 117121 2021 G01 MF001 B2 2 179741 184472 EAGLE CREEK APTS 2021 INCOME. (2021 Rent Only and consolidated P&L), 2021 Consolidated P&L ISSUE WITH ALLOWABLE EXPENSES NOT INCLUDED IN STUDY 117139 2021 S05 RE005 B 1 6607 6607 2011 INC PROFORMA, 117144 2021 S05 MF002 B2 3 29543 30350 FOXCROFT ACRES APTS 2020 incomplete income. Proforma expenses and secondary income. 117150 2021 G01 MF001 B2 2 214253 201198 The Timbers 2021 Income 117161 2021 C02 AA001 B 1 8879 10443 2016 Proforma. Vacant, 117166 2021 G01 SC045 B 3 7952 7438 TIMBERGLEN VILLAGE S/C 2019 Income, 11/2/17 XCEL SHOW 100% OCC - NLA SQ FTG WAS INCORRECT PER MEASUREMENT AND PRIOR LEASES 117179 2021 S05 OF015 B 1 39727 40717 PROVIDENT BANK/OFFICE 2019 INCOME, 117183 2021 S05 MF002 B2 4 26252 26280 DOMINION APTS 2020 INC/EXP 117208 2021 S09 RE030 B 1 4950 4950 CHILDRENS WORLD , 117209 2021 S09 OF020 B 1 5260 5260 2016 INCOME AND EXPENSES, 117211 2021 G01 MF001 B2 2 243040 214076 CAMINO DEL SOL NULL 117270 2021 S09 WH060 A 1 6000 6000 COMM BLDG 2007 INCOME, 117328 2021 S05 MF002 B2 5 11872 11760 WOODVINE APTS 2021 income, 2021 Income stmt only 117351 2021 G01 WH040 B 3 62625 57154 BUDGET SELF STORAGE 2020 income. 548 units. OWNER IS REQUIRED TO CARRY FLOOD INSURANCE. IT IS IN THE FLOOD ZONE., 117523 2021 G01 WH040 C 3 4400 4400 2018 Income proforma, 117531 2021 C03 OF010 A 1 6077 6077 DENTAL DEPOT 2019 proforma - owner occ, 117565 2021 G01 MF001 B2 1 203656 172172 WINDSONG APTS 2020 INCOME 117824 2021 G01 SC045 B 1 13814 13200 ELM RIDGE CROSSING 2018 income--NNN LOW BECAUSE LEASES WERE SIGNED PRIOR TO THEIR PURCHASE., 3/18 CS SHOWS 1900 AVAIL @ $24 NNN 4/17 XCEL SHOWS 2682 AVAIL 11/25/14 only 2682 avail @ neg w/nnn$6.90 4/1 3735 AVAIL NEG NNN @ $6.90 117825 2021 S05 MF002 B2 5 10664 11000 DOUBLETREE APTS 2020 INCOME/EXP. ALL UNITS ARE 1,100 SF. USE DIRECT CAP. RR/IE REFLECTS CHANGE AT PROPERTY MID-YEAR 118356 2021 S05 OF001 C 1 1152 1152 2015 pro, 118357 2021 S05 OF001 C 1 1152 1152 2015 pro, 118358 2021 S05 OF001 C 1 1557 1152 2015 pro, 118359 2021 S05 OF001 C 1 1557 1152 GREENWAY CONDO 2014 PROFORMA, ON MARKET FOR 21/2 YRS 118360 2021 S05 OF001 C 1 1152 1152 2015 pro, 118361 2021 S05 OF001 C 1 1152 1152 2015 pro, 118362 2021 S05 OF001 C 1 1152 1152 2015 pro, 118363 2021 S05 OF001 C 1 1152 1152 2016 pro, 118364 2021 S05 OF001 C 1 1152 1152 , 118365 2021 S05 OF001 C 1 1152 1152 2015 pro, 118366 2021 S05 OF001 C 1 1152 1152 Greenway Club Estates Condo 2019 proforma, 118367 2021 S05 OF001 C 1 1152 1152 2015 pro, 118368 2021 S05 OF001 C 1 1152 1152 2015 pro, 118369 2021 S05 OF001 C 1 1152 1152 2019 pro, 118370 2021 S05 OF001 C 1 1452 1152 2015 pro, 118371 2021 S05 OF001 C 1 1152 1152 2015 pro, 118372 2021 S05 OF001 C 1 1557 1152 2015 pro, 118373 2021 S05 OF001 C 1 1557 1152 2019 pro, 118374 2021 S05 OF001 C 1 1152 1152 2015 pro, 118375 2021 S05 OF001 C 1 1152 1152 2015 pro, 118957 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118961 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118963 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118966 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118968 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118969 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118975 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118979 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119030 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119043 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119066 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119078 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119096 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119116 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119190 2021 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 121041 2021 S05 MF002 B2 4 17600 18064 SLEEPY HOLLOW APTS. 2020 INCOME 121042 2021 S05 MF002 B2 3 7226 7532 SYCAMORE PLACE APTS. 2020 INCOME 121043 2021 S09 RE090 A 1 60370 60370 KROGER CO #463 2014 proforma, 121048 2021 S09 RE040 A 1 3756 3756 BURGER KING 2019 proforma, 121056 2021 G01 SC045 B 4 24300 24162 LEWISVILLE VILLAGE 2018 INCOME. ., 4/17 NEED SALE XCEL SHOWS 2300 VAC 4/16 XCL SHOWS FOR SALE @ $3,228,000 WITH 1000 VAC @ $13 NNN 12/16/14 COSTAR SHOWS 6095 VAC NNN. 121060 2021 G01 MF001 B2 3 169188 158116 CAMBRIDGE VILLAGE APTS 2019 Income, 121062 2021 G01 MF010 A 1 193652 146556 FRANKLIN PARK APTS NULL 121065 2021 S09 RE070 B 1 2625 2600 VITTY'S BAR & GRILL 2020 INCOME PROFORMA 121067 2021 G01 SC045 C 1 34498 34611 MCGEE 407 VILLAGE 2019 INCOME PRO FORMA-WORKED W/86233,168199,162960, 3/18 CS SHOWS 1421 VAC @ $12-$14 NNN OTHERS AVAIL IN 30 DAYS BUT OCC 4/17 XCEL SHOWS 3684 VAC @ $14NNN 4/16 FC, CS & XCL SHOW 3684 VAC @ $12-$14 NNN 3/15 NEED CURRENT RENT ROLL 121075 2021 G01 MF001 B2 1 232942 228688 PACE'S CROSSING APTS 2020 INCOME. 1 BUILDING WILL BE REMOVED DUE TO EMINENT DOMAIN AT SOME POINT. HASNT HAPPENED. PER OWNER 4 BUILDINGS HAVE BEEN CONDEMNED (84 UNITS) AND WILL BE DEMO/RECONSTRUCTED. 28 TO BE DEMOLISHED & 56 TEMP VACATED. 121082 2021 S09 OF020 C 1 6146 6146 2019 PROFORMA, 121083 2021 S09 OF020 C 1 6146 6106 ELM CENTER 2019 INCOME GROSS RENTS, 121084 2021 G01 MF001 B2 2 990454 906842 Triden Village Apts 2020 RENT ROLL ONLY, PART OF A PORTFOLIO SALE. 121091 2021 S09 WH060 B 1 11152 11002 OFFICE/WHSED 2019 Proforma PLUS EXCESS LAND, 121093 2021 S09 OF015 C 1 81489 84725 THE ATRIUM 2019 Income, 11/15-CO* asking $12NNN 121095 2021 S05 RE070 C 1 980 980 2013 income, 121096 2021 G01 SC045 B 3 42385 42385 2020 income, 121100 2021 S09 RE025 B 1 1792 1056 , 121105 2021 S09 RE040 A 1 2938 2938 JACK IN THE BOX #793 Remodeled 2010, 121108 2021 G01 FL020 B 1 6750 6750 2018 Market Proforma, 121164 2021 G01 MF015 A 1 217384 202820 WELLINGTON PARK 2020 income. 52 Very low income -50% of market. 39 Low income-80% of market, 121166 2021 G01 SC045 C 1 14640 14500 DEER CROSSING 2019 Rent Roll - Vacancy Issues, 3/18 CS SHOWS 100% OCC 14/16 XCL SHOWS 4070 AVAIL @ $12 NNN FC SHOWS ONLY 1 VAC 00 % OCC PER FC 12/18/14 COSTAR SHOWS 4070 VAC @ $12.00 NNN 4/13 4070 VAC @ $12NNN. 4070 per costar and loopnet 4/13. HIS 121249 2021 G01 MF020 A 4 14901 582 CREEKSIDE MHP 2019 INCOME. overlap with dallas. 583 spaces - 487 in Denton & 96 in Dallas, 121297 2021 S05 RE040 B 1 2446 2446 WENDYS AA75 Not included in NRA, 121316 2021 G01 SC045 A 3 6384 6319 2019 INCOME, 11/17 XCELL SHOWS 100% OCC 121320 2021 S05 MF002 B2 4 5052 5052 1112 FRAME ST APTS 2021 Income. 121322 2021 S05 RE040 A 1 1470 1470 GOLDEN CHICK , 121323 2021 S05 RE010 B 1 2788 2788 WELLS FARGO BANK 2018 proforma, 121400 2021 S09 OF015 B 1 251122 158147 GL CORPORATE POINTE LP PS 2019 LAWSUIT WORKUP, 121413 2021 S09 AA001 C 1 0 2400 , 121414 2021 S05 MF006 B2 3 7175 6960 AVENUE B APTS 2021 Income. WORKED WITH ACCT 155036, 121416 2021 S09 OF010 A 1 9696 9696 2016 INCOME. Complete gut & remodel, 121418 2021 G01 WH040 A 1 85901 56825 U-HAUL SELF STORAGE 2019 Market proforma ALL INTERIOR CH/A UNITS 718 units., 121422 2021 S09 RE055 A 1 62313 58890 MINYARDS 2008 INCOME, Owner occ-Leather Sofa Co. is the dba for TLSC 2011 121423 2021 G01 SC045 B 4 94559 86673 2020 INCOME/EXP. Winco worked by other agent, on 579937 so this is a strip center2019 INCOME, 121424 2021 G01 SC045 B 5 9996 10016 2021 - RENT ONLY. SEE DIRECT CAP. 121428 2021 G01 MF001 B1 2 231124 230322 HIGHLAND VISTA 2020 Income, 121431 2021 G01 MF001 B1 3 392646 341928 CRESCENT COVE APTS NULL 121436 2021 G01 MF015 A 1 210794 179472 TUSCANY AT LAKEPOINTE 2021 Income 121439 2021 G01 MF001 B1 3 355044 339216 EMERY BAY NULL 121445 2021 G01 MF001 B1 3 284869 295884 EDGEWATER APTS 2020 INCOME/EXP 121463 2021 S09 OF010 B 1 21915 20936 LEWISVILLE PAIN CLINIC 2020 INCOME 121464 2021 S09 WH060 B 1 19100 19100 , 121466 2021 S09 OF010 C 1 10428 6248 PROFORMA IS ONLY FOR MA. PLEASE ADD ADDITIONAL VALUE FOR 2ND FLOOR STORAGE., 121468 2021 G01 WH015 B 2 125181 126810 MULTI-OFF/WHSE , 121471 2021 G01 MF001 B2 3 214257 206308 Ashlar NULL 121472 2021 S05 MF002 B1 2 32392 30768 COLE PLACE 2020 INC/EXP. SOLD 1/2020. NOTE = $3,750,000 121607 2021 G01 FL020 B 1 13189 13189 2018 Market Proforma, 121619 2021 S09 WH060 B 1 13949 13868 2015 PROFORMA, 121622 2021 S09 OF020 C 1 9978 9978 2019 proforma, 11/15-no new co* 121623 2021 S09 OF020 B 1 10042 10042 , 121625 2021 G01 FL020 A 1 14122 13006 OFF/WHSE 2019 Market Proforma, $9.50 ASKING RENT 6/13 121627 2021 G01 FL020 B 1 10000 10000 BICORP INC 2019 proforma. 30% office per costar, 121629 2021 S09 OF020 B 1 3748 3748 2015-PROFORMA, 2012-Fully leased per CO* 121630 2021 G01 FL020 B 1 6783 6783 2018 Market Proforma, 121632 2021 G01 FL020 B 1 7052 7052 , 121634 2021 S05 OF002 B 1 1760 1760 , 121638 2021 G01 FL020 A 1 3791 3791 2019 3,100 office & 700 sq ft of warehouse, 121641 2021 S09 OF020 C 1 10880 10971 2019 prof, 121643 2021 S09 OF020 B 1 6414 6414 , 121644 2021 S09 OF020 B 1 6414 6414 , 121646 2021 S09 OF020 B 1 6414 6414 , 121647 2021 G01 FL020 B 1 5000 5000 Hillside Off Park 2019 Market Proforma, 121650 2021 G01 FL020 B 1 10824 11000 2019 INCOME WAREHOUSE FLEX PROPERTY. OWNER OCCUPIES 4,000 SFChanged lease type to FS per chuck. Gross lease., 121653 2021 G01 FL020 B 1 22580 22580 2020 PROFORMA 121656 2021 G01 FL020 B 1 8920 8920 Off/Whse 2019 Income Proforma. Low Office Percent (20%), 121663 2021 S05 OF020 B 1 4077 4077 2019 INCOME OWNER OCCUPIED approx 54%(2,220 sqft). other part is leased NNN$3200 (OWNER)/$3655 (TENANT), 2015 have lease for 1,857 sq ft 121681 2021 S09 RE030 B 1 9560 9345 2014 proforma, 121682 2021 S09 OF015 C 1 11830 12248 Multi-tenant building 2019 income. Gross rents( no CAM), 2012 Occp 45%. 2013 62% occup. 12/2014 co* still shows high vacancy & asking $14 sq ft F/S 121684 2021 S05 RE005 B 1 20860 20860 CALIBER COLLISION 2019 PROFORMA TRIPLE NET, 122049 2021 S05 MF002 B1 3 32288 28525 CORNER STONE APTS PH I & II 2020. RR ONLY. NO INC/EXP PROVIDED. SEE DIRECT CAP. 122054 2021 G01 MF001 B2 2 259728 259728 THE ENCLAVE 2020 Income, 122055 2021 G01 MF001 B2 1 288735 284530 SOMERSET APT 2020 INCOME/EXP. 2021 SALE = $53.4M 122056 2021 S09 RE055 B 1 2744 2744 2013 income, 1/9/12 NOTHING LISTED IN COSTAR OR LOOPNET 122057 2021 S09 RE010 B 1 4480 4480 COMERICA BANK 2018 PROFORMA, 122058 2021 G01 SC045 C 2 33402 31907 SOUTHWEST PARKWAY PLAZA 2020 INCOME, 3/19 CS SHOWS 4695 VAC @ $10.50-$11.50 NNN 3/18 CS SHOWS 4695 VAC @ $9.50 NNN 4/17 XCEL & COSTAR SHOW 1750 AVAIL @ $10.50 NNN PER FC ONLY 1700 VAC @ 10.50 NNN 3/14 LOOPNET & COSTAR SHOW 8332 AVAIL @ $8- 122060 2021 S05 OF010 B 1 3380 3380 2015 Pro, 122061 2021 S05 RE055 C 1 12800 12975 KELLY MOORE 2019 Proforma, 122067 2021 C02 AA001 A 1 4400 4400 , 122068 2021 S09 WH060 A 1 66100 66100 2019 INCOME, 122077 2021 G01 FL020 B 1 11200 8800 , 122079 2021 G01 FL020 B 1 11200 8800 , 122085 2021 G01 WH060 C 1 3630 3630 , 122090 2021 S09 WH060 B 1 21021 21021 2019 Proforma, 122091 2021 G01 SC045 B 5 49607 49404 ROSEMEADE PARK 2019 income, 11/17 XCEL SHOWS 1135 IN 30 DAYS @ $12-$16 NNN @ $3.96 3/14 COSTAR/EXCEL SHOW 1135 AVAIL @ $12NNN 3/15 3518 AVAIL @ $10-$12 NNN PER CS & XCL AREA SHOWS $14-$18 RENTS 11/14. 3/14 LOOPNET SHOWS 5348 AVAIL @ $10-$12 NNN @ $3.75 122093 2021 G01 WH040 A 3 120190 90000 LIFE STORAGE 2019 PROFORMA. 585 units all CHCA. MAJOR REMODEL. NEARLY NEW PROPERTY, 122095 2021 C02 OF015 C 1 31285 23330 2021 income. CRONIC VACANCY 30-50%, 122096 2021 S09 OF020 C 1 8783 8800 EDMONDS SQUARE 2019 proforma WORKED W/R122098, 122098 2021 S09 OF020 C 1 8783 8800 EDMONDS SQUARE 2019 proforma WORKED W/R122098, 122099 2021 G01 MF001 B2 2 163135 151576 Slate Dallas 2020 Income. DO NOT USE IN PROFORMA 122100 2021 G01 MF001 B2 2 300960 266210 KELLY CROSSING APTS 2020 INCOME 122184 2021 C02 OF005 B 1 809451 750825 Frito Lay 2017 Proforma, 122411 2021 G01 WH040 C 4 13086 17000 2019 Market Profoma, 7 Units unrentable - 2019 122456 2021 G01 MF001 B2 2 300558 280096 ROSEMEADE TOWNHOMES 2020 INCOME 122475 2021 S08 OF020 B 1 4791 4791 , 122523 2021 S11 AA001 C 1 99494 89126 Rinker , 122575 2021 S11 WH060 B 1 8700 8700 , 122905 2021 C02 RE010 B 1 2809 2809 CHASE BANK 2015 pro, 122906 2021 C02 RE010 B 1 10156 10156 COMPASS BANK 2010 INCOME W/R122906, 122917 2021 C02 RE040 A 1 2194 2194 POPEYES 2018 pro, 122921 2021 G01 MF001 B1 1 150817 150817 BRIARGROVE AT VAIL APTS NULL 122992 2021 G01 WH015 B 1 55600 56531 2019 INCOME, 122993 2021 G01 WH015 B 2 152697 154915 WAREHOUSE 2020 INCOME/EXP 123368 2021 S09 MF002 B1 4 29840 30600 2020 income 123843 2021 G01 MF001 B2 3 124888 115900 HEATHERSTONE APTS 2019 INCOME, 2019 INCOME 124077 2021 G01 SC045 B 1 5598 5642 2019 PROFORMA - Ran half sf at gas station rents ($25), and the other half based on the costar lease showing $10 NNN., CONV STORE IS HIGHER RENT THAN SMALL RETAIL SECONDARY USE SPACE 4/17 XCEL SHOWS 1248 @ $14NNN COMPLETE REMODEL AFTER 2015 SALE 124330 2021 G01 FL020 A 1 88864 89473 2018 Market Proforma 38 % OFFICE, 124458 2021 G01 WH040 B 4 206276 175000 2019 Market Proforma, 125850 2021 C03 OF020 C 1 4800 4800 2014 proforma INC 155489 & 7997 LAND ACCTS, 125863 2021 G01 SC045 C 1 13445 13299 TRINITY PLAZA , 3/18 CS SHOWS 100 % OCC WITH LAST LEASES @ $13.50 NNN 4/17 XCEL SHOWS 989 AVAIL @ $13.50+ELEC 4/16 CL SHOWS 2311 AVAIL @ $11.50 + E 12/29/14 COSTAR SHOWS 4295 VAC @ 11.50-$12.50 + ELEC 11.50-$12.50 PER LOOPNET 5/13. 126411 2021 S05 WH060 B 1 4800 4800 2017 income. Owner pays all utilites, 126455 2021 S05 MF002 B2 5 27792 26648 SYCAMORE SQUARE APTS 2020 INCOME/EXP. 126730 2021 0 11315 10035 , 126757 2021 0 24180 21600 MINIWHSE , 128103 2021 S09 RE030 A 1 4952 4616 DKH ACADEMY , 128292 2021 S05 MF006 B2 3 4864 4860 714 W HICKORY 2021 INC & EXP NO RENT ROLL, 128299 2021 C02 OF015 B 1 46892 43057 French Quarter 2017 New ownership & Renovations being done. 2016 FULL SERVICE FACILITY, OWNER PAYS ALL UTILITIES, ETC., 128391 2021 C02 RE025 B 1 4526 3950 7 Eleven 2018 PROFORMA, 128398 2021 S09 WH060 A 1 13410 13410 2015 Proforma, 128408 2021 S14 RE100 B 1 2338 1938 , 128410 2021 S14 AA001 B 1 6018 6018 PROFORMA, 128414 2021 G01 SC045 C 2 7500 7186 WORKED WITH R166782., 3/18 CS SHOWS LAST LEASES OF 2269 @ $12.50 + ELEC AND 3000 @ $9.50 +ELEC 4/17 COSTAR SHOWS 3917 AVAIL @ $9.50-$12.50+ELEC 12/29/14 COSTAR SHOWS 3000 IN 30 DAYS @ $9.50 + ELEC 3/14 NEED ACTUAL RENT ROLL. 1/11/12 CO 128415 2021 S05 RE025 B 1 6406 6275 7 Eleven 2015 income. Secondary rent, 128441 2021 G01 SC045 B 3 60565 54025 SOUTHRIDGE SC 2019 ACTUAL INCOME/VAC, 3/18 COSTAR 7847 AVAIL $ 15-$18 NNN INCOME DOES NOT INCLUDE 128452 (RESTAURANT) 2015 NEED CURRENT RENT ROLL SEVERAL NEW LEASES. 1/4/12 COSTAR SHOWS 3,741 VAC @ $16-$18NNN 128444 2021 S05 RE070 A 1 5656 5656 Chili's , 128448 2021 G01 SC045 A 2 6496 6080 FUZZY'S/SCHLOTZSKYS 2019 PROFORMA, 128455 2021 G01 SC045 B 5 76593 75570 CONVERTED ALBERTAON TO 3 SUITES 2020 INCOME, SPLIT INTO 3 UNITES FOR 2016-40,000 VAC AT NNN PER CS AND XCL 128461 2021 G01 SC045 B 3 37541 37203 Southridge Village Shopping Center 2019 INCOME, 60% OWNER OCC 128480 2021 S11 WH060 B 1 16875 16875 rural location . OWNER PAYS TAXES AND INSURANCE, AND REPAIRS, 128489 2021 G01 WH015 B 2 252496 241477 TRINITY MILLS VI NULL 128494 2021 G01 WH015 B 2 100956 106472 TRINITY MILLS VII NULL 128497 2021 G01 WH015 B 1 72026 72026 WHSE 2019 Market Proforma. Owner Occupied, 128925 2021 S14 RE090 B 1 17156 17156 DIAMOND GROCERY STORE , 129493 2021 0 3360 3360 , 130242 2021 G01 MF015 A 5 243356 228900 TWENTYFIVE25 2020 INCOME. AFFORDABLE HOUSING. 130261 2021 S05 RE010 B 1 2814 2814 LONE STAR AG CREDIT , 130367 2021 G01 SC045 B 2 10205 10205 SOUTH COLONY SQUARE 2019 INCOME, 11/17 XCEL SHOWS 100% OCC 2016 FC SHOWS 100% OCC 130503 2021 S05 MF002 B2 4 13064 12040 HOLLY TREE 2020 INC/EXP 130505 2021 S09 RE025 B 1 1354 1354 , 130509 2021 G01 FL020 B 1 12000 12000 2018 Market Proforma, 130517 2021 S05 MF006 B2 3 5360 5360 1511 N Elm St Apts 12 Unit Effeciences - 2021 Income (NO RENT ROLL, 130525 2021 S09 RE055 C 1 15698 15278 Distillery 2019 pro, 130611 2021 S05 OF020 B 1 6712 5630 OFFICE 2020 INCOME 130644 2021 S09 WH060 C 1 34352 21200 2012 Proforma. Owner Occuppied, 130755 2021 S14 RE010 B 1 7890 7890 SANGER BANK 2019 proforma, 130831 2021 S05 RE040 B 1 2374 2374 NEW YORK SUB WAY , 130835 2021 S09 OF015 B 1 31680 29507 Forums Office 2019 income. History of High Vacancy. STILL 30% vacant. 9503 sf vac, 10/16-Co* 16,705 sq ft vacant. Asking $23 FS 130840 2021 G01 FL020 C 3 8436 8880 2020 INCOME, 130856 2021 G01 MF001 B2 1 216860 217074 CAMDEN SPRINGS 2020 RR ONLY. PROPERTY SOLD 8/22/2018, COMPARE EXPENSES TO 122054,95928,110765 130872 2021 S05 WH060 B 1 40000 40000 2012 Proforma, 130875 2021 S05 MF006 B2 3 9428 8360 A PLACE ACROSS THE STREET 2021 income 130936 2021 S09 RE025 B 1 2092 1300 , 130937 2021 S09 WH040 B 1 115850 115065 2019 INCOME NO CLIMATE CONTROLLED UNITS. ALL GROSS LEASES, Retail(OReilly Auto), Flex units, mini whses. 131028 2021 S05 OF015 C 1 8064 8000 2018 income - tenant pays electric only. Owner pays for parking electric & water., Rents seem low for building type & location. Appear to be in $12-$16 sq range. need sq ft of each unit.NO ELEVATOR TO SECOND FLOOR LIMITS RENTS 131118 2021 G01 WH040 C 4 46525 44285 FISH N HOOK 2019 PROFORMA, 131203 2021 G01 WH040 B 3 50923 60622 2018 INCOME405 Total Units.30 units are Climate Controlled(3,050 sq ft). Plus 55 RV Parking spaces. Add RV Parking as secondary income. INC 131203 - LAND ACCOUNT, 131204 2021 S09 WH060 B 1 43543 41700 2018 Proforma, 131209 2021 G01 SC045 B 2 33729 32858 OAK VILLAGE 2019 income., 11/7/17 XCEL SHOWS 5535 VAC @ NEG NNN 2016 FC SHOWS 1 VAC-3/28/16 CS SHOWS 7740 AVAIL @ $14-$16 NNN 11/14 5597 VAC @ $13-$17 NNN MUCH BETTER OCC FOR 2015. 3/14 better occ for 2014 see field work and income stmt for total inc 131210 2021 C03 RE090 C 1 47972 44990 KROGER 2014 PROFORMA, 131219 2021 S05 MF006 B2 2 7560 6160 CHESTNUT APTS 2021 INCOME Proforma - 14 units. 7 at 640/month. 7 at 670/month. Higher expenses., 131222 2021 G01 MF001 B2 1 262065 240647 CENTER POINT APTS 2020 INCOME., AVERAGE UNIT SIZE 522-SF. DO NOT COMPARE TO APARTMENTS WITH LARGER AVERAGE UNITS. 131281 2021 C02 RE055 A 1 2500 2500 2015 INCOME, 131282 2021 C02 WH060 C 1 6500 6500 2019 INCOME, 131299 2021 S09 RE001 A 1 54862 54862 PACK FORD EXCESS LAND OF APPROX 400,000 FT @ 5.00, 131328 2021 S05 HC025 A 1 64023 63603 , 131459 2021 S09 OF020 C 1 0 3192 2019 pro, 131466 2021 S09 WH060 B 1 3750 3750 , 131476 2021 S05 AA001 A 1 7752 7752 , 131478 2021 S09 SE010 B 1 34960 34960 Bowling Alley & Seperate Restaurant, 131517 2021 G01 WH040 B 3 63922 61641 2019 Proforma, EXPENSES NOT MARKET 131621 2021 S05 WH060 B 1 29120 25000 , 132011 2021 S09 OF020 B 1 7445 7700 2019 Proforma. 1 tenant occupies 5500 sf for $8,000 a month. Rest of NLA is shell per pictures., 2019 - 1 tenant occupies 5500 sf for $8,000 a month. Rest of NLA is shell per pictures. 132014 2021 G01 WH015 B 2 241510 241354 OFF/WHSE NULL 132015 2021 G01 WH015 B 2 106067 106048 TRINITY MILLS DISTRIBUTION CENTER #5 2019 INCOME, THIS PROPERTY MAY HAVE MORE THAN TYPICAL AIR CONTROLLED SPACE., 132016 2021 G01 WH015 B 1 72702 74147 2020 - RENT ROLL FROM 2019. DO NOT USE. NO OPEX. SEE DIRECT CAP. PER COSTAR - ASKING RENT = $7.50 + NNN 132032 2021 S05 MF025 B1 4 3528 3408 4-PLEX & DUPLEX 2020 INC. 6 UNITS, 132065 2021 S14 RE025 C 1 2640 2640 , 132069 2021 S14 RE055 C 1 4050 4050 , 132070 2021 S14 RE055 B 1 1500 1500 OFFICE/WHSE 2018 PROFORMA, 3/18 42 FLOOR RENT LISTING FOR $1950/MTH 132073 2021 S14 RE055 B 1 2392 2392 Impire counter tops 2014 income proforma, 132074 2021 S14 OF020 B 1 1200 1200 Impire Counter Tops 2014 Proforma. Typical L:B Ratio 5, 132076 2021 S14 OF020 B 1 4340 4340 HORSE INSURANCE OFFICE 2019 INCOME, 132084 2021 S14 OF020 B 1 3432 3432 2018 proforma, 132092 2021 S14 WH025 B 1 8670 8670 2017 Proforma, 132110 2021 S14 WH025 B 1 28100 28100 2019 Proforma, 132111 2021 S14 WH025 B 1 2880 2880 2018 Proforma, 132297 2021 C02 RE006 B 1 2220 3870 , 132301 2021 S05 RE055 B 1 4916 4916 2019 PROFORMA. ALL OF 2018 SUBJECT WAS VACANT., 132468 2021 S14 WH060 B 1 32175 32175 WAREHOUSES 2019 INCOME TENANT PAYS ELECTRIC, 132892 2021 G01 WH040 B 3 101298 63928 2016 Market Profoma. NEW IMPS 2019. NEED RR/INCOME, 132907 2021 S09 RE040 A 1 4761 4761 MCDONALDS 2018 pro, 133045 2021 S14 AA001 C 1 3250 3250 , 133050 2021 S05 OF010 B 1 3930 4575 2014 INCOME. EXCESS LAND PROFORMAED, 133065 2021 G01 MF001 B2 2 243296 224100 SILVER CREEK APTS 2020 INCOME 133069 2021 G01 SC045 C 2 9920 9968 MARSH LANE S/C 2015 INCOME PROFORMA, 2017 PROFORMA 133094 2021 0 0 63595 MINI WHSE 2003 INCOME-PROFORMA OCC, 133099 2021 S05 WH015 C 1 17320 17320 2018 Market Proforma, 2018 actual lease $5 sqft 133320 2021 G01 SC045 C 1 3000 3000 , 3/18 COSTAR SHOWS LAST LEASES @ $9.50-$12.50+ELEC IN AREA 12/29/14 COSTAR SHOWS100% OCC 3000 FT IN 30 DAYS @ $9.50 + ELEC. 5/13 LOOPNET SHOWS 1800 FOR $12.00. 1/12/12 LOOPNET SHOWS 1200 AVAILABLE @ $12.00 133468 2021 S09 OF020 B 1 4078 4078 2012 Proforma, 133478 2021 S09 RE001 A 1 54862 54862 PACK FORD EXCESS LAND OF APPROX 400,000 FT @ 5.00, 133480 2021 S09 RE001 A 1 54862 54862 PACK FORD EXCESS LAND OF APPROX 400,000 FT @ 5.00, 133484 2021 S08 AA002 B 1 197304 204024 , 133497 2021 S09 OF010 C 1 4209 4209 2018 pro, 133499 2021 S09 RE005 C 1 1890 1890 2012 Proforma, 133507 2021 S09 RE005 B 1 6774 6774 FIRESTONE STORE 2016 Proforma, 133508 2021 C03 RE025 A 1 2820 2208 SHELL BLDG , 133510 2021 C03 RE040 B 1 1959 1959 2019 pro forma, 133512 2021 C03 RE055 A 1 3432 3432 , 133531 2021 G01 MF015 A 1 245364 233700 MARQUIS AT VISTA RIDGE APTS CHODO. 2019 INCOME, 2018 Rent Roll Only 133568 2021 S05 OF020 B 1 3195 3376 2019 INCOME. Excess land., 133587 2021 C02 RE006 A 1 3180 3180 KWIK KAR 2015 PROFORMA, 133588 2021 C02 RE005 B 1 11220 10750 BRAKES PLUS 2020 INCOME, 133590 2021 G01 WH040 B 2 46085 41850 2019 Market Profomra 405 units. Climate Controlled 132 Units(11,150 sq ft), 133599 2021 S05 MF002 B2 5 10720 11280 CENTRAL PLACE APTS. 2020 INCOME 133600 2021 S05 MF002 C 5 8916 8700 805 AVE A APTS 2018 Income, 133609 2021 S05 OF010 B 1 4164 4164 2015 INCOME PROFORMA, 133610 2021 S05 AA002 B 1 3814 3814 , 133619 2021 S09 OF005 A 1 234961 234961 LOOPNET & CO* $19.50, 133633 2021 S08 OF020 B 1 0 1890 2012 Proforma, 133634 2021 S08 OF020 B 1 0 1890 2012 Proforma, 133858 2021 G01 MF001 B2 2 300558 280096 ROSEMEADE TOWNHOMES 2020 INCOME 133859 2021 G01 MF001 B2 2 300558 280096 ROSEMEADE TOWNHOMES 2020 INCOME 134309 2021 G01 FL020 B 1 3000 3000 2019 proforma based on last year's lease. Request new lease next year., 2018 - RENT ONLY 134311 2021 S05 WH060 B 1 5340 5340 2011 proforma, 134552 2021 S09 WH060 B 1 5625 5625 2017 PROFORMA, 134581 2021 S09 AA001 A 1 1176157 819243 2010 INCOME. SOME TENANTS ARE NNN SOME ARE GROSS LEASE. DEFERRED MAINTENANCE / 5 (5 YR LIFE)., 134606 2021 S05 RE055 B 1 4695 3945 , 134611 2021 S05 OF020 B 1 9196 4000 , 134614 2021 S05 RE055 B 1 8000 8000 DOLLAR GENERAL STORE #0417 2017 pro, 134619 2021 G01 SC045 B 4 40821 38536 COLORADO SQUARE 2020 INCOME/EXP 134783 2021 S09 RE090 B 1 58623 58623 ALBERTSONS 2016 INC & EXP proforma, 134795 2021 S09 RE005 A 1 3245 3245 AAMCO , For sale @ $650,000 per Costar 1/11 - Rent @ $3190/mth per Costar 134796 2021 G01 WH040 B 3 50923 60622 2018 INCOME405 Total Units.30 units are Climate Controlled(3,050 sq ft). Plus 55 RV Parking spaces. Add RV Parking as secondary income. INC 131203 - LAND ACCOUNT, 134946 2021 G01 SC045 B 1 14985 14919 LAKEWOOD SQUARE 2019 RENT ROLL ONLY, 11/9/17 XCEL SHOWS 100% OCC WITH LAST LEASE 10/17 @ $22 NNN 3/16 XCL & CS SHOW 1516 VAC NNN @5.47 11/14 COSTAR SHOWS 2378 S3/14 lCOSTAR 135410 2021 S09 OF020 C 1 11038 11038 2015 proforma, 135465 2021 S05 RE040 A 1 2988 2988 JACK IN THE BOX Land Acct 114838, 135749 2021 S14 OF001 B 1 1612 1612 2015 pro, 135754 2021 S14 OF001 B 1 1540 1540 2015 pro, 135769 2021 S14 OF001 B 1 2136 2136 2015 pro, 135770 2021 S14 OF001 B 1 1867 1867 2015 pro, 136141 2021 S05 WH060 B 1 89940 89940 2019 Income, Asking $6.00 psf rents per Loop Net 4/12/13 136333 2021 G01 SC045 A 3 12416 12247 TIMBER PRAIRIE PLAZA NO INCOME/EXP FOR 2020. SEE DIRECT CAP. 100% LEASED PER WEITZMAN WEBSITE. $12.08/SF NNN. 3/17 COSTAR 100 % OCC XCEL 1722 AVAIL--2/16 3,160 AT $35NNN PLEASE DO NOT LOWER. 136350 2021 S09 AA001 B 1 4898 4898 ALS BBQ RESTAURANT 2017 proforma.NNN. INC 136350 LAND ACCT., Last income recieved 137395 2021 S05 RE090 C 1 20240 20240 LA AZTECA 2019 Proforma. New Meat Market Grocery Store. Heavy Remodel, 137946 2021 S05 OF010 B 1 2719 2719 2012 proforma, 138171 2021 S09 WH060 C 1 2400 2400 NEED ACTUAL INCOME 1/12, 139812 2021 S05 FL001 B 2 114062 114062 Apprrox 50% office. OWNER OCCUPIED., 142948 2021 S09 SP010 A 1 63607 65 2011 income Proforma 766 slips @ $200 each 20%vac 60%exp 12%cap. this does not include secondary income from store, dry storage etc.Need income and expe, 145535 2021 C02 RE040 A 1 4105 4105 CARL'S JR 2015 proforma, 145538 2021 S14 RE030 B 1 5537 5537 pro. 1,551 sq ft portabel classroom, 145545 2021 S05 MF025 B2 4 3016 3018 6-PLEX 2020. INCOMPLETE RR & PL. USE DIRECT CAP. 145620 2021 S05 WH060 B 1 6450 6450 2019 income proforma - owner payes everything but electric, 145622 2021 S05 WH060 B 1 6520 6520 2019 income proforma - owner pays everything except ele - warehouse only , no office, 145930 2021 S09 OF020 C 1 4895 4895 2013 INC PROFORMA. Owner Occupied, 145931 2021 G01 WH040 B 3 49650 43060 LONE STAR SELF STORAGE 363 Total Units., No climate control. CLASS B PROPERTY 145934 2021 G01 WH040 B 3 49650 43060 LONE STAR SELF STORAGE 363 Total Units., No climate control. CLASS B PROPERTY 145959 2021 S05 MF002 B2 4 27080 25132 CRAIG PLACE APTS. 2020 INCOME, 146033 2021 S05 RE025 B 1 2544 2000 , 146053 2021 G01 SC045 B 2 13081 13009 CENTERPOINT S/C 2019 INC/EXP--, 11/17 XCEL SHOWS 100% OCC 3/16 XCL/CS 100% OCC 11/14 1127 vac @ $15-$16/FT NNN -SUITE 100 SHOULD BE HIGHER ITS ON THE END AND A CONV STORE. 146061 2021 S09 AA002 C 1 11377 10477 2012 INCOME PROFORMA. 2100SF leased out @ $14.00 SF Gross lease - multi owner occ rest of building, The owner which is a Partnership of Doctors occupy most of the Building 146070 2021 C02 RE025 A 1 4140 4140 Valero & Churchs Chicked 2017 proforma, 146097 2021 S09 RE006 B 1 6939 3227 Excess Land is Land under carwash, 146099 2021 G01 SC045 B 4 27191 24400 LAKE PARK VILLAGE 2019 PROFORMA-MUCH MUCH BETTER OCC AFTER SALE, 2/19 100% occ 3/18 CS SHOWS 3500 VAC @ $12-$15 NNN 4/17 xcel shows 7490 avail @ $8-$11 nnn 12/29/14 COSTART SHOWS 7495 AVAIL @ $10-$11NNN FOR SALE @ $2,100,000 3/14 7495 VAC @ $10-$11 NNN 146125 2021 C02 AA001 A 1 37418 33614 LONG MEADOW CARE CENTER , 146204 2021 S05 WH060 B 1 5520 4500 2008 INCOMEproforma, 146205 2021 S05 WH060 C 1 4800 4800 2019 proforma, 146206 2021 G01 SC045 B 2 33729 32858 OAK VILLAGE 2019 income., 11/7/17 XCEL SHOWS 5535 VAC @ NEG NNN 2016 FC SHOWS 1 VAC-3/28/16 CS SHOWS 7740 AVAIL @ $14-$16 NNN 11/14 5597 VAC @ $13-$17 NNN MUCH BETTER OCC FOR 2015. 3/14 better occ for 2014 see field work and income stmt for total inc 146230 2021 S09 WH060 B 1 28990 28990 OWNER OCCUPIED, 146307 2021 S09 RE035 A 1 13640 13161 , 146316 2021 G01 SC045 B 1 35991 47471 LEWISVILLE TOWNE CENTER 2019 INCOME. SQUARE FOOTAGE CORRECTED & OTHER INCOME IS GL FROM SONIC, KORNER CAFE, CVS, BANK, 4/17 COSTAR & EXCEL 3750 VAC @ $16NNN 4/16 XCL SHOW 2525 AVAIL AT NEG 12/15/14 COSTAR SHOWS 5472 VAC @ $16NNN 146340 2021 S05 RE040 A 1 3741 3741 MCDONALDS , 146351 2021 C02 RE030 A 1 5809 5809 Montessori School , 146374 2021 S05 OF020 B 1 2432 2342 2015 Proforma, 146405 2021 G01 MF001 B2 3 155424 150296 ASHLEYE VILLAGE APTS. 2021 INC. 184 UNITS, 2019 INC. 184 UNITS 146679 2021 S05 OF020 B 1 13017 12722 AXIS REALTY OFFICE 2017, 146718 2021 S05 OF015 B 1 9187 7671 OFFICE 2019 pro, 7,671 sqft NRA per 2017 appraisal 147126 2021 S09 OF015 C 1 60243 58643 2019 INCOME No elevators in 2 story buildings, so city is not giving C.O for 2nd floors.(Merged accounts for 2018 R147142,147136,147126,147130,147133,147139,147145, 147148,147151,149266)., 11/15-Co* listed $4,750,000. 4/15- CO* for sale & asking $14 NNN. 147160 2021 S09 FL001 A 1 4743 4743 2015 Proforma, COSTAR SHOWS BLDG 11 HAS 4883 AVAILABLE @$18 NNN 6/13 147262 2021 G01 FL020 B 2 41200 62610 2018 Market Proforma, 66% OFFICE 147271 2021 S09 RE055 B 1 2420 2420 2019 INCTITLE MAX. 5000/MTH GROSS, 147282 2021 G01 SC045 A 1 9804 5025 2019 MARKET PROFORMA, Request Rent Roll and Income Statement. Way under market. 147311 2021 S09 RE025 A 1 3040 3040 Race Trac 2017 pro, 147596 2021 G01 MF001 B1 2 212454 212544 TOSCANA AT VISTA RIDGE APTS 2020 INCOME/EXP 147856 2021 C02 RE005 B 1 5824 5824 GOOD YEAR , 147858 2021 C02 WH060 B 1 12960 13322 TEXAS AUTO KARE , 147868 2021 S05 RE030 A 1 8880 8880 pro, 147891 2021 S05 MF002 B2 5 8976 8800 MULBERRY PLACE APTS. 2019 INCOME, 147892 2021 S05 MF002 B2 5 8976 8800 MULBERRY PLACE APTS. 2019 INCOME, 148026 2021 S09 OF010 B 1 5321 5273 2016 PROFORMA-OWNER OCC, 148054 2021 S05 OF020 B 1 4944 4944 2012 Proforma, 148088 2021 G01 MF001 B2 2 115400 115300 TOSCANA APTS 2020 INCOME 148089 2021 C02 RE025 B 1 2117 1325 Valero 2016 pro, 148090 2021 S10 WH060 B 1 21462 19362 2014 income, boat slips are calculatied as other income, See adjacent property for rents & expenses. 148321 2021 S14 RE025 C 1 2454 2454 , 148485 2021 S14 WH060 B 1 6000 6000 2017 income PAYS ELECTRICITY AND H20, 148689 2021 G01 FL020 A 1 12851 12851 2018 Market Proforma, , 2020 Market Proforma 148693 2021 S05 RE030 B 1 6220 6220 MONTESSORI COUNTRY SCHOOL 2019 Income. Lease only, 148769 2021 S09 RE030 A 1 7062 7062 Gerber Day Care , 148806 2021 S09 RE055 B 1 7034 7360 O'REiley's Auto Parts Store 2017 PROFORMA, 148979 2021 S05 RE070 A 1 5216 5216 BLACK-EYED PEA 2019 Proforma. Land Acct 128452, 149010 2021 S08 AA001 C 1 9 6 2011 income proforma. need actual income and expence. Approx 6 slips, 149065 2021 S05 OF015 C 1 14400 14400 2019 proforma - act inc $123,882 , act exp $89,189, 149099 2021 S09 RE055 B 1 6960 6960 SHERWIN WILLIAMS 2009 PROFORMA, 149103 2021 S09 RE100 B 1 3047 3047 ALADDIN ANIMAL HOSPITAL 2019 Income proforma. Owner Occupied, 149145 2021 S14 WH060 B 1 3320 3320 2013 income, 149270 2021 C02 WH025 B 1 62325 62325 OWNER OCCUP/ INCOME PROFORMA, 149899 2021 G01 MF001 B2 3 240954 205150 PARK TIMBERS 2020 Income. Worked W/98308, 150107 2021 S09 SP011 C 1 40 54 2011 income proforma Boathouses 54 open slip. Income proforma based on 54 slips @ $150 month, 20% vacancy, 45% Exp and 10% cap. Need Actual Income and Expence, 150113 2021 S09 SP010 B 1 5988 460 Marina 400 boat slips. 2011 Income Proforma based on $150 slip rent (low) 20%vac,45% exp and 10 Cap rate. Proforma does not include anything for secondary income. Need Actual Income and Expence, 150550 2021 S08 RE025 B 1 2478 2478 , 152061 2021 S14 WH060 B 1 101450 101450 2019 lawsuit, 152097 2021 G01 SC045 C 1 58246 52340 LEWISVILLE MARKETPLACE 2019 Income, 3/18 CS SHOWS 4500 VAC @ $15-16 NNN 4/17 COSTAR SHOWS 2268 AVAIL @ $15-$16NNN 10 new leases for 2016 152151 2021 G01 MF020 A 3 2528 382 Hickory Creek MHP 360 spaces 2019 ACTUALS, 152152 2021 S05 WH060 A 1 4000 3200 2017 PROFORMA, 152336 2021 G01 SC045 C 2 53727 50573 LAKE PARK SHOPPING 2017 INCOME -, 9/19 CS SHOWS 9867 VAC @ $11.50-$13.50 NNN 4/17 XCEL SHOWS 4753 VAC @ $9-$12.50NNN 4/16 XCEL SHOWS 7604 AVAIL @ $7.50-$11.50 NNN 12/30/14 COSTAR SHOWS 10,002 AVAIL @ $6.50-$11.50 NNN ALSO FIELD CHECK 3/14 COSTAR 12763 AV 152733 2021 S11 OF010 C 1 2043 2043 , 152981 2021 S14 OF020 C 1 800 800 , 152985 2021 S09 RE025 B 1 2045 2045 , 153004 2021 C03 RE030 B 1 7000 7000 pro, 153084 2021 S09 WH060 C 1 36400 69800 2019 INCOME, 153145 2021 S09 WH060 A 1 34429 34429 2012 Proforma Owner Occupied, SEE ACTUAL RENTS ON 18133 & 133471 153148 2021 S09 WH060 B 1 14820 14820 , 153149 2021 S09 WH060 B 1 7378 7378 2017 INCOME PROFORMA-OWNER OCC, 153219 2021 S09 RE040 A 1 4062 4062 BRAUMS , 153220 2021 S05 OF001 B 1 4667 4667 FAMILY MEDICAL CENTER 2009 MLS, 153222 2021 G01 MF001 B2 1 101142 91700 COTTAGES ON EDMONDS 2021 Income 153229 2021 S14 RE070 B 1 4800 4800 , 153231 2021 S14 AA001 C 1 6240 6240 5-PLEX & RETAIL 2019 income Apt / Retail VALUED WITH R61564, 153236 2021 S09 FL001 B 1 32264 32264 2019 Proforma, 153238 2021 S05 OF001 B 1 3448 3448 2012 proforma, 153240 2021 S05 OF001 B 1 2322 2322 , 153241 2021 S05 OF001 B 1 1471 1471 , 153245 2021 S05 OF001 B 1 2461 2461 2015 pro, 153251 2021 S05 RE025 B 1 0 1200 2014 proforma, 153254 2021 G01 WH015 A 1 76212 76212 Income 2021 153255 2021 S05 RE055 B 1 4744 4744 , 153264 2021 S09 RE025 B 1 4747 4747 Racetrac 2019 INCOME PROFORMA, 153276 2021 S09 RE030 A 1 5676 5676 Childtime Daycare , 153313 2021 C02 RE025 B 1 4342 3264 7-11 2018 PROFORMA, 153315 2021 C02 RE030 C 1 5165 5165 DING DONG DANG CHRISTIAN CHILD SCHOOL 2018 Proforma, 153671 2021 S09 RE040 A 1 2208 2208 ARBYS 2011 proforma, 153672 2021 S09 RE040 A 1 3238 3238 KFC Remodel 2006, 153675 2021 S05 RE040 A 1 1974 1974 TACO BELL & PIZZA HUT Remodel 2010, 153678 2021 S05 RE005 B 1 5824 5824 GOODYEAR , 153681 2021 G01 SC045 C 1 38272 38295 SOUTH DENTON PLAZA 2020 INCOME, INCLUDES ACCTS 153683, 153685, 153687 153690 2021 G01 SC045 C 1 38272 38295 SOUTH DENTON PLAZA 2020 INCOME, INCLUDES ACCTS 153683, 153685, 153687 153693 2021 S09 OF010 C 1 2530 2530 2016 pro, 153694 2021 S05 WH060 C 1 13440 13440 D-BAT 2018 INCOME, 153696 2021 S05 OF020 C 1 6495 5280 2015 Proforma, 4/2015- Co* listed for sale $628,571 at a 7% cap 153700 2021 C03 RE040 B 1 2333 1961 WOK EXPRESS , 153701 2021 C02 RE025 B 1 3206 2973 Conoco NLA 2973. 2019 Proforma, 153702 2021 C02 RE010 A 1 4082 4082 WACHOVIA 2015 INCOME PROFORMA, 153703 2021 C02 RE025 A 1 4482 3294 TEXACO FOODMART , 153779 2021 C02 RE025 A 1 2117 1325 CIRCLE K 2017 proforma, 153792 2021 S09 RE040 B 1 2392 2392 BURGER STREET 2017 pro, 153795 2021 C03 RE040 B 1 2478 2430 samil investment 2019 income, 153797 2021 C03 RE040 B 1 2895 2895 RUSTY TACO 2016 Proforma, 153804 2021 C03 RE040 A 1 3962 3961 ZAXBY'S , 153829 2021 G01 WH040 C 4 33308 33308 2018 Market Profomra, 153875 2021 S05 MF002 B1 4 3492 4356 2019 income pro forma, 153899 2021 C02 AA001 A 1 28218 26418 2019 proforma, 154128 2021 S05 WH025 C 1 231520 231520 , 154141 2021 C02 RE030 B 1 7344 7344 Day Care PROFORMA, 154659 2021 G01 WH040 C 2 51488 47108 , 154664 2021 S09 WH035 B 1 111087 111087 1603 GARDEN RIDGE 2015 proforma, 154671 2021 S05 RE040 A 1 4760 4760 BRAUMS 2019 proforma, 154673 2021 S05 RE040 A 1 3274 3274 PIZZA HUT Remodel 2010, 154674 2021 S05 RE010 A 1 5636 5636 POINT BANK 2019 PROFORMA, 154676 2021 S09 SC030 B 1 314701 303647 LAKEPOINTE CROSSING 2020 INCOME/EXP. HIGH VACANCY. NOT FOR ACTUALS. SEE DIRECT CAP. 154679 2021 S09 SC010 B 1 45515 45515 TOYS R US 2018 PROFORMA, 154748 2021 S05 RE040 A 1 1984 1984 ARBYS 2017 proforma, 154754 2021 G01 FL020 C 1 15442 15442 , 154755 2021 S09 WH060 B 1 4712 4712 , 154848 2021 S05 OF020 C 1 5796 5286 2017 proforma. INC LAND ACCT 154849., 154900 2021 0 1859121 1036490 SOLANA 2001 INCOME--PROFORMA EXP., 154903 2021 0 261604 261600 SOLANA MARRIOTT 2001 ACTUAL INC/EP, 154912 2021 S11 WH001 B 1 15500 15500 2018, 154951 2021 S10 WH060 A 1 7000 7000 OWNER OCCUPIED!! EXPENSES ARE HIGHER DUE TO SEPTIC. ETC, 154989 2021 S05 RE055 C 1 1470 1470 2019 income owner pays for taxes, insurance, only used for storage for other half 155084 2021 S09 WH060 B 1 8400 8400 2011 income, 155085 2021 S09 OF020 C 1 7163 7163 OFFICE 2017 income and expence - worked with R18965, 155087 2021 G01 FL020 C 1 30000 30000 2018 Market Proforma, 155120 2021 C02 OF010 B 1 7377 7377 2018 PROFORMA, ASKING $17 - $18 nnn 155136 2021 S09 WH060 B 1 13280 27000 2009 income and expenses includes R94387, 155145 2021 G01 WH025 B 2 18590 18590 NULL 155320 2021 S14 WH060 B 1 4000 4000 , 2016 MLS for lease $3,000 month ($9 sq ft) 155485 2021 C03 OF020 C 1 3027 2880 2012 Proforma, 155832 2021 S14 OF002 B 1 0 1008 , 155867 2021 S05 OF020 B 1 2915 2485 OFFICE 2020 INCOME. -L:B Ratio is 2 times adjacent properties., 156084 2021 C03 RE030 B 1 7326 7326 MINI-SKOOL EARLY LEARNING CENTER 2017 proforma, 156085 2021 G01 MF001 B1 2 632653 598128 AUTUMN CHASE APTS PH I,II, & III 2019 INCOME---WORKED W/R180168,R156085, 2019 INCOME---WORKED W/R180168,R156085 156105 2021 S09 RE025 B 1 3060 2290 2017 proforma, 156153 2021 S05 OF020 B 1 4764 4764 HALF OF BUILDING IS OWNER OCCUPIED., 156161 2021 S05 OF002 B 1 1704 1704 , 156258 2021 G01 SC045 C 2 195015 183695 LAKELAND PLAZA 2017 PROFORMA INCOME SEE KAREN, 3/19 CS SHOW 11/309 VAC OFFICE @ $13-$16 MG AND 6675 RETAIL @ $12.50NNN 3/18 CS SHOWS 33,441 RETAIL AND 11,318 OFFICE @ $6.50-$18.86 NNN 4/17 PER FC & XCEL 8673 +3343? AVAIL @ $12.50-$13.50 NNN 4/16 XCL SHOWS 20 156259 2021 C02 RE070 B 1 0 5920 PATZCUARO NOT OPEN FOR BUSINESS UNTIL 2/15/2011., 156266 2021 S09 HC005 A 1 6478 6478 FIRST CHOICE EMERGENCY ROOM , Was Listed for sale $3,467,000 with 6.75 cap. 10% rent increases Each year 156321 2021 S09 OF015 B 1 11708 11708 r156322, r156321, 156322 2021 S09 OF015 B 1 11708 11708 r156322, r156321, 156327 2021 0 24583 24279 2004 INC, 156582 2021 G01 SC045 B 1 9900 9900 ZIMMER INS 2019 income proforma-2,500 sqft owner occupiedPer agent - Entire center is $13 gross., 3/18 COSTAR SHOWS ASKING $22.00 MOD GROSS FOR 2500 FT . LISTED FOR LEASE 11/7/13 FOR $20.00/FT + ELEC . INCOME IS ONLY PROFORMA SINCE SUITE 264 AND 262 ARE OWNER OCC 156583 2021 S05 RE090 C 1 11878 9900 LA AZTECA SUPERMARKET 2019 Proforma, 156619 2021 S05 OF002 B 1 6936 6936 , 156620 2021 S05 OF002 B 1 6936 6936 , 156621 2021 S05 OF002 B 1 6936 6936 , 156700 2021 G01 FL020 B 1 41534 42225 2019 income, 64% OFFICE/LabPart owner occ 156909 2021 G01 SC045 B 1 17430 17176 2019 INCOME, 11/17 XCEL SHOWS 100% OCC 3/17 XCEL SHOWS 100% OCC WITH LAST RATE @ $18 NNN 3/14 2063 BECOMES AVAIL @ $18 NNN. 1/4/12 LOOPNET SHOWS 2,062 AVAILABLE @ $16 NNN. 2011 OCC 49.5 % - 2010 -37%OCC 156938 2021 S05 RE045 B 1 9082 8570 , 156939 2021 S05 AA001 B 1 8080 8080 Texas Trux , 156940 2021 S05 OF010 B 1 4941 4941 SMILES ZONE 2019 income proforma, 157203 2021 S05 RE055 C 1 12032 12032 , 157258 2021 0 24372 21025 2006 INC, 157277 2021 S05 WH035 B 1 106956 106956 2018 proforma, 157298 2021 S09 RE100 B 1 3091 3091 , 157354 2021 G01 WH025 B 2 15000 15000 NULL 157379 2021 S14 HC001 B 1 2280 2280 2014 income proforma, 157481 2021 S09 OF010 B 1 6152 6152 2010 proforma. owner occupied, 157482 2021 S09 RE040 A 1 2708 2708 WHATABURGER , 157529 2021 S09 RE055 B 1 47192 48111 HAVERTYS 2019 Income, NEED TERMS OF LEASE SHOWING INCREASES IN RENTS SINCE 1990 157530 2021 S09 RE055 B 1 47192 48111 HAVERTYS 2019 Income, NEED TERMS OF LEASE SHOWING INCREASES IN RENTS SINCE 1990 157680 2021 S05 WH001 A 1 11380 11380 2005 INCOME, 158240 2021 S05 MF007 B 1 5533 5533 CHI OMEGA SOROITY , 158257 2021 S09 RE070 A 1 9026 9026 RESTAURANT 2018 proforma, 158258 2021 S09 SC010 A 1 50000 50000 CONN'S 2019 INCOME PROFORMA, 158259 2021 S09 RE055 A 1 0 9625 2008 INCOME, 158332 2021 S05 AA001 C 1 45335 45335 , 158449 2021 S11 WH060 A 1 0 4200 , 158473 2021 S11 WH060 B 1 5000 5000 2015 proforma OWNER OCCUPIED, 158702 2021 S05 OF001 B 1 2746 2746 , 158740 2021 S05 OF001 C 1 9018 5856 , Unsure of NRA, possibly 5,856 158741 2021 S05 OF001 C 1 9018 5856 , Unsure of NRA, possibly 5,856 159107 2021 S09 RE070 C 1 36883 25073 SNEAKY PETE'S 2009 PROFORMA ON REST AND ADD DOCKS, 159285 2021 0 36875 34949 RETAIL S/C 2007 INCOME, 159389 2021 0 22500 22500 WHSE 2005 INCOME, 159886 2021 S05 MF020 B 1 0 186 Denton Falls MHP 2010 income, 159888 2021 S05 OF010 B 1 2487 2487 2012 proforma, 159897 2021 G01 WH025 B 2 80649 80649 NULL 159971 2021 S09 OF020 B 1 3152 3152 2019 Proforma, 159972 2021 S09 OF010 B 1 6518 6518 2015 PROFORMA, 159973 2021 S09 OF020 B 1 7303 7235 2021 - RENT ONLY. SEE DIRECT CAP. 159974 2021 S09 OF010 B 1 2346 2346 2017 Proforma, 159975 2021 S09 OF020 B 1 7739 7631 2015 pro, 159976 2021 S09 OF010 B 1 4572 4572 2015 Proforma, 11/16- CO* ASKING $25.17 FS 159977 2021 S09 OF020 B 1 5098 4986 proforma, 159978 2021 G01 WH015 B 1 1330394 1263711 OLD FOOD LION COLD STG FACILITY 2018 Market Proforma80% Tarrant County20% Denton, 160029 2021 S14 AA001 C 1 9200 9200 2015 pro, 160090 2021 S05 OF002 B 1 3603 3603 2019 PROFORMA, DENTAL OFFICE/ APARTMENT 160091 2021 S05 RE040 A 1 3540 3540 KFC TAX UNIT #X843057 Remodeled 2006. 2010 proforma, 160098 2021 S05 OF001 B 1 2212 2212 , 160110 2021 G01 SC045 B 3 15192 14865 GATEWAY PLAZA 2019 need actual income. using $20.00 finish out allowance for shell space., 2019 100% OCC 3/18 COSTAR SHOWS 280 FT @ $15.00 NNN 1/5/12 COSTAR & LOOPNET SHOW 5750 AVAILABLE @ $14.00 NNN & STILL FOR SALE. 160113 2021 C02 RE025 A 1 1554 1554 , 160803 2021 G01 FL020 B 1 9982 9982 2020 DIRECT CAP. OWNER OCCUPIED. 160874 2021 C03 RE070 B 1 2090 2090 LARRYS FAMILY RESTAURANT 2014 Proforma, 160884 2021 S05 MF002 C 3 60136 55024 THE QUARTERS APTS 2020 INCOME/EXP W/R160884. RENT BY THE BED. 64 UNITS & 110 BEDS 160887 2021 S05 RE040 A 1 3540 3540 KFC Remodel 2007, 160888 2021 S05 OF010 B 1 11281 11280 Family Doctors 2018 Owner Occupied. Aditional Pad site(excess land), 161005 2021 G01 FL020 B 1 18760 18760 2019 Market Proforma, 161045 2021 S05 MF002 B2 4 27080 25132 CRAIG PLACE APTS. 2020 INCOME, 161091 2021 S05 RE030 B 1 0 5180 pro, 161440 2021 S05 RE055 B 1 4136 4136 2015 Proforma, 8/15-Leasing 700 sq ft $27.43 sq ft($1,600 month) 161450 2021 G01 WH040 B 5 70865 206000 Anchor Bay Boat & RV Storage 26250 sf is covered parking - 43380 sf is enclosed parking & 386 spaces on outside parking. (Total 522 Spaces), 161472 2021 S05 HC001 A 1 37102 36722 , 161560 2021 G01 MF001 C 2 107554 95752 THE STUDIO PLACE APTS 2020 INCOME, 161561 2021 G01 MF001 C 2 81981 74416 MANCHESTER HOUSE 2020 INCOME. WORKED W/R33311 LAND ACCT. 39 1 BED 1BATH. 34 2BED 1 BATH. 14 EFFICIENCY, 161788 2021 0 3660 3660 WORKED ON INCOME 2002, 161882 2021 S09 RE030 A 1 19887 19887 Children's Courtyard 2018 pro, 161908 2021 S14 RE025 A 1 6264 4800 CHAPPARRAL PLAZA 2019 Proforma, 161959 2021 G01 RE002 C 1 11684 11684 NULL 161961 2021 S05 RE075 B 1 2744 2744 , 161968 2021 S09 OF020 A 1 4840 4840 Office Bldg 2009 INC & EXP, 161970 2021 S09 RE006 B 1 4004 5852 Kwik Kar 2014 Proforma, 161971 2021 S09 RE025 B 1 2402 2402 7-11 2018 PROFORMA, 162131 2021 C03 AA002 A 1 6000 6000 BLOCKBUSTER , 162637 2021 G01 SC045 A 3 5460 5460 2019 PROFORMA, ONLY COMPARE TO SC45S09A1 RENTS 162641 2021 S09 OF020 C 1 4137 3237 , 162646 2021 S05 WH025 B 1 68600 73062 2018 Proforma. Owner Occupied, 162792 2021 C02 OF020 C 1 3964 3964 2016 pro, 162892 2021 S05 RE055 C 1 1470 1470 2019 income-MATTRESS STORE LEASES HALF THE BUILDING FOR $750 A MONTH. OTHER HALF IS STORAGE., 163052 2021 S05 HS001 A 1 4300 9853 2011 income, 163073 2021 S05 MF025 A 4 5216 6208 4-PLEX , 163550 2021 S05 RE025 B 1 2604 2604 , 164115 2021 S11 OF005 A 1 74644 73747 ACC #14 2019 Income., 164422 2021 G01 WH040 B 2 30406 32995 LITTLE ELM SELF STORAGE 2020 INCOME. 249 Units., 164426 2021 G01 MF020 C 6 3030 30 High Percentage of value on land, 164509 2021 S05 MF007 B 1 6120 6120 PHI KAPPA SIGMA , 164510 2021 S05 MF007 B 1 7816 7816 SIGMA NU , 164529 2021 G01 FL020 C 1 35750 35750 2019 income, 164817 2021 S05 OF010 B 1 3711 3711 2012 proforma, 164818 2021 S05 OF010 B 1 1921 1921 2012 proforma, 164865 2021 G01 SC045 B 4 23060 23740 THE SHOPS OF ARGYLE 2021, 11/17 XCEL SHOWS 100% OCC 3/16 1500 AVAIL @ $12NNN 11/14 COSTAR SHOWS 1500 VAC @ $12.00 NNN @ $5.50 164875 2021 S14 SP005 A 1 0 31770 MILESTONE 2018 PROFORMA, 164883 2021 C02 AA001 B 2 49913 49913 2021 Proforma 164885 2021 C02 AA001 B 2 49913 49913 2021 Proforma 164887 2021 C02 AA001 B 2 49913 49913 2021 Proforma 164888 2021 C02 AA001 B 2 49913 49913 2021 Proforma 164889 2021 C02 AA001 B 2 49913 49913 2021 Proforma 164890 2021 C02 AA001 B 2 49913 49913 2021 Proforma 164891 2021 C02 AA001 B 2 49913 49913 2021 Proforma 164892 2021 C02 AA001 B 2 49913 49913 2021 Proforma 164894 2021 C02 AA001 B 2 49913 49913 2021 Proforma 164953 2021 S08 FL020 B 1 3000 3000 , 164966 2021 S09 RE005 B 1 6900 5250 2019 Proforma, 164971 2021 S09 WH025 B 1 29880 29880 2008 PROFORMA-OWER OCC, 164978 2021 G01 MF001 B1 1 318383 243064 MARQUIS AT LANTANA APTS NULL 165078 2021 S05 MF002 B2 4 43584 40800 BELLMERE APTS. 2018 Income, 2018 Operating stmt 165497 2021 C02 RE005 B 1 3008 3008 PRECISION TUNE , 165498 2021 S05 MF025 B1 5 5538 5538 2020 RENT ROLL 165500 2021 S05 OF020 B 1 11668 10545 2019 proforma, 165507 2021 S05 MF002 B2 4 6400 6400 OAK RIDGE APTS 2019 Income, 2018 no data 165508 2021 S05 OF010 B 1 3628 3628 2011 INC PROFORMA, 165509 2021 S05 OF010 B 1 3628 3628 2011 INC PROFORMA, 165510 2021 S05 OF020 A 1 5986 5986 OWNER OCCUPIED, 165513 2021 S05 MF002 B2 4 43584 40800 BELLMERE APTS. 2018 Income, 2018 Operating stmt 165578 2021 S09 RE001 B 1 2562 2562 POPEYES 2017, 165579 2021 G01 SC045 C 2 119999 122692 OLD ORCHARD S/C 2018 INCOME W R165579, 2/18 FC ONLY 1 VAC 4/16 9446 AVAIL @ $12 NNN SALE $8,600,000 1/2015 LIST FOR SALE @ $9.53 MILL. 2015 NEED CORRECT RENT ROLL-SQ FTG CHANGES EVERY YEAR AND NOT SHOWING BUMPS IN RENT 12/31/14 COSTAR SHOWS 12,170 VAC @ $1 165582 2021 S09 SC020 B 1 78023 81169 TIMBER VALLEY ONLY RENT ROLL FOR 2019. NEED P&L AND RR IN 20202019 INCOME. NEED COMPLETE RENT ROLL AND I&E FOR 2019, 11/14/18 CS SHOWS 2800 AVAIL IN 30 DAYS NEG W/$5.38 NNN 10/17 XCEL SHOWS 5390 AVAIL @ NEG. 2013 MUCH BETTER OCC ONLY 1050 AVAIL/LOOPNET. COS 165583 2021 S09 SC020 B 1 78023 81169 TIMBER VALLEY ONLY RENT ROLL FOR 2019. NEED P&L AND RR IN 20202019 INCOME. NEED COMPLETE RENT ROLL AND I&E FOR 2019, 11/14/18 CS SHOWS 2800 AVAIL IN 30 DAYS NEG W/$5.38 NNN 10/17 XCEL SHOWS 5390 AVAIL @ NEG. 2013 MUCH BETTER OCC ONLY 1050 AVAIL/LOOPNET. COS 165812 2021 S09 OF020 C 1 3680 2873 2019 pro., 4/16-CO* $18.50MG asking. 4/15- Co* $22.22 sq ft asking 165813 2021 S09 OF020 C 1 5880 5954 2019 income, 11/15- CO* asking $18.50 MG. 4/15- Reworked income per actuals 166352 2021 C02 OF020 C 1 5178 5178 2019 Proforma, 166403 2021 S09 RE040 A 1 2376 2376 TBC #5402 2012 proforma, 166404 2021 S09 RE055 A 1 3060 3060 PAYLESS SHOE SOURCE 2014 proforma, 166407 2021 S09 RE040 A 1 2946 2946 WHATABURGER , 166408 2021 S09 RE070 A 1 11796 11796 REGAL BUFFET 2019 income, 166411 2021 S09 RE055 A 1 9600 9600 2019 Proforma, 166625 2021 C02 RE040 A 1 2349 2349 DAIRY QUEEN 2018 INCOMERemodel 2008, 166636 2021 G01 SC045 B 5 46412 44379 STONE CREEK S/C 2018 INCOME PARTIAL NNN., 2019 inc. 3/18 CS SHOWS 1512 @ $12 NNN 4/17 XCEL SHOW 3427 AVAIL AS WELL AS FC 4/16 XCL SHOWS 4939 AVAIL NNN & MUCH BETTER OCC PER FC 11/16/15 CS SHOWS 73 166808 2021 G01 WH040 B 2 63150 50100 2019 Income. 2017 income w/R153262 74 RV SPACES AND 339 STORAGE UNITS, 166875 2021 S05 OF020 B 1 5768 5220 OFFICE 2019 INCOME, 167125 2021 C02 RE030 B 1 7260 7260 PEANUT GALLERY #302 2016 Proforma, 167403 2021 0 524000 524000 NESTLE 22% OFFICE, 167698 2021 S05 OF020 C 1 0 3390 , 167763 2021 S05 MF007 B 1 11480 11480 Gamma XI Alumni of Delta Sigma Phi 2009 Income, 167774 2021 S09 RE010 A 1 11503 11503 FIRST STATE BANK , 167775 2021 S09 OF020 B 1 8291 8291 SALON 2019 PROFORMA, 167898 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167899 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167900 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167901 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167902 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167903 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167904 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167905 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167906 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167907 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167908 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167909 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167910 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167911 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167912 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167913 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167914 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167915 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167916 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167917 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167918 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167919 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167920 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167921 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167922 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167923 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167924 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167925 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167926 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167927 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167928 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167929 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167930 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167931 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167932 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167933 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167934 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167935 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167936 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167937 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167938 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167939 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167940 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167941 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167942 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167943 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167944 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167945 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167946 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167947 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167948 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167949 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167950 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167967 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167968 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167970 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167971 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167973 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167974 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167975 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167977 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167978 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167979 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167980 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167981 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167982 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167983 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167984 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167985 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167986 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167988 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167989 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167990 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167992 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167993 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167994 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167995 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167996 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167997 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167998 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 167999 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168000 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168001 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168004 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168012 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168014 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168015 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168016 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168017 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168018 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168019 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168020 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168021 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168022 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168023 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168024 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168025 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168026 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168027 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168028 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168029 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168030 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168031 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168032 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168033 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168034 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168035 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168036 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168037 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168038 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168039 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168040 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168041 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168042 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168043 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168044 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168045 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168046 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168047 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168048 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168049 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168050 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168051 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168052 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168053 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168054 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168055 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168056 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168057 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168058 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168059 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168060 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168061 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168062 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168063 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168064 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168065 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168066 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168067 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168068 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168069 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168070 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168071 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168072 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168073 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168074 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168075 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168076 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168077 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168078 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168079 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168080 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168082 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168083 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168084 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168085 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168087 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168088 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168089 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168090 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168091 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168092 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168093 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168094 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168095 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168096 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168097 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168098 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168099 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168100 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168101 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168102 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168103 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168104 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168105 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168106 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168107 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168108 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168109 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168110 2021 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2021 income, Do Not Include in Proforma, due to Non Traditional complex with Golf Course and 180 individual Condo Units. 168237 2021 S05 HC001 A 1 30221 30221 , 168238 2021 C02 RE040 A 1 4400 4400 ARBYS 2017 pro, 168341 2021 G01 WH040 C 4 52968 52968 LAKE RAY ROBERTS DRY BOAT STORAGE 2019 INCOME, 168343 2021 S05 OF020 B 1 4279 4255 OFFICE 2019 INCOME, Lease started 2002 169180 2021 S05 RE070 A 1 6005 6005 HORNY TOAD CAFE 2016 PROFORMA, 169306 2021 G01 MF020 C 5 23 23 LIGHTHOUSE COVE RV PARK 23 spaces, plus excess lands, 169310 2021 S11 RE030 A 1 5793 11613 Daycare 2018 PROFORMA, 169311 2021 S05 OF015 A 1 6000 6000 Block Buster , ASKING $25NNN PER COSTAR 3/14 169312 2021 C02 RE030 A 1 10924 10924 Fairgate Kinder Care 2018 Proforma, 2013 value usin market rents of $15-$18 NNN 169615 2021 S05 OF020 A 1 45383 33748 2014 proforma, Sold 8-30-17. Loan amount $2,675,000. +20% = $95/SF.Asking rent of $16 FS 169636 2021 S09 RE070 A 1 8278 7400 REDNECK HEAVEN 2017 Proforma, 169637 2021 S09 RE070 A 1 9470 9470 RED LOBSTER 2018 Proforma, 169685 2021 C02 RE030 B 1 9703 11123 , Listed for sale 8/15 for $2,600,000. Rental Rate $16.16 sq ft nnn expires 12/18 169701 2021 G01 MF001 B2 3 461660 461660 CARROLLTON PARK NULL 169813 2021 G01 WH015 A 2 108672 103113 ALLIANCE #1 2018 Market Proforma, 169926 2021 S05 OF002 C 1 3248 3200 , Actual Rents below market. Son Leases 1 building for his insurance business 169933 2021 G01 SC045 B 5 49607 49404 ROSEMEADE PARK 2019 income, 11/17 XCEL SHOWS 1135 IN 30 DAYS @ $12-$16 NNN @ $3.96 3/14 COSTAR/EXCEL SHOW 1135 AVAIL @ $12NNN 3/15 3518 AVAIL @ $10-$12 NNN PER CS & XCL AREA SHOWS $14-$18 RENTS 11/14. 3/14 LOOPNET SHOWS 5348 AVAIL @ $10-$12 NNN @ $3.75 169943 2021 S09 AA001 C 1 24337 24337 2019 proforma, 169944 2021 G01 WH040 C 4 293012 290000 2020 actuals, INCOME AND EXPENSES INCLUDE RETAIL AS WELL 170202 2021 G01 WH015 A 1 51514 52128 PATTERSON LOGISTICS 2018 Market Proforma OWNER OCCUPIED-6% OFFICE- EXCESS LAND***, 170229 2021 S05 OF020 A 1 8566 8565 HINKLE PROPERTY 2018 income, 170281 2021 S09 RE070 A 1 6732 7400 , 171001 2021 S05 RE040 A 1 1974 1974 TACO BELL #9525 test, 171006 2021 S09 RE010 C 1 7987 7987 DATCU 2013 Proforma, 171008 2021 S09 RE070 B 1 6303 6303 SPRING CREEK BBQ owner occ.2016 income proforma, This is owner occupied 171076 2021 S09 RE070 A 1 6827 6827 CARINOS RESTAURANT , Lease began in 2007 @ $22.56 increased 5% in 2000 and every 3 years after. 2012 is $28.79 171077 2021 S09 RE040 B 1 3478 3478 TACO CABANA 2017 Proforma, 171078 2021 G01 SC045 A 2 12954 12954 2017 INCOME, 171183 2021 G01 WH015 B 1 73014 73014 , 171195 2021 S09 RE040 A 1 2954 2954 BOSTON MARKET , 171342 2021 S09 RE040 A 1 4243 4243 CHICK FIL A Remodel 2014, 171343 2021 S09 RE040 B 1 4171 4171 MCDONALDS 2018 Proforma, 171344 2021 S09 RE040 A 1 3160 3160 WENDYS Remodel 2014, 171346 2021 S09 SC030 B 1 376593 373531 VISTA RIDGE VILLAGE 2021income. 171347 2021 S09 SC010 A 1 116615 116615 HOBBY LOBBY/HEMISPHERE 2019 INCOME, 11/6/18 CS SHOWS 49,969 AVAIL IN 30 DAYS WHICH IS HEMISPHER PORTION Hemisphere is subsidiary of Hobby Lobby. LEASE STARTED 2/13 -18 @$7.95, 2/18-23 @$8.45, 2/23-29 @$8.95. 171348 2021 G01 SC045 A 6 33422 32793 2019 INCOME, 2015 NEW TENANT100 % OCC 171349 2021 S09 SC030 B 1 376593 373531 VISTA RIDGE VILLAGE 2021income. 171493 2021 S11 OF020 B 1 6556 5324 2011 income proforma, 171798 2021 S14 AA001 B 1 21972 20000 2014 proforma, 171801 2021 G01 FL020 B 3 19700 20300 2018 pro. New Building added for 2018, 2018 PER LEASES 2016-asking $6 sqft per costar 171807 2021 C02 AA001 A 1 8750 8750 TEXAS BARCODE SYSTEMS , 172334 2021 S09 RE025 B 1 4658 4658 2013 proforma, 172335 2021 G01 SC045 B 2 19729 9417 WENTWOOD VILLAGE 2017 INCOME, 4/16 CS & XCL SHOW 2177 AVAIL @ $17 NNN 4/15 3530 VAC @ $17.00 NNN OTHER PART OF WENTWOOD ON 187446 3/14 4077 AVAL @ $16.25NNN OFFERING NO FO. . PAD SITE WAS NOT 172565 2021 G01 MF001 B1 3 800904 698413 MANSIONS AT COYOTE RIDGE APTS 2019 INC & EXP, 2019 INCOME AND EXP 172611 2021 G01 WH040 B 3 50923 60622 2018 INCOME405 Total Units.30 units are Climate Controlled(3,050 sq ft). Plus 55 RV Parking spaces. Add RV Parking as secondary income. INC 131203 - LAND ACCOUNT, 172619 2021 S05 OF010 B 1 26807 23042 MED OFFICE (BLDG # 6) 2020 INCOME-1003 ft on acct #330607 is suite 105 and is exempt, 10/16- Co* still shows high vacany. 12/03/2014 co* still shows high vacany 172772 2021 S09 RE070 B 1 6819 6444 CANTINA LAREDO , 172773 2021 S09 SC030 B 1 376593 373531 VISTA RIDGE VILLAGE 2021income. 172774 2021 S09 SC030 B 1 376593 373531 VISTA RIDGE VILLAGE 2021income. 172813 2021 S14 MF002 B2 5 12144 12144 2- 4-plex 2018 income, 172914 2021 S05 WH060 B 1 21780 21780 2017 INCOME, 172966 2021 S05 RE025 C 1 2100 2100 BLACK TIE LIQUOR 2019 income proforma base on lease. Scanned in 2018 inquirery, 173117 2021 G01 SC045 B 2 17199 16933 TARTAN SQUARE 2019 income, 2017 PER FC 1 VAC 4/16 XCL SHOWS 1586 VAC AND 4128 AVAIL 2015 2 NEW LEASES 3/14 PER FIELD ONLY 1 SMALL VAC. 1/7/12 COSTAR SHOWS 3200 AVAILABLE @ $16 173187 2021 S09 RE070 A 1 0 7684 SALTGRASS RESTAURANT , ACTUAL LEASES IN AREA RUNNING $26+ 173312 2021 S14 WH060 B 1 0 37896 2017 proforma, 173444 2021 S05 WH060 B 1 10500 6500 OWNER OCCUPIED, 173490 2021 G01 SC045 B 1 10560 10500 CROSS TIMBERS 2018 INCOME- rent roll only, 2019 INC2017 NEED CURRENT RENT ROLL NOT EFFECTIVE RATES. 2015 FC 100% OCC 3/14 COSTAR SHOWS 2460 VAC @ $16-$20NNN. 1/10/12 COSTAR & LOOPNET SHOW 1000 VAC @ $16 NNN 173667 2021 G01 MF001 B1 3 411223 358458 THE MADISON AT ROUND GROVE APTS 2020 INCOME. Also rent Carports & Garages, 174007 2021 S09 SE036 A 1 25000 25000 Titans Gym , 174115 2021 G01 FL020 A 2 15685 15685 INCOME PROFORMA, 174223 2021 S09 RE025 B 1 2989 2989 , 174364 2021 G01 MF001 B1 1 211531 207650 TUSCANY SQUARE APTS 2020 INCOME/EXP. 174367 2021 S09 OF010 A 1 4591 3947 2018 pro Owner Occupied, 174368 2021 G01 SC045 B 3 6848 6637 2019 PROFORMA - PROFIT AND LOSS ONLY. DOMINO'S OWNER OCCUPIED., 174369 2021 G01 FL020 B 1 7168 7167 2018 Market Proforma, 174371 2021 G01 SC045 C 3 170300 136186 STONEHILL CENTER 2019 INC.-PROFORMA 2018 BETTER OCC, 3/19 CS SHOW 29,729 VAC @ $8-$14NNN 3/18 COSTAR SHOWS 22462 VAC 11/17 XCEL SHOWS 43601 VAC @ $8-$10NNN LEASED 31000+ IN 2017 4/17 XCEL SHOWS ONLY 40,729 VAC @ $7-$9 NNN. MUCH BETTER AFTER SALE 2016 SALE. 174372 2021 S09 RE055 A 1 4212 4212 PAYLESS SHOE SOURCE 2016 proforma, 3/18 CS SHOWS RENT $38 NNN 174373 2021 S09 SC030 B 1 376593 373531 VISTA RIDGE VILLAGE 2021income. 174382 2021 C02 RE040 A 1 4381 3072 MCDONALDS , 174442 2021 S09 RE005 C 1 13200 13200 CALIBUR COLLISION 2019 Proforma, 174444 2021 G01 MF015 A 2 214307 189888 VALLEY RIDGE APTS 2021 INCOME. LURA (Land Use Restriction). 40% must be rented to Low income, 174450 2021 S05 WH025 B 1 108780 108780 Home Zone/ Denton Gym/FEMA largest tenant , 174489 2021 G01 WH015 B 2 151578 153200 FRANKFORD DISTRIBUTION 1 , 174984 2021 S05 HC001 A 1 26392 26392 , 174989 2021 C03 OF010 B 1 4244 4244 RIDGEPOINT DENTAL 2018 PROFORMA, 174992 2021 G01 MF001 B1 3 568644 599112 OAK FORREST I & II APTS 2020 INCOME/EXP 175412 2021 G01 SC045 A 3 9456 9456 pro forma, 11/1/17 XCEL SHOWS FOR SALE @ $2,600,000 HAS 1700 VAC 175684 2021 S09 FL015 B 1 11400 11400 , 175685 2021 S09 OF020 C 1 3918 3918 2014 INCOME, 175951 2021 G01 WH015 A 1 87428 87624 Dallas Spring Dist 2021 income. Tenant vacated March 21' .Owner was notified prior to Jan 1. 175961 2021 G01 SC045 A 3 52550 52474 VISTA GROVE S/C 2017 LAWSUIT WORKUP, 175963 2021 S09 SC005 A 1 208936 208936 DILLARDS , 175964 2021 S09 SC005 A 1 152490 152490 JC PENNEY PROPERTIES INC #2410-9 , SOLD ON 4/24/2019 FOR $6,250,000 (40.99/SF) 175965 2021 S09 SC005 A 1 144568 144568 SEARS , 175967 2021 S09 SC035 B 1 724381 724381 VISTA RIDGE MALL 2019 PROFORMA, PER 2017 FEE APPRAISAL 4/2/14 Costar shows 81,971 vac @ $20-$40/ftNNN 175968 2021 G01 SC045 A 2 15984 15924 VISTA RIDGE S/C 2021 imcome.. PLUS GROUND LEASE AS EXCESS LAND, 175969 2021 S09 SC005 A 1 186222 186222 MACYS , 175971 2021 S09 RE070 A 1 7745 7745 Macaroni's Grill , 176220 2021 S09 RE070 B 1 7594 7594 FOX & HOUND PUB & GRILL , 2012 lease info 176222 2021 S09 RE001 A 1 108646 107607 HUFFINES CHEVROLET , 176225 2021 S05 WH060 A 1 7200 7200 ELLIOTS ELEC 2019 PROFORMA - OWNER OCC, 176226 2021 S05 WH060 C 1 7450 7450 2018 PROFORMA, 176227 2021 S05 WH060 B 1 10166 10166 2019 Proforma, 176228 2021 G01 FL020 B 1 6500 6500 CITY ELECTRICAL SUPPLY , 176230 2021 S05 AA001 C 1 5374 5374 2012 Proforma. Metal Warehouse style, 176238 2021 S05 RE070 A 1 5641 5641 APPLEBEES 2015 Proforma, 176240 2021 C02 RE040 A 1 1798 1798 KFC Land Acct 115750, 176456 2021 S09 RE070 A 1 5821 5821 IHOP , 176457 2021 S09 RE005 B 1 7250 7250 DISCOUNT TIRE , 176458 2021 C03 RE010 A 1 3925 4131 PROSPERITY BANK 2015 proforma, 177302 2021 S09 HC001 A 1 24645 24645 2014 proforma only, 177482 2021 G01 SC045 C 2 3564 3505 2019 INC PROFORMA2012 INCOME. ACTUAL INCOME RUNS $7.56 S.F. ($21,660 YR. FOR 3 TENANTS OCC. APPROX. 2,800 S.F.). OWNER OCC. APROOX 920 S.F. 3 LONG TERM TENANTS. LOW RENT PROPERTY., 3/17 NEED ACTUAL RENT ROLL AND I&E 177483 2021 S05 RE010 A 1 5195 5195 MERIDIAN BANK , 177484 2021 S05 WH060 B 1 9896 9896 2019 proforma only, 177834 2021 S09 RE030 A 1 33738 33738 Children's Courtyard worked with R182817 2018, 177836 2021 S09 RE005 B 1 4650 4650 CITY GARAGE , 177839 2021 S09 RE070 A 1 8201 7222 On the Border , 178303 2021 S09 RE070 B 1 4954 4954 WILD GINGER 2017 income proforma, 5/25/10 lease @ 130,000 or $26.24/ft unil 2015 increases to $28.87/ft. Increases another 10% in 2020 178305 2021 S09 RE070 A 1 7238 7460 RAZZOOS RESTAURANT 2010 PROFORMA, NEED ACTUAL LEASE. REMODELED IN 2010 178320 2021 S05 RE040 A 1 2926 2926 WENDYS , 178321 2021 S05 RE040 A 1 2542 2542 TACO BUENO , 178322 2021 S05 OF020 A 1 8723 8723 Cornell Offices 2018 INCOME 100% OCCUPIED AND COMPLETE, 178351 2021 G01 SC045 A 3 31742 29406 FLOWER MOUND TOWN CENTER 2020 INCOME/EXP. 178508 2021 S08 AA001 A 1 32860 32860 , 2017-Xcelligent 178558 2021 C02 AA001 A 1 65654 18 , 179044 2021 G01 MF001 B1 3 161856 134816 VISTA SPRINGS 2020 INCOME/EXP 179157 2021 S09 RE040 B 1 0 2349 LONG JOHN SILVERS Land Account 156261, 179173 2021 S14 SP010 A 1 14938 502 2017 income 422 covered slips and 80 uncovered slips 10% cap does not include secondary income, worked with R218941 and R169306 179178 2021 C03 RE035 A 1 9782 9782 CVS , 179322 2021 S05 OF010 B 1 2309 2309 2012 Proforma, 179403 2021 S09 SC010 C 1 116544 104750 Home Depot , 179406 2021 S09 RE040 A 1 3120 3120 BURGER KING 2017, 179452 2021 C02 RE100 B 1 4069 4069 , 179476 2021 S05 RE025 C 1 1500 1500 Green Valley Store , 179479 2021 C02 AA001 A 1 8188 8188 PRAIRIE HOUSE NULL 179514 2021 G01 WH040 C 4 16635 47694 2019 Market, REVIEW RR/INCOME. LOWER RENT LEVER FOR 2020 179529 2021 S09 OF020 B 1 11740 11521 2019 INCOME, 2 TENANTS PAY GAS AND ELECTRICITY. OWNER PAYS ALL TAXES AND INSURANCE., 2019 - SUITE A SKIPPED ON LEASE IN APRIL2016-3,126 sq ft for lease $17 sq ft. Point HR Lease expires 12/2016. 179556 2021 S09 RE030 A 1 6304 6304 PARKVIEW DAY CARE , 179622 2021 S14 OF020 B 1 2976 2976 2018 proforma, 179625 2021 S14 RE055 B 1 32654 14400 ACE HARDWARE 2018 PROFORMA-OWERN OCC, 179697 2021 S14 RE045 C 1 5039 3168 SLAY MEMORIAL , 179729 2021 S09 RE025 C 1 23900 23900 2018 PRO FORMA, 2018 CO* ASKING RENTS ARE $10-12NNN. 179756 2021 G01 WH040 B 1 56800 53885 2010 income, per a 5/11 fee appraisal, 300 of 462 units are climate controled @ $15.84/ft and others $11.52/ft. 7 covered and 15 uncoverd RV/boat parking spaces 179757 2021 G01 SC045 A 1 5206 5000 2020 INCOME 179758 2021 G01 SC045 B 1 10000 10000 2019 income, 4/17 XCEL & COSTAR 100% OCC 4/16 CS & XCL SHOW 1220 VAC @ $22 NNN 4/15 1000 VAC @ $20.00 NNN 12/5/14 COSTAR SHOWS 3400 VAC @ $20 NNN. 1/9/12 LOOPNET & COSTAR SHOW 2280 AVAILABLE @ $20.00. NEWL LEASES 179759 2021 S09 RE040 A 1 4652 4652 MCDONALDS 2017 proforma, 179763 2021 C03 RE040 A 1 5684 5684 BRAUMS 2019 proforma, 179767 2021 G01 WH040 A 2 83749 70525 PUBLIC STORAGE 2020 INCOME 25% CLIMATE CONTROLLED/OR 17,400 SF. 700 TOTAL UNITS OF THAT 199 UNITS ARE CLIMATE CONTROLLED. WORK WITH R188957., 179781 2021 G01 MF001 B1 2 557502 484058 The Ladera I and II 2019 Income WORKED W/R75290, 2019 Income WORKED W/R75290 180168 2021 G01 MF001 B1 2 632653 598128 AUTUMN CHASE APTS PH I,II, & III 2019 INCOME---WORKED W/R180168,R156085, 2019 INCOME---WORKED W/R180168,R156085 180169 2021 S09 WH025 C 1 191810 191810 WORK WITH R 224326, 180226 2021 G01 MF015 A 3 151362 147024 HEBRON TRAILS APTS 2020 INCOME/EXP. SUBSIDIZED HOUSING-TAX CREDITS, 180258 2021 S09 SC001 B 1 98407 99374 Highland Village Town Center 2019 inc & exp, 11/14/18 CS SHOWS 24,544 VAC NEG NNN 10/17 XCEL SHOWS 61,374 VAC @ NEG NNN CO SHOWS 3225 VAC @ $18.00NNN 1/2/11 LOOPNET SHOWS 3,225 VAC 180259 2021 S09 SC001 B 1 98407 99374 Highland Village Town Center 2019 inc & exp, 11/14/18 CS SHOWS 24,544 VAC NEG NNN 10/17 XCEL SHOWS 61,374 VAC @ NEG NNN CO SHOWS 3225 VAC @ $18.00NNN 1/2/11 LOOPNET SHOWS 3,225 VAC 180260 2021 S09 SC001 B 1 98407 99374 Highland Village Town Center 2019 inc & exp, 11/14/18 CS SHOWS 24,544 VAC NEG NNN 10/17 XCEL SHOWS 61,374 VAC @ NEG NNN CO SHOWS 3225 VAC @ $18.00NNN 1/2/11 LOOPNET SHOWS 3,225 VAC 180340 2021 S09 RE001 A 1 20250 20250 TRAVIS BOATING CENTER 2010 INCOME, 180341 2021 S09 RE001 A 1 108646 107607 HUFFINES CHEVROLET , 180342 2021 S09 RE001 A 1 15660 15660 BOBCAT OF DALLAS 2014 Proforma - owner occupied, 180344 2021 S05 MF025 B1 4 3292 3292 4-PLEX 2020 income proforma, 180345 2021 G01 SC045 A 4 14428 14509 SUN CANN 2019 income, 1/6/12 COSTAR SHOWS 1005 OCC W/$8.45 NNN 180346 2021 S09 RE010 A 1 9944 9943 SECURITY BANK 2019 proforma, 180437 2021 C02 SC020 B 1 82757 90208 JOSEY OAKS S/C 2017 LAWSUIT WORKUP, 180529 2021 S09 OF020 B 1 23820 23820 2019 Proforma. Excess Land. Owner Occupied, 180535 2021 S09 RE001 A 1 19465 19465 , 180536 2021 G01 SC045 B 1 7500 7500 2019 proforma, 180598 2021 G01 FL020 B 3 79800 78100 2019 proforma, **NEED TO SEE ACTUAL RENT ROLL AND EXPENSE STATEMENT 1/2012 Per Costar 12,000 available @ $6.80/ig 180607 2021 C02 RE035 A 1 9916 9916 CVS , 180891 2021 G01 SC045 C 1 8290 8249 STRIP CENTER 2019 income and expence, 11/7/17 XCEL SHOWS 100% OCC 3/17 XCEL & COSTAR SHOW LAST LEASE @ $12 NNN RC INCOME-2015 SHOWING LESS AND 2014 ON SAME SPACES. 11/14 CS SHOWS 1676 VAC @ $10-$12+NNN OF $4.18 180938 2021 G01 WH015 B 1 86776 86776 2018 Market Proforma OWNER OCCUPIED. 37,500 sq ft leases, 49,276 Owner Occupied, 181202 2021 G01 SC045 A 2 4988 4988 2019 PROFORMA, 3/18 CS LISTED FOR SALE $2,750,000 COVENIENCE STORE & ENCLOSED CARWASH TO AUTOMOTIVE CENTER 181206 2021 S05 OF015 B 1 19800 17695 2016 Income. 2016-only 2 spaces vacant. 2016- Correct leasable sq ft. Complete Gut & remodel 2006, 2016-For sale for $2,338,000, asking 7-8cap. 2015 Reworked income per rent roll & Income statement 181214 2021 C02 RE030 A 1 9610 9610 KINDER CARE DAYCARE 2018 pro, 181392 2021 C02 MF001 B1 3 382330 382769 COLONIAL VILLAGE AT OAK BEND NULL 181396 2021 S09 RE006 B 1 2576 5060 Econo Lube 2013 Proforma, 181397 2021 S09 RE030 A 1 5458 5458 Bright Horizon 2014 PROFORMA-OWNER OCC, 181410 2021 S09 MF002 C 1 7791 7791 2019 INCOME. Complete Remodel after sale, 2019 Rent Only 181411 2021 S05 RE025 B 1 4357 4357 , 181413 2021 C02 RE010 B 1 2932 2932 CHASE BANK 2015 pro, 181591 2021 S09 OF010 A 1 20236 20236 Proforma, owner occupied 181592 2021 S09 OF020 B 1 2544 2544 2019 PROFORMA. Excess Land, 181607 2021 S09 OF002 C 1 2182 2182 , 181618 2021 G01 WH015 A 2 164872 165402 ACC #4 2018 Market Proforma, 181619 2021 G01 WH015 A 2 95481 95481 NULL 181908 2021 S05 OF002 B 1 3942 3942 2015 pro, 182038 2021 G01 WH015 A 3 327129 344600 FRANKFORD DISTRIBUTION II AND III NULL 182059 2021 C02 RE100 B 1 4986 4986 , 182063 2021 S09 WH060 B 1 13000 13000 , 182076 2021 S05 OF010 A 1 12124 12202 2015 income, 4/2015-1200 FT EXPANSION NOW 9519 FT @$23.07 BUMP 7/17-19 TO $$25.38. 2015 FOR Sale $2,338,000 LEASE IS DUE TO EXPIRE 12/14 RENEWED FOR 2015 5 YRS. 182327 2021 S09 SC030 B 1 276573 274554 VISTA RIDGE PLAZA 2019 Market Proforma, 10/26/2017 XCEL SHOWS 9972 AVAIL @ NEG NNN $5.91 12/4/14 COSTAR SHOWS7422 VAC 2009 INCOME 97% occ--77% of center is Big Box tenants.-WORKED INCOME 3/4/11. 59,482 AVAILABLE PER COSTAR 3/4/11 @ $18.00 182328 2021 S09 RE010 A 1 4116 3864 BBVA COMPASS 2015 PROFORMA, 182384 2021 S09 OF020 B 1 18986 18986 2021 - PROFORMA. SEE DIRECT CAP. NO ACTUALS. 182453 2021 S09 RE090 A 1 56043 56043 ALBERTSONS 2010 INC & EXP PROFORMA - store is dark, 182460 2021 0 7412 6454 HERITAGE II , 182476 2021 0 155640 155200 DIST WHSE 2007 INCOME, 182805 2021 S05 OF020 C 1 8601 8787 2019 INCOME60% leased to Woman to Woman, rest to Lazy S. Below market rents., 182816 2021 C03 RE025 A 1 4095 4095 Race Trac , 182817 2021 S09 RE030 A 1 33738 33738 Children's Courtyard worked with R182817 2018, 182827 2021 S05 SC010 A 1 28000 28245 ROOM STORE 2019 pro, 2017-fee appraisal was for bank financing only.. 3/30/13 COSTAR SHOWS ASKING $8-$12.00 FOR SUBLEASE AND UNDER CONTRACT FOR SALE AT $1,800,000. Lease started 1998 @ $6.89 and increases 2% each year-20 years with 5 - 8yr options. 2012 lease rat 182828 2021 G01 SC045 A 4 14700 14895 BRINKER PLAZA 2019 INCOME AND EXPENSE., 3/17/ xcl show 1741 @ $24NNN 2016 XCL SHOWS 1741 AVAIL @ $24 NNN 2015 PLEASE SEE KAREN 12/20/11 COSTAR SHOWS 1,741 VAC @ $25.00 W NNN @ $5.80. 182908 2021 G01 MF015 A 3 110250 110250 COUNTRY PARK LURA. 100% TAX CREDIT PROPERTY, 182921 2021 S09 RE040 A 1 3151 3151 MCDONALDS Remodel 2013, 182922 2021 S09 RE040 A 1 3598 3598 CHICK FIL A 2016 pro, 182993 2021 G01 WH015 A 2 224640 226640 NULL 183454 2021 S05 MF002 B2 4 27080 25132 CRAIG PLACE APTS. 2020 INCOME, 183535 2021 G01 MF001 B1 1 190571 174022 VAIL VILLAGE APT HOMES 2020 INCOME 183550 2021 S09 AA001 B 1 21486 50274 THE SLALOM SHOP 2019 pro, 183555 2021 C03 RE010 A 1 4090 4090 BANK OF THE OZARKS 2015 proforma, 183780 2021 S09 OF015 A 1 39793 39792 2019 PROFORMA- OWNER OCCUP BLDG, 184024 2021 G01 WH015 A 3 380660 380002 FRANKFORD INTERCHANGE DC NULL 184029 2021 0 239704 239704 2007 INCOME PERFORMA, 184059 2021 C03 RE010 A 1 4430 4430 WELLS FARGO 2018 proforma, 184060 2021 C03 RE055 A 1 56160 55780 Ross & Staples 2017 Income proforma, 184061 2021 C03 RE040 A 1 3960 3960 BURGER KING 2020 Pro Forma 184087 2021 S10 RE025 C 1 1740 1740 WATTS GROCERY , 184457 2021 G01 MF015 A 3 49328 49920 Elizabeth GardenApts 2019 RENT ROLL & P&L, historically owner will not give evidence. 184533 2021 S09 SC030 B 1 276573 274554 VISTA RIDGE PLAZA 2019 Market Proforma, 10/26/2017 XCEL SHOWS 9972 AVAIL @ NEG NNN $5.91 12/4/14 COSTAR SHOWS7422 VAC 2009 INCOME 97% occ--77% of center is Big Box tenants.-WORKED INCOME 3/4/11. 59,482 AVAILABLE PER COSTAR 3/4/11 @ $18.00 184534 2021 S09 SC030 B 1 276573 274554 VISTA RIDGE PLAZA 2019 Market Proforma, 10/26/2017 XCEL SHOWS 9972 AVAIL @ NEG NNN $5.91 12/4/14 COSTAR SHOWS7422 VAC 2009 INCOME 97% occ--77% of center is Big Box tenants.-WORKED INCOME 3/4/11. 59,482 AVAILABLE PER COSTAR 3/4/11 @ $18.00 184746 2021 C02 RE035 A 1 13820 13820 WALGREENS 2013 PROFORMA, 184760 2021 G01 MF020 C 1 48408 260 Shady Creek RV Park & Storage 208 RV Spaces. Covered Storage. Also With 697947 that has 50 Spaces., 184769 2021 G01 WH015 A 3 392706 384000 Off/Whse 2019 Market Proforma, 184774 2021 S05 RE085 B 1 6000 6000 2019 INCOME (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), $120k remodel after 1/15/2014 sale 184808 2021 G01 WH040 B 2 74618 67465 2020 INCOME 428 Units, 184824 2021 S09 OF010 B 1 26008 25467 CHURCHHILL PROF SUITES 2019 income, 10/16-No new Co* 184825 2021 S09 OF010 A 1 13170 13170 2019 proforma, 184826 2021 S09 OF020 B 1 8218 8176 2019 income - rent roll only, 11/15- no new CO* info. 4/15- CO* Historical asking rents $13-$15 NNN 184847 2021 S10 AA002 A 1 16923 11568 2011 PROFORMA. PER CO*, 184964 2021 S09 OF020 B 1 7272 7272 2018 proforma, 184965 2021 S09 OF020 B 1 7578 7578 2019 Proforma OWNER OCCUPIED- NOT MARKET RENTS, Asking $21.50 plus electric for 1,017 sq ft 184966 2021 S09 OF020 B 1 9928 10302 2011 proformaAddition has not been occuppied-still shell space, 184967 2021 S09 OF020 B 1 9696 9782 2019 Income, 184973 2021 G01 WH040 B 3 63922 61641 2019 Proforma, EXPENSES NOT MARKET 184974 2021 G01 SC045 C 1 10736 10986 GARDEN VALLEY CTR 2018 INCOME RENT, 4/17 XCEL SHOWS 1500 VAC 184975 2021 G01 SC045 C 2 18972 18000 GARDEN VALLEY CENTER , 2019 INCOME3/18 CS SHOWS 100% OCC 4/16 CS SHOWS 1500 VAC 4 loopnet shows1500 avail @ $10.40NNN AND 3000 @ $14 GROSS. 184976 2021 S09 RE025 B 1 2200 2500 2019 INCOME TENANT PAYS TAXES AND INSURANCE., 185011 2021 G01 WH015 A 2 124610 125253 WHSE 2021 Income. 185013 2021 G01 WH015 A 2 234166 219489 ANIXTER DIST. CTR , 185014 2021 G01 WH015 A 3 367744 367744 , 185025 2021 S09 HC001 A 1 24626 24626 , 185053 2021 S05 MF025 B1 3 9920 9400 , 185055 2021 S05 MF025 B1 3 9920 9400 , 185088 2021 S09 RE055 B 1 10127 10127 2019 proforma, 185108 2021 S05 WH060 B 1 2800 2820 2010 income, 185109 2021 G01 FL020 C 1 3220 2820 2019 Market Proforma, 185110 2021 S05 WH060 B 1 3150 3150 Rhino Lining 2010 Income Proforma, 185112 2021 S05 SC010 A 1 137686 130714 LOWES , 185124 2021 G01 MF001 B1 2 190114 190114 LAKES AT LEWISVILLE APTS 2020 INCOME/EXP. 70% OCCUPIED. 60 DOWN UNITS. 185135 2021 S05 WH060 B 1 25440 23200 2019 income proforma, 185145 2021 G01 WH015 A 2 122340 122467 FRANKFORD TRADE CENTER NULL 185151 2021 C02 WH015 A 1 0 90691 2008 income, 185168 2021 S09 RE030 A 1 11880 12530 2015 pro, 185169 2021 S09 RE025 B 1 4168 4168 Gas/Conv Store 2019 PROFORMA, 185199 2021 G01 SC045 B 2 37500 37412 VILLAGE AT TROPHY CLUB 2021 - NO INCOME/EXP PROVIDED. SEE DIRECT CAP. ASKING RENT = $20/SF + NNN 185200 2021 S11 RE025 B 1 6498 5634 7/11 2018 PROFORMA, 185202 2021 S11 RE010 B 1 3050 3050 TEXAS NATIONAL BANK 2015 INCOME PROFORMA, 185203 2021 S11 OF020 B 1 18606 18606 EXECUTIVE SUITES 2019 proforma- executive suites, 185236 2021 S05 MF002 B1 4 8064 7536 REMINGTON PLACE 2020 INCOME, 185307 2021 S05 RE001 B 1 0 17350 MCCLAIN'S RV'S ALL FIGURES PRO FORMA, 185346 2021 C02 SC001 B 1 182580 182823 BENT TREE 2020 INCOME. SMALL PORTION OF LAND & IMPS IN DALLAS COUNTY. INC. LAND ONLY ACCT - 211194., 185353 2021 S05 RE055 B 1 6479 6761 AUTOZONE 2016 pro, 185390 2021 G01 WH015 A 2 199925 200515 OFF/WHSE 2019 income, 185392 2021 G01 WH040 A 2 73484 61889 2018 INCOME. 2017 RENT RECAP APPEARS TO BE EGI - NOT GPI456 Total Units. Plus 34 RV Parking.(add rv as 2ndry income). 50% CLIMATE CONTROLLED UNITS., 186046 2021 G01 WH040 B 4 20605 14870 G & P STORAGE 2019 Market Proforma, UNKNOWN OCC % 186380 2021 G01 WH015 A 4 1140603 1140603 JC PENNEY CO INC #9435.9 OVERLAPS WITH TARRANT COUNTY., 186543 2021 S09 HC010 A 1 25562 25562 2011proforma, 186565 2021 G01 WH040 A 2 58563 52510 2021 income. 423 units. Climate controlled 171(36%)., 186607 2021 G01 SC045 B 2 33559 33416 COLONY PLAZA 2019 income, 11/17 XCEL SHOWS 100% OCC WITH 3050 AVAIL IN 30 DAYS @ NEG NNN 3/17 100% OCC 11/14 1,788 VAC @ $14.00 NNN 3/14 LOOPNET SHOWS 3201 VAC. 12/14/13 COSTAR SHOWS 5,628 VAC @ $12.00 NNN. 3934 avail @ $16-$20 per costar 186609 2021 G01 SC045 B 2 33559 33416 COLONY PLAZA 2019 income, 11/17 XCEL SHOWS 100% OCC WITH 3050 AVAIL IN 30 DAYS @ NEG NNN 3/17 100% OCC 11/14 1,788 VAC @ $14.00 NNN 3/14 LOOPNET SHOWS 3201 VAC. 12/14/13 COSTAR SHOWS 5,628 VAC @ $12.00 NNN. 3934 avail @ $16-$20 per costar 187403 2021 S05 RE055 A 1 9812 9812 WORKED ON INCOME 2008, 187404 2021 G01 FL020 B 1 3000 3000 2019 Market Proforma, 187446 2021 G01 SC045 B 2 6992 6775 WENTWOOD 2020 INCOME, 4/16 XCL SHOWS 800 AVAIL @ $17 NNN 3/14 COSTAR SHOWS 800 VAC @ $16.25NNN 187447 2021 G01 WH040 B 3 107949 101252 ALLIANCE RACEWAY STORAGE 2019 Market proforma - New buildings for 2018. Used high vacancy to consider high vacancy in new buildings., 187748 2021 S09 RE010 A 1 5163 5163 PIONT BANK 2015 PROFORMA, 187789 2021 S09 RE055 B 1 15006 15006 2017 INCOME PROFORMA, 187796 2021 S09 RE010 B 1 4156 4156 BANK OF AMERICA , 187797 2021 G01 SC045 A 2 10212 9767 VISTA RIDGE PLAZA II 2019 INCOME, 4/16 SAME - 10/15 COSTAR FOR SALE @ $4,651,000 1/7/12 COSTAR SHOWS 2040 VAC @ $25.00 + NNN OF $8.5 187798 2021 S09 RE025 B 1 4494 3612 7-11 2018 PROFORMA, 187811 2021 S09 OF015 A 1 13104 13104 , 187812 2021 S09 RE035 A 1 13820 13820 WALGREENS 2013 PROFORMA, 187813 2021 S09 RE005 A 1 6625 6413 GOODYEAR 2018 proforma, 10 YEAR LEASE STARTED 11/2003-10/31/2013 @ $9,500/MTH AND INCREASES $100/MTH 11/1/2013 AND EACH 5 YEARS AFTER. 187846 2021 G01 SC045 B 3 6210 6210 2019 INCOME, RENT CALCULATION WAS INCORRECT FOR 2014 187847 2021 G01 SC045 B 3 7020 7004 OLD DENTON S/C 2020 INCOME, CLEANERS IS NOT MARKET VALUE 187870 2021 S05 RE010 A 1 3768 3769 NORTHSTAR BANK Excess land, 187872 2021 S09 RE035 A 1 11180 11180 CVS , 187883 2021 C03 RE025 A 1 9280 9280 CONVENIENCE STORE - LIQUOR SALES 2012 INCOME PROFORMA, 187890 2021 G01 SC045 A 4 7922 7922 STRIP CENTER Proforma, 188305 2021 S05 RE040 A 1 3523 3523 MCDONALDS Remodel 2011, 188321 2021 G01 MF001 B1 2 273461 269918 ROCKBROOK APT 2020 Income. W/R188322 & R188328., 188322 2021 G01 MF001 B1 2 273461 269918 ROCKBROOK APT 2020 Income. W/R188322 & R188328., 188324 2021 G01 MF001 B1 3 241592 241448 EDGEWOOD VILLAGE 2020 INCOME/EXP 188328 2021 G01 MF001 B1 2 273461 269918 ROCKBROOK APT 2020 Income. W/R188322 & R188328., 188333 2021 G01 SC045 A 4 13265 13000 PLAZA AT LAKE FOREST NULL 188334 2021 S09 RE040 B 1 4656 4656 MCDONALDS 2017 proforma, 188335 2021 S09 RE025 B 1 4234 3332 7-11 2018 PROFORMA, 188336 2021 S09 AA001 A 1 7086 7086 FIRESTONE AUTO SERVICE 2017 proforma, 188338 2021 S09 RE040 A 1 2186 2186 TACO BELL 2012 proforma, 188350 2021 S05 MF005 A 2 158851 158851 THE ARBORS APTS 2014 is now RENT-BY-BED, 188362 2021 C02 HC010 C 1 24826 24826 2015 proforma, 188399 2021 S10 WH025 A 1 124763 124937 2019 INCOME PROFORMA. 18,654 S.F. OFFICE SPACE., 188410 2021 0 104000 114600 AG #29 2007 INCOME, 188411 2021 0 431596 428960 OFF/WHSE 2007 PROFORMA INCOME, 188415 2021 C02 SC001 B 1 182580 182823 BENT TREE 2020 INCOME. SMALL PORTION OF LAND & IMPS IN DALLAS COUNTY. INC. LAND ONLY ACCT - 211194., 188435 2021 0 374800 375000 OFFICE/WHSE 2007 PROFORMA, 188436 2021 0 192000 192000 Westport Park No 4 2007 INCOME, 188957 2021 G01 WH040 A 2 83749 70525 PUBLIC STORAGE 2020 INCOME 25% CLIMATE CONTROLLED/OR 17,400 SF. 700 TOTAL UNITS OF THAT 199 UNITS ARE CLIMATE CONTROLLED. WORK WITH R188957., 189090 2021 S10 RE030 A 1 9428 9428 2011 Proforma, 189091 2021 C02 FL001 A 1 157547 161224 2019 Income market proforma, 189117 2021 C03 RE055 B 1 7931 7931 AUTO ZONE 2016 income proforma, 189122 2021 G01 MF001 B2 3 461660 461660 CARROLLTON PARK NULL 189133 2021 S09 RE010 A 1 4200 4200 BANK BLDG 2015 Proforma, 189135 2021 S09 RE035 A 1 13936 13936 WALGREENS 2013 PROFORMA, 189140 2021 S09 OF015 B 1 10092 10467 2021 - RENT ROLL ONLY. SEE DIRECT CAP. ASKING RENT = $16.50 + NNN 189142 2021 G01 MF001 B2 2 234042 223992 VISTAS ON THE PARK 2020 Income. Valued with R189142, R12324, R12321, REHABBED IN 2015 189143 2021 G01 MF001 B2 2 234042 223992 VISTAS ON THE PARK 2020 Income. Valued with R189142, R12324, R12321, REHABBED IN 2015 189144 2021 G01 WH015 A 1 40040 40040 2019 Market Proforma, 189145 2021 G01 FL020 A 1 30652 31375 2019 Market proforma 100% OCCUPIED PER COSTAR. 31375 leases for 18,000 NNN, 189146 2021 G01 MF001 B1 2 348134 267056 GREYSON GATE APTS 2020 INCOME/EXP 189241 2021 S09 RE030 B 1 8426 8426 2013 PROFORMA-WAS VAC FOR 2 YEARS, 189634 2021 S09 SC010 A 1 23800 23800 CAVENDER BOOT 2018 PROFORMA, 189642 2021 0 425152 413508 AG#19 2007 INCOME, 189723 2021 S09 WH060 B 1 14712 13553 2019 PROFORMA, WWW.S-RP.COM 189726 2021 G01 WH040 A 1 89400 54175 2019 Market Profoma Indoor/ climate control storage, 189729 2021 C02 WH060 A 1 8000 8000 2011 PROFORMA, 189851 2021 S09 HC005 A 1 4960 4962 PRIMACARE 2020 income, 189898 2021 S09 RE005 A 1 3597 3597 BRAKES PLUS , 190007 2021 S05 MF002 B1 3 6814 6814 BRISTOL PLACE APTS NULL 190008 2021 S05 MF002 B1 4 12910 12910 AUSTIN PLACE APTS 2016 income proforma, TWU HOUSING 190009 2021 S09 RE055 A 1 2975 2975 2010 INC & EXP PROFORMA, 190010 2021 S09 RE006 A 1 4708 7172 , 190236 2021 C02 WH060 B 1 9384 9384 POSITIVE ELECTRIC 2019 PROFORMA, 190314 2021 S09 RE030 A 1 7857 7857 Childtime Daycare , 190627 2021 0 367815 367815 WESTPORT #3 2007 INCOME PROFORMA, 190634 2021 S09 SE020 A 1 17236 18 , 191149 2021 C02 SC001 B 1 182580 182823 BENT TREE 2020 INCOME. SMALL PORTION OF LAND & IMPS IN DALLAS COUNTY. INC. LAND ONLY ACCT - 211194., 191240 2021 S09 RE070 A 1 0 5913 FRANKIE'S SPORTS BAR , 191241 2021 S09 RE070 A 1 0 10443 ABUELOS MEXICAN RESTAURANT , 191263 2021 C02 RE030 B 1 10400 10400 MINI SKOOL EARLY LEARNING CENTER 2017 proforma, Long term lease. Reviewed 2012 191274 2021 S05 RE025 B 1 4087 3055 , 191315 2021 G01 FL020 B 1 12100 12480 2019 Market Proforma(3,036 OFFICE 3,960 WHSE) 4 TOTAL UNITS, 191328 2021 G01 WH040 B 3 81660 70670 SPEEDWAY SELF STORAGE 2020 income, , HIGH VACANCY. 191497 2021 S05 MF006 B1 3 6528 7000 GREEN MEADOWS APTS 2019 INCOME, 191887 2021 S09 RE025 B 1 3124 3032 , 191889 2021 S09 WH060 B 1 9480 9480 office/whse 2013 . MULT-TENANT 100% LEASED PER COSTAR 1/12, 192048 2021 S11 RE040 A 1 2130 2130 TACO BELL , 192049 2021 S11 RE025 B 1 5711 4785 2014 Profoma. Owner Occupied, 192052 2021 S05 OF015 B 1 6600 6600 2019 PROFORMA, 2015-CO* asking $16 & $15 sq ft. see sale 146718, 278580, 259472 192054 2021 S05 AA002 A 2 7040 7040 2009 proforma, 192055 2021 S05 OF020 B 1 5065 5064 2015 INCOME proforma, 192056 2021 S05 MF006 B1 2 10142 10142 112 AVE D APTS 2021 I&E only no rent roll. Owner pays water, sewer, internet. 20 Units. 18 EFF & 2 HOUSES, 192104 2021 S09 RE025 B 1 4494 3612 7-11 2017 PROFORMA, 192117 2021 G01 MF001 B1 3 412389 429720 ROCKBROOK VILLAGE APTS 2020 INCOME/EXP 192690 2021 S09 OF002 B 1 1344 1344 , 192755 2021 S09 RE030 C 1 6610 6610 BRIGHT STEPS 2013 proforma, 192967 2021 G01 SC045 A 1 5828 5828 POPEYES/RETAIL , 192975 2021 S09 OF010 B 1 7285 6676 2015 INC & EXP. 1,600 sq ft owner occupied NRA per 2015 appraisal 6,676 sqft, 192976 2021 S09 OF020 B 1 7513 7500 HAYNIE INSURANCE 2019 INCOME (RR AND SCHEDULE E) 3,964 sq ft owner occupied, 2016 appraisal. 11/15-Co* shows no vacancy. CO * For sale 12/3/2014 $850,000 and shows 7,500 sq ft, HIGH VACANCY PROPERTY. OWNER OCCUPIES 2,474SF 192978 2021 S09 SE036 B 1 8696 8696 BALLET CONSERVATORY 2018 PROFORMA, 193012 2021 G01 SC045 A 3 12050 11963 SUN CAN PLAZA NULL 193016 2021 S09 RE040 A 1 2698 2698 PANDA EXPRESS 2019 lawsuit, 193084 2021 G01 MF020 C 3 91 91 , 193299 2021 C02 SE036 A 1 35731 35000 INDOOR SPORTS FACILITY 2016 Proforma, 193301 2021 G01 WH015 A 1 64080 64080 2018 Market Proformafully leased per costar 04/07/2017, 2019-Rent Only 193302 2021 G01 WH015 A 1 81472 81435 OFF/WHSE NULL 193303 2021 G01 WH015 A 2 110722 111380 FRANKFORD TRADE CENTER NULL 193445 2021 C02 RE025 A 1 3200 3200 Race Trac 2017 pro, 193446 2021 C02 OF015 B 1 14328 14400 INDIAN CREEK PLAZA 2018 income, 11/6/17 XCEL SHOWS 1440 AVAIL @ $18.50 NNN $3.80 XCEL SHOW 100% OCC W/1440 AVAIL IN 30 DAYS @ $18.50NNN 3/17 193543 2021 S09 OF010 B 1 4943 4943 2019 INCOME., 193544 2021 S09 OF010 A 1 9574 10031 2021 - PROFORMA. SEE DIRECT CAP. NO ACTUALS PROVIDED. 193545 2021 S09 OF010 B 1 7150 7150 OFFICE BLDG 2019 pro, 193619 2021 G01 SC045 A 1 6276 6276 CHEVRON/MCDONALD'S 2017 pro, 193813 2021 S09 SC010 C 1 141718 131595 LOWES 2014 Proforma, 193816 2021 S09 OF015 B 1 41748 41646 Hebron Office Park 2019 income, 11/2016- All rents on rent roll have not changed since 2011 which seems odd. 10/16- Co* Shows 100% Occupied. 11/15-Co* shows 100% occupied. 4/15- CO* asking $18.50- $22 sq ft. 2015-See Sale 307360. Original purchase in 2010 was at only 22 193817 2021 S09 OF002 B 1 2344 2089 , 193974 2021 C02 HC025 A 1 93600 85811 Plano Rehabilitation Hosp 2018 income, PROFORMA - TENNANT MAY LEAVE ANY TIME 194067 2021 G01 MF015 A 2 215456 215904 THE WATERFORD 2020 INCOME/EXP. TAX CREDIT PROPERTY with R100083 INCLUDES, 194082 2021 S14 WH060 B 1 339347 332772 2017 INCOME, 194118 2021 G01 WH040 B 3 193732 277651 MCGEE LANE STORAGE 2019 INCOME 1,208 Total Units. ACTUAL RENTS (INCLUDES RENT FROM RV AREA)., Need Rent Roll to determine amount of RV Parking vs. Mini Storage. Per 5/11 fee appraisal on 465714, 400 climate controlled units @ $13.20/ft and others @ $9.84. There are 250 u 194119 2021 G01 WH040 B 3 193732 277651 MCGEE LANE STORAGE 2019 INCOME 1,208 Total Units. ACTUAL RENTS (INCLUDES RENT FROM RV AREA)., Need Rent Roll to determine amount of RV Parking vs. Mini Storage. Per 5/11 fee appraisal on 465714, 400 climate controlled units @ $13.20/ft and others @ $9.84. There are 250 u 194120 2021 G01 WH040 B 3 193732 277651 MCGEE LANE STORAGE 2019 INCOME 1,208 Total Units. ACTUAL RENTS (INCLUDES RENT FROM RV AREA)., Need Rent Roll to determine amount of RV Parking vs. Mini Storage. Per 5/11 fee appraisal on 465714, 400 climate controlled units @ $13.20/ft and others @ $9.84. There are 250 u 194125 2021 S05 OF020 B 1 8390 8390 2014 proforma, 194126 2021 G01 SC045 A 5 17040 15032 VISTA RIDGE PLAZA NULL 194556 2021 S14 WH060 B 1 26985 27329 2019 proforma-owner occ, 194558 2021 S14 AA001 A 1 55150 46750 2018 income, 2019 INCOME/RV STORAGE UNITS ADDED FOR 2009. oFFICE WAREHOUSE UNITS HAVE HAD HISTORICALLY HIGH VACANCY. 194561 2021 S05 OF010 B 1 8576 8614 2019 Proforma, Portion of building still shell. Building needs to be around 1.4-1.5 in reality. Ran entire subject at lower rents even though occupied portion is getting 30 psf. Need to see how unfinished portion is coming along and then the rents they ar 194562 2021 S05 OF020 B 1 28340 27344 2018 income. 6 Freestanding bulidings. 2016 asking $18.50 sqft, 194813 2021 S09 SC020 A 1 117107 117513 MARKETPLACE @ FLOWER MOUND 2019 income, 11/1/4/18 CS SHOWS 30,000+/- PAD AVAILABLE AND 1,050 VAC 3/16CS SHOWS 5176 VAC 3/28/15 CS SHOWS 10,632 VAC 4/1/13 loopnet shows 1200 avail. See field sheets much better occ for 2013. 10/23/12 LOOPNET SHOWS 20,918 AV 194814 2021 S09 SC020 A 1 117107 117513 MARKETPLACE @ FLOWER MOUND 2019 income, 11/1/4/18 CS SHOWS 30,000+/- PAD AVAILABLE AND 1,050 VAC 3/16CS SHOWS 5176 VAC 3/28/15 CS SHOWS 10,632 VAC 4/1/13 loopnet shows 1200 avail. See field sheets much better occ for 2013. 10/23/12 LOOPNET SHOWS 20,918 AV 194815 2021 S09 SC020 A 1 117107 117513 MARKETPLACE @ FLOWER MOUND 2019 income, 11/1/4/18 CS SHOWS 30,000+/- PAD AVAILABLE AND 1,050 VAC 3/16CS SHOWS 5176 VAC 3/28/15 CS SHOWS 10,632 VAC 4/1/13 loopnet shows 1200 avail. See field sheets much better occ for 2013. 10/23/12 LOOPNET SHOWS 20,918 AV 194819 2021 S05 RE040 A 1 5865 5865 BRAUMS , 194853 2021 G01 WH015 B 1 60000 60000 2020 Income Statement & Rent Roll 194868 2021 C03 RE035 A 1 13788 13650 WALGREEN 2013 PROFORMA, 194869 2021 C03 RE025 A 1 3804 2940 7 eleven , 194871 2021 C03 RE055 A 1 19436 19436 GOODY GOODY LIQUOR SALES 2018 PROFORMA-OWNER OCC, 194872 2021 S09 OF020 B 1 6009 6009 2019 Proforma, 194879 2021 G01 FL020 A 2 83200 84800 WHSE 2018 Market Proforma-OWNER OCC THIS HAS MORE OFFICE THAN WHSE SPACE 50,800SF INDUSTRIAL 33,920SF. THEY ADDED AN ADDITIONAL SF (912 SF) IN 2015 OF OFFICE SPACE., NEED INCOME, MULTI TENANT PER COSTAR 194880 2021 G01 WH015 B 1 172808 159000 WATER'S RIDGE II 2019 Market Proforma, 194884 2021 G01 WH015 A 3 599800 600681 OFF/WHSE 2019 INCOME, 194887 2021 G01 WH015 A 3 405438 391343 LILLY OF THE DESERT 2019 Market Proforma, 194889 2021 S09 RE001 A 1 179276 55565 Bankston Honda 2010 PROFORMA, 194890 2021 S09 RE025 B 1 4274 3528 , 194892 2021 S09 RE005 B 1 7524 7524 NATIONAL TIRE & BATTERY , 194893 2021 S09 RE055 A 1 22948 22948 PER LOOPNET VAC @ $12/FT NNN. 2014 INC PROFORMA, LISTED FOR SALE 3/13 $2,600,000 194897 2021 S11 OF020 C 1 1364 1200 2019 Proforma, 194902 2021 S08 RE006 A 1 5016 5016 , 194903 2021 S08 OF020 A 1 3400 3400 2016 PROFORMA, 194907 2021 G01 MF001 B1 3 517192 402368 BALLANTYNE APTS NULL 195008 2021 G01 MF001 B1 2 252030 244583 VAIL VILLAGE 2020 INCOME/EXPENSE 195014 2021 S08 RE090 B 1 54298 54298 ALBERTSONS 2014 INC & EXP, 195015 2021 G01 SC045 B 2 41629 40601 KENSINGTON SQUARE 2019 INCOME W/206740,206741 -, 4/16 XCL SHOW 1834 AVAIL NNN 11/14 COSTAR SHOWS 1083 VAC @ $14-$18 NNN $7.14 195016 2021 S08 RE040 A 1 2673 2673 JACK IN THE BOX , 195018 2021 S08 RE025 B 1 5752 4872 7-11 2017 PROFORMA, 195019 2021 S08 RE040 A 1 2592 2552 KFC & TACO BELL & PIZZA HUT , 195020 2021 S08 RE040 A 1 3706 3706 CHICK FIL A , 195229 2021 G01 WH040 B 5 70865 206000 Anchor Bay Boat & RV Storage 26250 sf is covered parking - 43380 sf is enclosed parking & 386 spaces on outside parking. (Total 522 Spaces), 195338 2021 G01 FL020 A 1 15000 15000 2019 Market Proforma, OWNER OCCUPIED 195803 2021 S09 RE010 A 1 7960 5379 Bank 2007 INCOME PROFORMA, 195819 2021 C02 RE010 A 1 4200 4200 CHASE 2015 pro, 195908 2021 G01 WH060 A 3 15800 15000 NULL 195910 2021 S05 RE010 B 1 3000 3000 BBVA COMPASS BANK 2015 proforma, 195912 2021 S09 RE010 A 1 5948 5948 CHASE 2015 Proforma. L:B 10:1 at 59,480 sq ft @ $10 sq ft. Land account 301594, 195981 2021 C03 RE040 A 1 2648 2648 popeyes 2017 proforma, 195982 2021 C03 OF010 A 1 5086 5086 STAR MEDICAL GROUP 2019 INCOME PROFORMA, This Property was former Bank & was vacant 2007-2012 until when purchased 195983 2021 C02 RE035 A 1 13833 13833 WALGREENS 2013 PROFORMA, 196015 2021 G01 WH040 B 3 35450 34005 AMERI-STORAGE 2019 income, 196016 2021 S09 RE030 A 1 8410 8410 PRIMROSE , 196017 2021 S09 OF010 A 1 6933 6933 2019 proforma-OWNER OCC 5756 FT, 196228 2021 S09 RE030 A 1 8393 9067 Childrens courtyard 2018 Proforma, Please value individually at market rents of $15-$18NNN 196229 2021 S09 RE070 A 1 4393 4393 ASAHI CHINESE RESTAURANT , 196238 2021 C02 RE030 B 1 12770 12770 BENT TREE DAY CARE 2018 PROFORMA, 196323 2021 S05 WH060 B 1 15690 15690 2014 INCOME, 196356 2021 C02 HC020 A 1 96588 56752 THE CORINTHINAS RETIREMENT COMM 2018 income, 196447 2021 S05 RE055 A 1 4000 4000 Kwik Kleaners 2018 INCOME PROFORMA, 196784 2021 S09 RE030 A 1 8694 8694 Primrose School 2014 Proforma, 196785 2021 S09 OF010 B 1 5200 5200 2019 INCOME, 196786 2021 S09 OF010 A 1 9000 8706 2018 RENT ROLL (OWNER OCCUPIES 2,248SF), 196796 2021 G01 FL020 B 1 204480 205750 2020 PROFORMA. 100% VACANT. ASKING $14.50 + NNN 196799 2021 G01 SC045 B 2 43614 44275 STRIP CENTER 2019 INCOME, 4/17 100% OCC PER FC-COSTAR SHOWS 2500 AVAIL @ $17 NNN 2015 NEED FINANCIAL STATEMENT. SEVERAL NEW LEASES AND RENEWALS. COSTAR SHOWS 1337 VAC @ $18.00NNN 12/16/14. 3/14 LOOPNET SHOWS 7537 AVAIL PER FC AND LOOPNET&COSTAR. 1/10/ 196800 2021 S09 RE010 A 1 3456 3456 BBVA COMPASS 2015 PROFORMA, 196868 2021 G01 SC045 B 1 47238 46809 HEBRON PKWY PLAZA 2018 INCOME w/ R196868., 11/2/17 XCEL SHOWS 1050 VAC @ NEG3/16 CS SHOWS 4658 VAC AND 7565 AVAILABLE @ $18-$22NNN 2558 VAC @ $18-$20 NNN PER CS 3/15. CS SHOWS 4377 AVAIL @ $24-26 NNN 11/14 MUCH BETTER OCC FOR 2015 196869 2021 C02 RE090 A 1 62728 62325 ALBERTSONS 2009 INC & EXP, 196870 2021 G01 SC045 B 1 47238 46809 HEBRON PKWY PLAZA 2018 INCOME w/ R196868., 11/2/17 XCEL SHOWS 1050 VAC @ NEG3/16 CS SHOWS 4658 VAC AND 7565 AVAILABLE @ $18-$22NNN 2558 VAC @ $18-$20 NNN PER CS 3/15. CS SHOWS 4377 AVAIL @ $24-26 NNN 11/14 MUCH BETTER OCC FOR 2015 196871 2021 C02 HC005 A 1 5880 5880 CARE NOW proforma, 196872 2021 C02 RE025 A 1 1980 1980 EXXON 2019 Proforma, 196873 2021 C02 RE010 A 1 3456 3456 COMPASS BANK 2015 INCOME, 196879 2021 G01 MF001 B1 2 493234 442687 BOULDER RIDGE APTS NULL 196885 2021 G01 MF001 B1 2 493234 442687 BOULDER RIDGE APTS NULL 196889 2021 G01 WH040 A 2 66912 59500 PLANTATION SELF STORAGE 2019 INCOME. 420 total units, 197077 2021 S09 RE035 A 1 13820 13820 WALGREENS 2013 PROFORMA, 197130 2021 S05 OF010 B 1 3888 3888 APPLE ORTHODENIST 2019 Proforma, 197252 2021 S09 SC010 A 1 30940 30035 OFFICE DEPOT 2014 INCOME-NNN, 3/16 COSTAR SHOWS FOR LEASE @ $15.04 NNN BUT OCCUPIED. OPTION TO TERMINATE WITH 120 DAY NOTICE-ANNUAL RENEWAL THRU 11/2017 197253 2021 S09 RE055 A 1 3000 3000 2019 Proforma. Owner Occupied, 3/30/13 LOOPNET SHOWS 3000 @ $46.67/FT 197308 2021 S09 SE010 A 1 58704 58704 MAIN EVENT , 197310 2021 G01 WH040 A 2 72864 64718 PUBLIC STORAGE 2020 INCOME. 597 INDOOR UNITS. 4 OUTOOR PARKING. 64,775 SF LEASABLE SF 22,010 SF OR 34% CLIMATE CONTROLLED. 197311 2021 C02 RE040 A 1 4949 4949 TACO BELL , 197323 2021 S05 RE040 B 1 2720 2720 JACK IN THE BOX 2017 Proforma, 197409 2021 S09 HC001 A 1 46812 26560 ELMCROFT SENIOR LIVING , 197410 2021 S09 OF015 A 1 144588 143810 VISTA POINT OFFICE COMPLEX 2019 INCOME -RENT ROLL ONLY, 197805 2021 G01 MF001 B1 2 517650 496650 SPRINGS AT INDIAN CREEK APTS 2019 Income, 2019 Income. 2018- Expenses labeled as Apartment Refurbishing.(Unclear if for turnover, capital improvents, or both) 197806 2021 G01 MF001 B1 2 517650 496650 SPRINGS AT INDIAN CREEK APTS 2019 Income, 2019 Income. 2018- Expenses labeled as Apartment Refurbishing.(Unclear if for turnover, capital improvents, or both) 197807 2021 C02 RE030 B 1 13819 13819 Childrens Lighthouse 2013 Proforma, 2013 value using market rents of $15-$18 NNN 197809 2021 C02 AA001 C 1 17200 17200 2019 Proforma, 197841 2021 C03 SE020 B 1 4224 9 2011 income, 198066 2021 0 60866 57475 HERITAGE COMMONS 2007 INCOME, 198909 2021 0 74375 73758 WHSE #15 2007 INC/EXP-WORKED W/R230441, 198910 2021 0 49600 47644 AG 16 2007 INC/EXP, 198928 2021 S11 OF001 B 1 71874 71874 , 198930 2021 S11 OF001 B 1 71874 71874 , 198931 2021 S11 OF001 B 1 71874 71874 , 199158 2021 0 320000 321717 , 199165 2021 0 108153 108261 AG27 2007 PROFORMA, 199183 2021 0 257500 257500 AG#14 2007 PROFORMA, 199210 2021 G01 WH040 C 4 9280 9280 ROCKIN R SELF STORAGE 3.23 AC OF THE PROPERTY IS IN AG USE. 4 5X10 @ $35/MTH. 31 10X20 @ $65/MTH. 11 10X15@ $55/MTH.11 10X 10 @ $45/MTH. BE SURE AND ADD IN AG LAND MARKET VALUE, 10/2012 SPOKE TO OWNER AND GOT ADDITL INFO OF THE PRIPERTY SO I COULD DETERMINE PGI. PROPERTY IS V 199227 2021 G01 SC045 B 1 32293 31939 TOWN VIEW 2020 INCOME, 4/16 XCL & CS SHOW 2850 @ $17.50-4/15 CS SHOWS 1050 VAC @ $17.50 - $19 NNN 1/10/12 COSTAR & LOOPNET SHOW 5584 AVAILABLE RENT WITHHELD. 1/12/11 COSTART SHOWS 5584 AVAILABLE @ $18 NNN-. 2011 SALE: REALTOR REPORTED IT SOLD 199228 2021 S09 RE040 A 1 2739 2739 DAIRY QUEEN , 199229 2021 G01 SC045 A 6 15815 15933 TOWNE VIEW II 2019 Income, 199248 2021 S09 RE030 A 1 19186 19186 Childrens Courtyard 2018 proforma, 199264 2021 S09 RE010 A 1 10184 10184 CREDIT UNION OF TEXAS 2013 income proforma, 199268 2021 S10 RE055 B 1 8000 8000 DOLLAR GENERAL STORE #4606 , 199344 2021 C03 HS015 A 1 38082 71 COMFORT SUITES 2019 Proforma, 199383 2021 S05 RE025 B 1 3040 3040 Race Trac , 199388 2021 S09 OF010 A 1 46603 45046 2019- excess land per listing for additional 14,800 sq ft addition. Surgery Center on 2nd floor is leased. 5,887 sq ft Physical therapy. 23,678 sq ft owner occupied offices., 2012-Surgery center on 2nd floor is leased for $22.89 sq ft NNN 199402 2021 0 22564 23084 HERITAGE 4 2007 INCOME, 199419 2021 G01 MF001 B1 2 293588 288554 ANDALUSIAN GATE APTS 2020 INCOME/EXP. OWNER AWARDED $4.1M DOLLARS IN ARBITRATION SETTLEMENT FOR WINDOWS IN 9/2020. DEFERRED MAINT SHOULD BE MUCH LOWER, IF ANYTHING. INCOME/OCCUPANCY NOT BEING IMPACTED. DO NOT CONSIDER IN FUTURE WITHOUR DOCUMENTATION OF DEFERRED MAINT NEEDS 199420 2021 G01 MF001 B1 3 349784 341538 HALSTON ON FRANKFORD 2020 INCOME/EXP. PROPERTY SOLD 12/2020 for $44,240,000 199424 2021 S14 RE005 C 1 0 6421 , 199460 2021 G01 SC045 B 2 43614 44275 STRIP CENTER 2019 INCOME, 4/17 100% OCC PER FC-COSTAR SHOWS 2500 AVAIL @ $17 NNN 2015 NEED FINANCIAL STATEMENT. SEVERAL NEW LEASES AND RENEWALS. COSTAR SHOWS 1337 VAC @ $18.00NNN 12/16/14. 3/14 LOOPNET SHOWS 7537 AVAIL PER FC AND LOOPNET&COSTAR. 1/10/ 199461 2021 S09 RE040 A 1 3289 3289 WENDYS 2011 proforma, 199559 2021 G01 MF001 B1 2 199121 194409 FOREST BROOK APTS NULL 199561 2021 S09 MF002 B1 4 21071 21071 , 199562 2021 G01 MF001 B1 3 1092115 1077486 CHAPEL HILL PH. 1, 2, 3 2019 Income, BUILT 1996-2000 199563 2021 G01 MF001 B1 3 1092115 1077486 CHAPEL HILL PH. 1, 2, 3 2019 Income, BUILT 1996-2000 199627 2021 S09 OF015 B 1 16890 16011 S 2014 INCOME. 3 Buildings are normal offices with some reimbursements. 1 building is executive suites(all bills paid),, 199837 2021 G01 SC045 B 4 14880 14880 2019 INCOME, LEASED SPACE AFTER SALE 12/14 COSTAR SHOWS 3440 AVAIL IN 30 DAYS BUT 7260 100% OCC. 03/14 LOOPNET 3440 AVAIL @ $14NNN 199838 2021 S05 MF006 B1 2 15070 14560 BELLE FRANK APTS 2020 INCOME/EXP 199862 2021 S09 RE035 A 1 11200 11200 CVS , 200057 2021 G01 WH015 A 3 572809 408210 harcourt 2018 Market Proforma, 200455 2021 G01 SC045 A 5 11198 10797 MAIN MEMORIAL 2019 INCOME, 11/7/17 XCEL SHOWS 100% OCC 3/17 XCEL SHOWS 100% OCC 2014 PERMIT FOR STE 100 FOR 5692FT. 12/19/11 PER LOOPNET 5,100 AVAIL- RENT NEG + NNN $5.50 200460 2021 S09 RE010 B 1 3734 3734 CHASE , 200462 2021 S09 SC020 A 1 117107 117513 MARKETPLACE @ FLOWER MOUND 2019 income, 11/1/4/18 CS SHOWS 30,000+/- PAD AVAILABLE AND 1,050 VAC 3/16CS SHOWS 5176 VAC 3/28/15 CS SHOWS 10,632 VAC 4/1/13 loopnet shows 1200 avail. See field sheets much better occ for 2013. 10/23/12 LOOPNET SHOWS 20,918 AV 200559 2021 G01 MF001 B1 1 218648 212580 KEYSTONE FALLS 2020 INCOME/EXP. PROPERTY SOLD 3/2021. 200716 2021 G01 MF001 B1 2 312688 310072 ARBOR HILL APT 2021 Income 200760 2021 C02 SC001 B 1 182580 182823 BENT TREE 2020 INCOME. SMALL PORTION OF LAND & IMPS IN DALLAS COUNTY. INC. LAND ONLY ACCT - 211194., 200774 2021 S09 OF015 B 1 13457 12509 2019 Income & Expenses. 2 Buildings, 200824 2021 C02 RE055 A 1 12000 12261 Casual Living 2018 income proforma-owner occ, 200997 2021 0 113214 110005 OFF/WHSE 2007 INCOME/EXP, 201010 2021 S09 RE040 A 1 3276 3276 KFC 2010 proforma, 201012 2021 S09 RE055 B 1 3395 3395 Kwik Dry Cleaners 2016 proforma, 201013 2021 S09 RE010 A 1 12962 12962 UNITED COMMUNITY BANK 2019 PROFORMA-OWNER OCC, 201060 2021 G01 MF001 B1 3 202945 204448 GATES OF PROVIDENCE APTS 2020 INCOME/EXP 201071 2021 G01 MF015 A 3 240116 231700 PEBBLE BROOK APTS 2019 INC 7 EXP - 100% Tax Credit property, 201073 2021 S05 OF020 B 1 7504 7504 KELLER WILLIAMS REALTY 2019 income. Owner Occupied/Related party, 201074 2021 S05 OF020 B 1 7147 6449 2019 income, 201075 2021 S05 OF020 B 1 5443 5426 OFFICE 2019 INC., 10/2015 Asking $19 FS. 12/01/2014 asking $14 NNN 201076 2021 S05 OF010 B 1 4419 4440 2019 Proforma. 50% Occ., 201266 2021 S09 OF010 B 1 5286 5100 MULTI-TENNANT OFFICE BLDG 2019 proforma, 201281 2021 G01 MF001 B1 3 1092115 1077486 CHAPEL HILL PH. 1, 2, 3 2019 Income, BUILT 1996-2000 201285 2021 S09 RE025 B 1 3994 3994 2016 Proforma, 201286 2021 G01 SC045 A 4 12480 12170 VALLEY RIDGE S/C 2019 INCOME, MANAGEMENT COMPANY HAS A POLICY TO TRY AND KEEP TENANTS BY OFFERING RENEWALS FOR SAME LEASE RATES. IT KEEPS OCCUPANCY UP, ALMOST ALWAYS NEAR 100%, BUT RENTS ARE BELOW MARKET.PER FC, 2016 100% OCC-NEW TENNANTS AFTER 2013 SALE 12/4/14 CO 201287 2021 G01 MF001 B1 3 295668 295127 MIRA VISTA RANCH APTS 2020 INCOME/EXP. NO DETAILED P&L. USE DIRECT CAP. REQUEST DETAIL. 201290 2021 S09 RE035 A 1 13473 11934 CVS Pharmacy , 201383 2021 S14 FL025 B 1 6900 6900 2019 INCOME, 201506 2021 S05 MF002 B1 2 32392 30768 COLE PLACE 2020 INC/EXP. SOLD 1/2020. NOTE = $3,750,000 201512 2021 S14 MF025 C 1 2113 2113 , 201522 2021 S09 OF010 B 1 1510 1510 2019 Proforma, 201524 2021 S09 OF020 B 1 5143 5143 2019 INCOME PROFORMA (OWNER OCCUPIED), See 201524 for rent comp & 184825 for sales comp 201828 2021 S11 WH025 B 1 98000 98000 , 202298 2021 S05 SC010 A 1 201631 201631 WALMART , 202301 2021 S05 WH025 B 1 412656 373864 United Copper 2019 Income proforma, OWNER OCCUPIED, 202311 2021 S05 OF010 B 1 3710 3710 2019 Income PROFORMA. 1,921 sq ft leased, 1,789 sq ft owner occupied, 202316 2021 S09 OF010 B 1 46714 45744 CENTER PLACE 2019 INCOME, 2018 COSTAR SHOWS22798 AVAIL OWNER OCC OTHER 10/16-CO* 24,779 vacant asking $18NNN, 2020 - 70% VACANT. LEASE FLYER SHOWS ASKING RENTS OF $13.50-$17.50 + $7.50NNN + $2.32 ELECTRIC. 202507 2021 C03 OF001 B 1 3504 3504 , 202508 2021 C03 OF001 B 1 4240 4100 2015 income proforma, 202509 2021 C03 OF001 B 1 2100 2100 , 202620 2021 G01 MF001 B1 1 286649 218309 ARCHSTONE LEXINGTON APTS 2020 Income, 202803 2021 G01 FL020 A 1 4337 4337 2018 Market Proforma, 202808 2021 S09 RE030 A 1 8410 8410 PRIMROSE , 202809 2021 S09 RE055 A 1 4000 4000 2015 proforma, 202842 2021 S09 SC020 B 1 91624 90946 THE HIGHLANDS 2020 INCOME - JUST RENT ROLL. NO I&E STMT FOR 2020., 11/14/18 CS SHOWS 4,093 VAC W/$6.07NNN 3/16 1850 VAC 4/2/13 LOOPNET SHOWS 5118 AVAIL. 10/17/11 LOOPNET SHOWS 3695 AVAILABLE - 2010 INCOME.WORKED W/R202843.. Ground Leases for Bank & Gas Stati 202843 2021 S09 SC020 B 1 91624 90946 THE HIGHLANDS 2020 INCOME - JUST RENT ROLL. NO I&E STMT FOR 2020., 11/14/18 CS SHOWS 4,093 VAC W/$6.07NNN 3/16 1850 VAC 4/2/13 LOOPNET SHOWS 5118 AVAIL. 10/17/11 LOOPNET SHOWS 3695 AVAILABLE - 2010 INCOME.WORKED W/R202843.. Ground Leases for Bank & Gas Stati 202845 2021 G01 MF001 B1 2 315753 305838 THE BRISTOL OAKS 2021 Income 202860 2021 C02 OF010 B 1 9710 9671 OFFICE 2015 Proforma. 3,300 sq ft owner occupied., 4/2015- Asking $18 NNN for 1,382 sq ft 202863 2021 C02 RE006 A 1 3360 3360 Valvoline 2013 Proforma, 202864 2021 C02 RE040 A 1 2982 2982 PANDA EXPRESS 2018 Proforma, 202922 2021 S05 MF002 B1 5 17484 17250 BRYAN COURT APTS 2018 P&L, 202961 2021 S09 RE070 A 1 3952 3952 IHOP , 203018 2021 S09 RE005 A 1 5517 5517 DRIVERS EDGE AUTO REPAIR 2019 proforma, 203079 2021 S09 RE070 A 1 8452 8452 TILTED KILT , NEED ACTUAL LEASE 203087 2021 S09 SC010 A 1 136219 136219 SAM'S CLUB , 203147 2021 S09 OF015 B 1 28731 28897 OFFICE 2020 INCOME/EXP. 11/15- CO* for sale $145.33 sq ft. 2 full service executive suites-2 buildings NNN 203441 2021 G01 SC045 B 4 32391 32858 CALADIUM VILLAGE S/C 2019 income proforma-NEED ACTUAL RENT ROLL AND I&E FOR 2017-16 WAS TOO LOW AND NOT MARKET, 11/6/17 XCEL SHOWS 2807 AVAIL @ $16-$20 NNN @ $5.45 RENT ROLL WAY BELOW MKT 3/17 MARKET INCOME/EXPENSE FROM AREA AND CLASS 3/16 1691FT AVAIL @ $16-$20NNN 203442 2021 C02 RE025 B 1 3812 3164 7 Eleven 2016 proforma, 203885 2021 G01 FL020 B 2 23838 23814 2019 INCOME, Rent avg $7.5 NNN; PARTIAL TRIPLE NET 203886 2021 G01 FL020 A 1 3140 3140 2018 Market Proforma, 203912 2021 S09 RE005 B 1 8000 8000 JUST BRAKES & AAMCO 2018 income, 203913 2021 S09 RE070 A 1 5195 5195 CHINA DRAGON RESTAURANT 2019 INCOME PROFORMA, LEASE FROM (4/16 - 3/19 $9.24/FT) (4/19 $15.71 psf) (4/2024 $17.28 psf) (4/2029 $19.01 psf) 203994 2021 S14 RE040 A 1 2488 2488 JACK IN THE BOX , 204223 2021 C03 RE070 B 1 6510 6510 Angelina's Rest 2016 proforma, 204231 2021 G01 MF001 B1 3 340081 340081 HIDDEN CREEK APTS NULL 204304 2021 C02 RE025 A 1 3150 2160 7 Eleven 2018 proforma, 204319 2021 S05 RE030 A 1 9840 9840 La Petite 2018, 204320 2021 S09 RE025 A 1 6258 5333 2017 proforma, 204321 2021 G01 SC045 A 6 3600 3600 2019 proforma-owner occ, 204325 2021 C02 OF005 A 1 43860 40000 Owner Occupied(they rent from their other business entity), 6/19 COSTAR SHOWS $25-$26 + ELEC 204328 2021 C03 SC010 A 1 215935 215935 WALMART , 204385 2021 G01 SC045 A 4 18900 18900 VILLAGE CORNERS 2020 INCOME, 11/17 XCEL SHOWS 100% OCC 204386 2021 C03 RE040 A 1 3741 3741 CHICK FIL A , 204387 2021 C03 RE040 A 1 3307 3307 WHATABURGER Remodel 2010, 204390 2021 G01 SC045 B 2 19670 19600 VILLAGE CORNERS II 2019 INCOME., 11/17 XCELL SHOWS 100% OCC 3/17 XCEL AND COSTAR SHOW RENTS IN AREA ARE $20-$24 NNN 204760 2021 S05 FL025 B 1 5616 5280 US POST OFFICE - DENTON 2019 INCOME, 205219 2021 S14 RE006 A 1 2184 3180 , 205228 2021 S05 RE055 A 1 18270 18270 Inland 2012 PROFORMA, Lease 1/31/10 - 1/31/13. LEASE INCLUDES 5.09 ACRES 205242 2021 S09 OF020 B 1 2959 4067 2015 pro, 205384 2021 S09 RE040 A 1 2536 2536 ARBYS 2011 proforma, 205385 2021 S09 RE040 A 1 4005 4005 CHICK FIL A 2016 pro, 205473 2021 S09 RE100 B 1 3633 3633 Lewisville Animal Hosp 2012 Inc Proforma, 205479 2021 S09 RE040 A 1 4052 3872 BURGER KING , 205480 2021 S09 RE005 A 1 8494 8494 Discount Tire 2009 INCOME PROFORMA, 205481 2021 S09 RE030 A 1 10324 10324 F M Montessori School 2016 income, 205482 2021 G01 SC045 B 2 12460 12455 SHOPS OF FLOWER MOUND NULL 205486 2021 S14 WH040 B 1 34480 34480 , 205507 2021 S05 OF020 B 1 20164 18164 OFFICE 2019 INCOME. LOST ONE TENANT FROM 2018 T0 2019., 205812 2021 S10 FL001 A 1 10120 6474 Post Office 2019 INCOME, 205965 2021 S09 RE030 A 1 8586 8502 2013 Proforma, 2014 use market rents of $15-$18 NNN 206738 2021 S09 WH035 B 1 39446 39446 2016 PROFORMA OWNER OCCUPIED, 206740 2021 G01 SC045 B 2 41629 40601 KENSINGTON SQUARE 2019 INCOME W/206740,206741 -, 4/16 XCL SHOW 1834 AVAIL NNN 11/14 COSTAR SHOWS 1083 VAC @ $14-$18 NNN $7.14 206741 2021 G01 SC045 B 2 41629 40601 KENSINGTON SQUARE 2019 INCOME W/206740,206741 -, 4/16 XCL SHOW 1834 AVAIL NNN 11/14 COSTAR SHOWS 1083 VAC @ $14-$18 NNN $7.14 206742 2021 C02 AA001 B 1 6446 6446 For Lease $12 NNN 4/2016, 206745 2021 G01 FL020 B 1 31002 39666 11/24/09 LOOPNET RENT $15.48-LEASE UNTIL 10/2015, 206746 2021 C02 SE036 A 1 89475 89475 ASC SPORTS COMPLEX 2018 INCOME PROFORMA, 2016-2034 $10.81 sq ft NNN. 2015 $10.30 sqft NNN. 2014 $8.18 sqft NNN Percentage rent starts 2015 through end of lease of 10% of Gross sales 206891 2021 S14 RE055 B 1 8000 8000 DOLLAR GENERAL #4955 2016 pro, 207107 2021 S09 OF020 B 1 3646 3646 2019 Proforma, 207109 2021 S09 RE001 A 1 34101 39622 LEWISVILLE VOLKSWAGON ADD IN EXCESS LAND AFTER INCOME., 207125 2021 G01 FL020 B 1 3700 3700 2021 - NO ACTUALS PROVIDED. SEE DIRECT CAP. 207126 2021 G01 FL020 B 1 3700 3700 CROSSFIT 2018 Market Proforma, 207196 2021 0 183423 183423 AG#26 2007 PROFORMA, 207197 2021 0 211292 215331 AG #28 2007 PROFORMA OWNER OCCUPIED, 207259 2021 0 125000 119000 Heritage Commons III , 207811 2021 S05 RE055 B 1 19038 18750 tractor supply 2019 Income, 207813 2021 G01 SC045 A 6 15040 13800 SANGER MARKET PLACE 2019 INCOME PROFORMA, 2019- mutiple tenants had rent reduced and given mutiple months of free/half rent 207972 2021 0 127200 127200 WESTPROT #1 2007 INCOME, 208066 2021 S09 RE025 B 1 3661 3661 7-11 2016 PROFORMA, 208187 2021 S11 RE030 B 1 7065 6000 TRAIL CREEK DAYCARE PROFORMA, 208221 2021 S05 OF002 B 1 4213 4213 Converted house. Proforma, 208264 2021 S09 RE040 A 1 4005 4005 CHICK FIL A 2016 pro, 208324 2021 S05 OF015 C 1 0 3465 2018 PROFORMA., LAND ACCT 208324 208326 2021 C02 RE055 A 1 3000 3000 Dry Cleaners Superstore , 208338 2021 S14 RE070 B 1 7520 7500 CLINTS BBQ 2018 Proforma. Asking $8 nnn per costar, 208610 2021 C03 RE010 B 1 3680 3680 DATCU 2018 proforma, 208611 2021 G01 WH040 C 3 4320 4080 2018 Market proforma, 209023 2021 C02 OF005 B 1 53123 53123 2018 Proforma Income, 209138 2021 S09 RE090 B 1 61504 61252 TOM THUMB 2017 PROFORMA, 209140 2021 G01 MF020 C 5 1975 90 Ranch 380 RV Park , 209217 2021 G01 FL020 B 1 12000 12000 2019 Market Profoma, 209321 2021 S09 RE070 A 1 8202 8104 LOGANS ROADHOUSE 2018 proforma, 209322 2021 S09 RE055 A 1 18509 18509 K&G MEN'S STORE 2019 OWNER OCCUPIED, 209328 2021 G01 FL020 A 2 15430 15520 OFFICE/WAREHOUSE 2020 INCOME/EXP 209329 2021 S05 MF005 A 3 286971 250623 The Grove 2020 Income & expense, Rent by the Bed ( 216 units & 591 beds) 209331 2021 S09 OF010 B 1 20816 20816 2015 proforma, 12/18/2014 Per costar 6,032 sq ft for lease. Asking $18 NNN 209332 2021 G01 SC045 B 1 3955 3955 2019 PROFORMA - OWNER OCC 79.7% OF BLDG, 1/6/12 COSTAR SHOWS 100% OCC 209344 2021 S05 RE025 B 1 4240 3240 2018 proforma, 209714 2021 S09 RE030 A 1 8586 8586 PRIMROSE 2017 PROFORMA, EXCESS LAND 209865 2021 0 181039 181039 AG#31 2007 PROFORMA, 210140 2021 C03 RE070 A 1 5557 5557 STANS LAKEVIEW TAPHOUSE & GRILL Add in outdoor space as usable restaurant space2019 Income Proforma, 210368 2021 S05 RE035 A 1 13833 13833 WALGREENS 2013 PROFORMA, 210772 2021 S09 RE025 C 1 3689 3689 2010 INCOME PROFORMA, 210773 2021 C02 RE025 B 1 3969 2935 QUICKWAY FOOD MART $6,000 month NNN, 210774 2021 S09 RE055 B 1 5282 4500 FLOWER MOUND STATION 2019 INC. Owner and Rent Roll state NLA is 4,500 sf, instead of the 5,000 we originally had. Lease expires 10/31/2019. See scanned images for more details in regards to wall issues and needing to fix that and water seepage coming up from the ground into t 210780 2021 G01 WH015 A 1 75425 74900 2019 Market Proforma, WALL HGT IS 24'. 16% OFFICE. 10 YR LONG TERM LEASE. INCOME IS CORRECT FOR 2014 BUT SHOWS NO REIMBURSEMENTS. COSTAR SHOWS 23% OFFICE. 210790 2021 S11 RE025 B 1 3000 3000 7 Eleven 2018 PROFORMA, 210793 2021 S05 RE055 B 1 4908 4908 , 211404 2021 G01 SC045 A 4 33596 33960 Chaparral Court NULL 211405 2021 G01 SC045 A 4 33596 33960 Chaparral Court NULL 211406 2021 S09 OF020 A 1 7744 7985 CHAPARAL OFFICE 2018 Income 57% Vacant - exe suites, 211407 2021 S09 OF020 A 1 9880 10452 2018 pro. Owner Occupies 1 space, 211408 2021 S09 OF010 A 1 7761 7761 NULL 211654 2021 S11 RE025 A 1 5881 4633 2015 Proforma, 211659 2021 G01 FL020 B 1 8860 6260 2019 Market Proforma OWNER OCCUPIED, 211660 2021 G01 FL020 B 1 31783 31783 2019 Market Proforma, Asking rent $11 + electric. 211691 2021 G01 FL020 A 3 36730 36730 NULL 211748 2021 S09 HC005 A 1 17788 18000 LEW CANCER CENTER 2015 INCOME, 212102 2021 S05 RE055 B 1 7626 7650 O'R eally's Auto Parts Store 2017 PROFORMA, 212142 2021 S14 FL025 B 1 5504 5181 2019 INCOME. Land to Building ratio is Twice the normal Office Ratio, 212745 2021 G01 FL020 B 3 39757 39757 2021 Income 213222 2021 C03 RE040 A 1 856 856 STARBUCKS , 213318 2021 S05 OF002 B 1 3390 3390 2017 proforma, 213325 2021 G01 SC045 A 5 24737 24524 MARKET AT VALLEY PARKWAY 2020 INCOME/EXP. WORK W/213326. HIGH VACANCY. 213326 2021 G01 SC045 A 5 24737 24524 MARKET AT VALLEY PARKWAY 2020 INCOME/EXP. WORK W/213326. HIGH VACANCY. 213332 2021 S09 OF015 B 1 15537 13968 2015 pro, 213415 2021 S09 RE010 A 1 4046 4046 , 213416 2021 S09 RE040 A 1 2185 2185 , 213497 2021 C02 AA002 A 1 0 11032 LA HACEINDA RANCH RESTAURANT , 214134 2021 S05 OF010 B 1 2206 2206 2016 proforma, 214135 2021 S05 OF020 B 1 4618 4618 2016 INC., 2015- 3 seperate tenants. 214136 2021 S05 OF010 B 1 3822 3822 2019 PROFORMA FROM RENTS., RENTS AT 17.59/SF +NNN 214137 2021 S05 OF020 B 1 3061 3061 2014 Proforma, 214138 2021 S05 OF020 B 1 5635 5163 2019 inc., New lessee for 2015 (Denton County). 214139 2021 S05 OF020 B 1 3349 3269 OFFICE 2019 INC., 214140 2021 S05 OF020 B 1 4231 4231 2019 Proforma- - Modified Gross Lease, 214141 2021 S05 OF020 B 1 4102 4000 OFFICE 2020 INCOME/EXP. EXPENSES HIGH. NO REIMBURSEMENT. 214142 2021 S05 RE100 A 1 4327 4327 , 214143 2021 S05 OF020 B 1 5731 5731 OFFICE 2019 INCOME, 214144 2021 S05 OF020 B 1 5195 5162 Office 2019 INCOME, 214145 2021 S05 OF020 B 1 4682 4596 Office 2019 INC., 214146 2021 S05 OF020 A 1 4134 3861 VACANT 2019 INCOME PROFORMA. VACANT AS OF 1/1/17. PROFORMA RAN AS IF OFFICE. ONLY ONE DRIVE-THRU LANE., 214147 2021 S05 OF020 B 1 4729 4633 Office 2019 INCOME., 214148 2021 S05 OF020 B 1 3431 3488 OFFICE 2020 INCOME/EXP 214150 2021 S05 OF020 B 1 3130 3134 OFFICE 2019 INC., 214286 2021 S05 RE055 C 1 5760 6300 MLS 2009, 214288 2021 C02 RE010 A 1 5368 5368 CHASE BANK 2015 PROFORMA. Excess L:B Ratio, 214291 2021 C02 RE006 A 1 2340 3180 2013 Proforma, 214830 2021 C03 RE025 A 1 12820 12322 , 215123 2021 S09 OF005 A 1 241561 244379 Vista Ridge Off Center IV 2019 income worked with 215123, 215304, 268264, 215251 2021 C02 SC005 A 1 95683 88186 KOHLS 2019 INCOME PROFORMA, RAZOR RANCH - ACADEMY 72,156 FT @ $9.95 IN 2011 - LAKEPOINT WEST - GANDER MTN 48,210 FT @ $9.75 IN 2013 215252 2021 G01 SC045 A 4 13130 12995 OLD DENTON HAWAII 2020 INC & EXP, LISTED FOR $4,293,000 3/16 215278 2021 S09 FL005 B 1 16827 16827 2015 income proforma, 215280 2021 G01 FL020 A 1 22490 22727 2019 income20% OFFICE, RENT ONLY 215281 2021 G01 FL020 A 1 22490 22727 2019 income20% OFFICE, RENT ONLY 215282 2021 G01 FL020 A 1 16300 16300 NULL 215283 2021 G01 FL020 A 1 2400 2400 NULL 215284 2021 G01 FL020 B 1 15848 15848 2021 income. No rent roll 215285 2021 G01 FL020 B 1 17148 17148 OFFICE/WHSE 2019 Market Proforma INCOME. 25% office, This should be NNN. Need copy of lease to prove otherwise. 215286 2021 G01 FL020 B 1 13905 13905 NULL 215290 2021 S09 RE070 A 1 5814 5600 Chili's , 215295 2021 S05 RE010 A 1 24551 24550 BANK/OFFICE 2019 proforma, 215296 2021 S05 MF005 A 1 278316 278316 THE RIDGE AT NORTH TEXAS , 215300 2021 S05 OF020 B 1 13940 12946 2019 income. 14,244 total Gross. 1,372 sq ft common area. NLA 12,872. (9,969 sq ft regular office, 2,709 sq ft executive suite ), 215304 2021 S09 OF005 A 1 241561 244379 Vista Ridge Off Center IV 2019 income worked with 215123, 215304, 268264, 215312 2021 G01 SC045 B 1 40449 40763 FOUNDERS SQUARE 2021 - LIMITED RR PROVIDED. NO INC/EXP. SEE DIRECT CAP. ASKING RENT = $20-23 + NNN PER COSTAR. 215358 2021 C02 AA001 A 1 7800 7800 2019 pro forma, 215365 2021 S08 SE040 A 1 57126 57332 RAVE MOTION PICTURES 2019 INC & EXP, 215376 2021 S08 OF020 B 1 12748 12633 OFFICE 2020 INCOME/EXP. NLA = 12,633 TOTAL SF. 2,440SF = EXECUTIVE SUITES 10,193SF TRADITIONAL OFFICE 215377 2021 S08 OF020 B 1 12748 12633 OFFICE 2020 INCOME/EXP. NLA = 12,633 TOTAL SF. 2,440SF = EXECUTIVE SUITES 10,193SF TRADITIONAL OFFICE 215436 2021 G01 WH015 A 3 611932 603050 OFF/WHSE 2018 Market proforma, RENT ONLY 215437 2021 C02 SC020 B 1 95827 94290 MARKETPLACE AT FRANKFORD 2019 INCOME, 11/7/18 CS & GATOR INVEST SHOW 1480 VAC 2016 100% OCC PER FIELD CK AND COSTAR. 3/15 1300 AVAIL BUT 7500 LEASED STARBUCKS & COLOR TYME 3/28/13 only 2700 vac @ $16-$18 per Costar. 215438 2021 C02 RE025 B 1 3000 3000 7 Eleven 2018 PROFORMA, 215439 2021 C02 RE040 A 1 1362 1362 SONIC DRIVE IN 2016 PROFORMA, 215440 2021 S08 OF010 A 1 3240 3240 SWISHER CHIROPRACTIC AND DENTAL 2019 income statement. Request RR as well next year, 2017-NNN Lease expires 9/2018. RENT INCREASES 1/15 TO $20.03 AND 10/17 TO $21.23 215441 2021 S08 AA001 B 1 11370 10800 PARTIAL OWNER OCCUPIED - 2018 income proforma, 215442 2021 S08 RE010 B 1 3001 3049 POINT BANK 2015 PROFORMA, 215443 2021 S05 OF010 A 1 5806 5806 2018 proforma. Partial Owner occupied, 2017-CO* shows 3,900 sqft lease signed $21 Plus $175 month for water and trash 215445 2021 S05 OF010 A 1 7609 7609 2016 Proforma, 10/16-Co* Asking $20 NNN 215446 2021 S05 OF010 A 1 4061 4061 medical office 2019 INCOME PROFORMA100% occupied. 808 sf of attic/storage. Ran half rent on that space., 215451 2021 S05 OF010 A 1 13896 12920 2019 INCOME -200 IS OWNER OCC-SEVERE FOUNDATION PROBLEMS, NEED I&E STATEMENT FOR 2020 215452 2021 S05 OF010 A 1 2788 2788 2016 PROFORMA-SEVERE FOUNDATION PROBLEMS, 215454 2021 S05 OF010 A 1 7166 7166 10 PROFORMA, SEE SALE R215443 6/22/10 FOR $152 SQ FT 215455 2021 S05 OF010 A 1 14846 12882 MED OFFICE 2019 income. .7,500 owner occupied, 1,500 leased, Additional exec suite of 3,500 that is grouped in with owners space, 215457 2021 S05 OF010 A 1 2922 2922 2017 income, 2017- CO* For sale $767,000. Listed as aboslute NNN 215738 2021 C02 RE040 A 1 2723 2723 TACO BUENO , 215739 2021 S09 RE035 A 1 14560 14560 WALGREENS 2013 PROFORMA, 215740 2021 S09 RE040 A 1 4811 4811 MCDONALDS 2018 proforma, 215742 2021 S09 RE005 A 1 3920 3920 DRIVER'S EDGE 2019 proforma, 215744 2021 S09 RE040 A 1 1378 1378 BAHAMA BUCKS 2019 Proforma - Excess Land, 215771 2021 S11 AA001 C 1 5228 4412 2012 Proforma. Excess Land. Mini storage Units, 215773 2021 S11 RE040 A 1 3519 3519 WHATABURGER , 215778 2021 S08 AA001 B 1 275215 324000 2010 INCOME, 215779 2021 S05 AA002 B 1 9636 19446 , 215795 2021 G01 MF001 B1 3 800904 698413 MANSIONS AT COYOTE RIDGE APTS 2019 INC & EXP, 2019 INCOME AND EXP 215936 2021 S05 MF002 B1 4 22780 22780 NULL 215937 2021 S05 MF002 B1 4 22780 22780 NULL 215938 2021 S05 MF002 B1 4 22780 22780 NULL 215939 2021 S05 MF002 B1 4 22780 22780 NULL 215940 2021 S05 MF002 B1 4 22780 22780 NULL 216441 2021 S05 RE025 B 1 3100 3100 7 Eleven 2018 PROFORMA, 216445 2021 S09 RE025 A 1 4095 4095 Race Trac , 216446 2021 C02 AA001 A 1 5810 5810 VALVOLINE OIL CHANGE 2019 pro forma, 216465 2021 S05 OF010 A 1 34872 30396 MED OFFICE 2019 proforma., 216466 2021 S11 SC020 B 1 104438 106734 TROPHY CLUB PLAZA 2019 INCOME, 11/14/18 CS SHOWS 100% OCC 3/15 CO SHOWS 4,667 VAC LOOPNET SHOWS 9,,804 AVAILABLE @ NEG. 216467 2021 S11 RE035 A 1 13936 13936 WALGREENS 2013 PROFORMA, 216468 2021 S11 RE010 A 1 4396 4396 BANK OF AMERICA , 216469 2021 S05 RE040 A 1 0 2755 TACO CABANA 2015 PROFORMA, 216471 2021 G01 FL020 A 1 25278 25278 Fishel 2020 Market Proforma, OWNER OCCUPIED 216477 2021 G01 MF015 A 1 282217 277131 KENSINGTON PARK 2021 INCOMECHODO. 2018 INCOME, 2018 Rent Roll only 216479 2021 G01 SC045 B 2 24710 24686 CORINTH COMMONS 2021 Income 216480 2021 S08 RE005 A 1 7770 7776 Discount Tire 2009 INCOME PROFORMA, 216495 2021 S09 RE030 B 1 13304 13304 CORNERSTONE LEARNING CTR 2019 INCOME, 2018 LEASE OF 10,000 @ $10.50 NNN REMAINING IS OWNER OCCUPIED 2019 LEASE OF 10,000 @ $11 NNN, REMAINING IS OWNER OCC 216496 2021 S09 OF010 A 1 6425 6425 2019 proforma. Excess land, 216499 2021 G01 WH040 B 2 60540 60540 YE OLDE STORAGE 2020 Income 321 Total Units(59,719). 88 are Climate Control(9,600 sq ft). Plus 12 RV parking(Other income), 216542 2021 S09 RE070 B 1 8126 8126 EL FENIX 2012 Proforma, 216544 2021 S09 WH060 B 1 3000 3000 SINGLE TENANT, 216547 2021 G01 SC045 B 2 7062 7062 HEBRON PARKWAY S/C 2019 PROFORMA-SEE NOTES BELOW, 3/19 CS SHOWS 100% OCC 11/17 XCEL SHOW S $16 NNN 100% OCC PER XCEL. 3/17 -OFFERING AS RELET BUT LEASE IS IN PLACE TO OWNER 2016 100% OCC PER FIELD CHECK 4/15 CS SHOWS 5940 TO BE AVAIL @ $16.00 NNN 216548 2021 C02 OF010 A 1 4967 4967 2017 Proforma. 70% Owner Occupied. 1,500 sq, 216551 2021 C02 RE030 A 1 8643 8643 2016 pro, 216554 2021 S09 RE055 A 1 6271 6271 , 216555 2021 S09 RE020 A 1 2554 2554 Clean N Fresh Car Wash 2013 Income, 216556 2021 S09 RE006 A 1 10304 10304 KWIK KAR AUTO LUBE , 216557 2021 S09 FL020 A 1 115566 110492 TECH CTR 2012 INCOME, 216608 2021 G01 FL020 A 1 107992 108433 2020 INCOME, RENT ONLY 216609 2021 G01 WH015 A 2 150520 143020 2019 Market Proforma, 216657 2021 C02 RE025 B 1 5024 3990 TEXACO 2012 proforma, 216762 2021 G01 SC045 A 6 4830 4830 2019 pro. owner occupied dry cleaner, lease donut shop, another 900 sq feet in rear not leased, 216763 2021 C02 RE055 B 1 5843 5940 PLAINS CAPITAL BANK Proforma from listing, 216764 2021 C02 OF015 B 1 25859 22198 OFFICE 2019 Income, 10/16- 5,612 sq ft available $17 NNN. 10/22/15 Minimum 8,987 sq ft vac ATOS. SInce 3,375 sq ft leased 10/2015. 4/2015- CO* asking $14-15 NNN. 216785 2021 S05 AA001 B 1 0 89670 2008 INCOME PROFORMA 26,500 SF AND 63,170 MINI STG, 216793 2021 C02 AA001 B 1 15200 15200 2019 PROFORMA - OWNER OCCUPIED, 216809 2021 G01 MF020 C 1 3217 16 MORSE MHP rents MH spaces $450/month includes water, sewer, trash 3 apartment units rent for $500/month includes all utilitiies, 216821 2021 S14 RE055 C 1 15696 14568 SCHUYLER SIGNS 2019 Income Proforma, 216831 2021 G01 SC045 C 2 10950 10950 POINT CENTER MALL 2019 PROFORMA, USED ACTUALS, NO NNN, GROSS, 1/5/12 NO INFORMATION ON COSTAR OR LOOPNET 216832 2021 0 6150 6150 , 218750 2021 0 540040 540040 TECH DATA 2007 PROFORMA, 218751 2021 0 140280 140000 AG #17 2007 INC/EXP-OCC. 56%, 218835 2021 0 319760 319760 , 218836 2021 C02 WH060 C 1 4440 4440 , 218908 2021 G01 WH040 B 4 48650 24325 2019 INCOME PER I&E, 218910 2021 G01 WH040 B 4 48650 24325 2019 INCOME PER I&E, 219004 2021 G01 SC045 B 3 9800 10000 NATIONAL MILLS PLAZA 2020 INCOME 219894 2021 S05 WH025 B 1 59690 59690 , 219978 2021 C02 RE040 A 1 3040 3040 TACO BELL & PIZZA HUT 2017, 219991 2021 S09 RE025 B 1 5476 5476 VALERO FOOD MART/MI TIERRA , 219992 2021 S09 RE040 A 1 2739 2739 KFC Bldg only, 220147 2021 S11 OF020 C 1 2880 2880 , 220282 2021 S11 SE020 A 1 5478 18 The Golf Club at Champion Circle, 220467 2021 C02 RE040 B 1 3000 3000 GOLDEN CHICK , 220471 2021 S09 WH060 A 1 9375 10500 2011 INCOME. NNN LEASE, 220473 2021 S09 RE005 A 1 28530 28530 SERVICE KING COLLISION REPAIR , 220478 2021 G01 WH015 A 3 433464 415000 OFF/WHSE 2019 INCOME WITH 2018 BUMPS, 220479 2021 G01 WH015 A 3 659218 656600 OFF/WHSE 2019 Market Proforma, 220480 2021 S05 MF005 A 2 196937 191808 CAMPUS PARK APTS 2020 INCOME/RENT BY THE BEDROOM, 2018-Non itemized Expenses. HIGHER CAP FOR OLDEST STUDENT HOUSING IN DENTON 220481 2021 C02 FL001 A 1 102540 100590 DATA CENTER , Data Center. Need Lease info 220565 2021 C02 RE010 A 1 4753 4753 BANK OF AMERICA , 220569 2021 S05 AA002 A 1 8208 8208 proforma, 220570 2021 S05 OF020 A 1 3659 3659 2019 Proforma, 220574 2021 S05 OF020 A 1 7580 7580 2019 Proforma, 220576 2021 S05 OF020 A 1 3090 3090 2015 proforma, 220577 2021 S05 RE010 A 1 3608 3608 NORTH STAR BANK , 220578 2021 S05 OF020 A 1 4907 4907 NULL 220579 2021 S05 OF010 A 1 4315 4315 2019 income, 220581 2021 S05 OF020 A 1 5038 5038 2019 proforma, 220663 2021 C02 HC005 B 1 21390 21390 2019-, 100% Vacant. 2014- 100% occupied & $900,000 remodel 220710 2021 S05 HC035 A 1 14775 14775 DENTON SURGICARE 2017 INCOME PROFORMA, 220712 2021 S08 WH060 A 1 23228 22500 Comco Direct OWNER OCCUPIED 2013 PROFORMA, 220903 2021 S05 HC005 A 1 14211 14211 2014 PROFORMA, 220908 2021 G01 WH015 A 1 68085 68025 NESTLE SKIN HEALTH 2019 Income ProformaOWNER OCCUPIED PROPERTY. THIS PROPERTY FRONTS I-35. VERY VIAIABLE FROM THE HIGHWAY. I HAVE ALSO BEEN IN THIS BUILDING.VERY SPECIALIZED PROPERTY. CLIMATE CONTROLLED ENVIROMENT FOR THE LAB AND THE OFFICE AREA IS A CLASS A!, 221126 2021 S09 RE040 A 1 2879 2879 RAISING CANES , 222002 2021 G01 MF001 B1 2 462692 481994 ARIUM CREEKSIDE 2020 INCOME/EXP. 222010 2021 G01 WH015 A 3 711360 710524 FRANKFORD TRADE CENTER 689,234 sq ft OF THE BUILDING IN DENTON CO. OVERLAPS WITH DALLAS CO, 222011 2021 C02 FL020 A 1 660180 660180 OFF/WHSE 2012 PURCHASE FOR A DATA CENTER. SINGLE TENANT USE. MAJOR REMODEL AND UPDATING FOR A DATA CENTER., 222833 2021 G01 FL020 B 3 20000 20000 WORLD OF WOW 2018 Market Proforma, 222834 2021 S05 OF020 B 1 10069 10069 2019 Proforma. This is an independent freestanding office. Does not need associated with industrial properties, 222835 2021 C03 RE040 B 1 2830 2830 JACK IN THE BOX 2017 Proforma, 222838 2021 S09 SC005 A 1 88722 87102 KOHLS 2019 proforma, 222839 2021 S09 SC010 A 1 24664 23951 STAPLES 2019 proforma, 11/6/18 CS SHOWS AVAILABLE IN 30 DAYS NEG WITH NNN @ $3.50 222855 2021 S05 AA001 B 1 8533 8533 2012 Proforma, 222923 2021 S14 RE040 A 1 3295 3295 MCDONALDS , 222925 2021 C03 OF020 C 1 5169 3248 EXECUTIVE OFFICES 2020 CONVERTING FROM DAYCARE, 223150 2021 S09 OF020 A 1 12664 11765 Office Bldg 2019 income, 223151 2021 S09 OF020 A 1 8652 8710 2019 INCOME, 223152 2021 S09 OF020 A 1 4755 4755 , 223153 2021 S09 OF020 A 1 8442 8442 2018 Proforma. 2 Partners own building & each occupy a space, 3rd space has been vacant for many years.SEVERE FOUNDATION ISSUES-REPORT ON FILE 2014 PROTEST, 223154 2021 C02 OF015 A 1 7698 7698 2019 PRO FROMA, 223155 2021 S09 OF020 A 1 25632 25434 FOUNTAIN PARK 2019 income w/ 223157, 223155, 223156 2021 S09 OF020 A 1 25632 25434 FOUNTAIN PARK 2019 income w/ 223157, 223155, 223157 2021 S09 OF020 A 1 25632 25434 FOUNTAIN PARK 2019 income w/ 223157, 223155, 223167 2021 G01 FL020 A 1 8437 8436 DEPRAG 2019 Market Proforma, OWNER OCCUPIED 223168 2021 S09 WH060 A 1 22877 21177 EXCESS LAND ADDED AFTER INCOME WORKED, 223169 2021 S05 RE010 C 1 17409 24853 DATCU 2019 proforma. Added Excess Land to proforma, 224130 2021 S09 RE040 C 1 2704 2704 BRAUMS , 224269 2021 G01 WH015 A 1 396900 396900 AG North OWNER OCCUPIED BLDG., 224270 2021 G01 MF020 A 5 3144 623 CMH PARKS - Preston on the Lake 2019 Income. Excess land of 15 acres Being Developed 2017. Combined multiple accounts for 2018, 224326 2021 S09 WH025 C 1 98244 98244 WORK WITH R18069, 224677 2021 G01 SC045 B 3 11050 11000 WEST HEBRON PLAZA 2020 INCOME, 3/16 100% OCC STILL FOR SALE 3/16 FOR SALE @ $1,900,000. 3686 AVAIL @ $12.00 NNN3/14 3720 avail @ $16 nnn. 4/13 CS 3710 AVAIL @ $18-$20. 224770 2021 C02 RE030 A 1 10500 10500 CHILDREN'S WORLD DAYCARE 2018 pro, 224827 2021 G01 SC045 A 5 15088 15151 LEW S/C 2018 proforma, 4/17 XCEL 1000 @ $20 NNN 4/16 XCL SHOWS 1000 @ $20 NNN 4/15 CS SHOWS 1000 VAC @ $21.00 NNN 1/7/12 COSTAR SHOWS 900 FT VAC @ $21.00 NNN. -LOOPNET SHOWS 2,952 FT AVAILABLE @ $25.00 12/9/09 224828 2021 G01 SC045 A 5 16898 16582 MILLENNIUM 2019 INCOME, 12/3/14 COSTAR SHOWS 3800 VAC @ $22-$26NNN 224830 2021 S14 RE045 A 1 8317 6995 Possible Excess Land, 224832 2021 S05 RE055 A 1 3400 3400 2013 proforma, 224930 2021 S14 WH015 A 1 1215600 1144800 OWNER OCCUPIED, 225317 2021 S09 OF015 B 1 17725 17725 2019 INCOME. Vacant space is shell (2,990 sq ft), RENTS INDICATE A C PROPERTY 225318 2021 S09 OF010 B 1 11050 11050 Civic Valley Centre 2018 INCOME, DENTON CO. IS A GROSS LEASE. REST HAS BEEN VACANT FOR A YEAR, 225319 2021 S09 RE005 A 1 13800 13800 , 225333 2021 S09 RE055 B 1 11340 11340 2013 income proforma, 225335 2021 S05 WH060 B 1 4980 4980 owner occupied, 225341 2021 C02 RE025 A 1 4514 4514 Quick Trip , 225345 2021 G01 WH015 A 1 86160 86400 FTC #12 2019 Income, 225346 2021 G01 WH015 A 2 252150 252756 FTC #11 2019 Market Proforma .2017 Income. INC VALUE BASED ON 100% OF BLDG,BUT ONLY 70% OF BLDG IS IN DENTON CO. OVERLAP WITH DALLAS COUNTY PROPERTY NEEDS TO BE WORKED AS IF WE HAVE 100% OF THE PROPERTY AND WORK INCOME TO GET OVERALL $/SF AND APPROPRITE THAT TO, 225516 2021 G01 SC045 B 3 69606 69251 OAKTREE PLAZA 2020 INCOME/EXP. 1/2020 SALE = $14.2M 225534 2021 S09 RE030 B 1 4538 4538 ROBINSON DAYCARE 2015 Prof, 225565 2021 S10 OF002 B 1 2626 2626 2014 Proforma, 226030 2021 C02 OF005 A 1 101890 99804 2019 INCOME-SECONDARY INCOME IN PARKING, 10/16-Co* shows 22,673 (9/16) & 9,740 (5/16) sq ft leased 226116 2021 S09 RE030 A 1 10000 10000 Tutor Time 2017, 226118 2021 C02 AA001 B 1 70270 70000 Freddie Mac 2019 income low expenses & low reimbursements. Tenant pays expenses directly?, rent roll appears to have $5.89 sq ft escalation from 2001 226202 2021 C02 OF010 B 1 2926 2926 2019 PROFORMA. OWNER OCCUPIED, 226204 2021 C02 SC001 C 1 83828 80774 WOODLAKE S/C 2019 INCOME, 8/14/19 CS SHOWS 100% OCC, 24 HR FIT LEASE BEGINS 10/1/2019, INITIAL 2020 DC WILL REFLECT PROJECTED OCC BUT AS A RESULT WILL HAVE MUCH LOWER % REIMB/EXP. TOOK OUT UTILITIES IN OI BC TOOK OUT ELEC COMMON IN EXP 11/5/18 CS AND CBRE SHOW 20, 226250 2021 S09 SC010 B 1 143653 143653 COSTCO 2017 proforma, 226256 2021 G01 SC045 A 3 9200 9084 MIDWAY PARK SOLD IN 2020. NO CHANGE. 226257 2021 C02 RE010 A 1 4415 4415 WACHOVIA 2015 pro, 226258 2021 C02 RE055 A 1 7080 7080 SHERWIN WILLIAMS 2015 INCOME, NEED NEW RENT ROLL FOR 2016 226259 2021 G01 SC045 A 5 5766 6066 2019 Primarily owner occupied, Warehouse space in back is without A/C. Wouldn't lease for normal SC amount. Also, contamination issue in the land. 226292 2021 G01 FL020 A 1 107992 108433 2020 INCOME, RENT ONLY 226384 2021 S09 SE036 A 1 37050 37050 2013 Proforma, 226400 2021 S09 OF015 A 1 43237 35464 OFFICE 2020 INCOME/EXP. HIGH VACANCY. ASKING RENT = $24 GROSS. 227330 2021 S11 RE090 B 1 65431 63271 ALBERTSONS 2019 INCOME, 227331 2021 S11 RE025 A 1 1120 1120 2017 proforma, 227332 2021 G01 SC045 B 1 15431 14218 ROANOKE CORNERS 2019 INCOME WORKED W/227332. BUMPED CAP FROM 6.75% TO A 7% ONLY DUE TO VACANT ANCHOR SPOT. ONE OF THE TENANTS, KALLAL BRO'S, IS A NEW LEASE BUT SIGNED UNDER MARKET., 3/14 LOOPNET SHOW 1500 AVAIL @ $20-$22NNN 1/13/12 COSTAR SHOWS 100% OCC. - 227333 2021 G01 SC045 B 1 15431 14218 ROANOKE CORNERS 2019 INCOME WORKED W/227332. BUMPED CAP FROM 6.75% TO A 7% ONLY DUE TO VACANT ANCHOR SPOT. ONE OF THE TENANTS, KALLAL BRO'S, IS A NEW LEASE BUT SIGNED UNDER MARKET., 3/14 LOOPNET SHOW 1500 AVAIL @ $20-$22NNN 1/13/12 COSTAR SHOWS 100% OCC. - 227830 2021 S08 RE030 A 1 7850 7850 Primrose 2017 Proforma, 227843 2021 C02 RE030 A 1 8929 8929 PRIMROSE SCHOOL , 228133 2021 S08 RE030 A 1 9880 9880 Childrens Lighthouse , 228152 2021 G01 WH040 C 3 66300 66300 MINI WAREHOUSE 2018 Market Profoma 318 Units. Plus 40 RV spaces(Other income), 228508 2021 G01 MF001 B1 2 220728 197940 CREEKSIDE AT NORTHLAKE 2020 INCOME/EXP. SOLD 4/2021. 228768 2021 G01 SC045 A 5 8026 7036 2019 INCOME PROFORMA. owner occupies 3,000 sq ft, PER PERMITS, 1300 FT DONUT SHOP, 2650 NAILS, WHICH LEAVES 1786 FOR CLEANERS. OTHER RENTS IN AREA $21 NNN 12/14 228810 2021 S08 RE100 A 1 4411 4411 2019 PROFORMA-OWNER OCC, 228812 2021 G01 MF015 A 1 232104 217200 LIMESTONE RANCH APTS 2019 INCCHODO. 2018 income., 2018 Rent Roll Only 229287 2021 S05 RE025 A 1 6768 6768 7-11 7-11(3,968 sq ft) & Jacobs Liquor(2,800 sq ft), "2017- Xcelligent ""Liquor store"" only for lease 4/2017-$25.75 NNN or for sale $1,700,000" 229316 2021 S11 RE006 A 1 5110 5550 KWIK KAR LUBE , 229573 2021 S09 SC055 B 1 147542 140991 900 PARKER SQUARE 2020 income proforma, 3/19 VAC FROM FIELD AND COSTAR ASKING $17-$19 MUST HAVE RENT ROLL FOR 2018 10/27/2017 XCEL SHOWS ASKING $17-$19 NNN @ $6.00 229574 2021 S09 SC055 B 1 147542 140991 900 PARKER SQUARE 2020 income proforma, 3/19 VAC FROM FIELD AND COSTAR ASKING $17-$19 MUST HAVE RENT ROLL FOR 2018 10/27/2017 XCEL SHOWS ASKING $17-$19 NNN @ $6.00 229576 2021 S09 SC055 B 1 147542 140991 900 PARKER SQUARE 2020 income proforma, 3/19 VAC FROM FIELD AND COSTAR ASKING $17-$19 MUST HAVE RENT ROLL FOR 2018 10/27/2017 XCEL SHOWS ASKING $17-$19 NNN @ $6.00 229577 2021 S09 SC055 B 1 147542 140991 900 PARKER SQUARE 2020 income proforma, 3/19 VAC FROM FIELD AND COSTAR ASKING $17-$19 MUST HAVE RENT ROLL FOR 2018 10/27/2017 XCEL SHOWS ASKING $17-$19 NNN @ $6.00 229578 2021 S09 SC055 B 1 147542 140991 900 PARKER SQUARE 2020 income proforma, 3/19 VAC FROM FIELD AND COSTAR ASKING $17-$19 MUST HAVE RENT ROLL FOR 2018 10/27/2017 XCEL SHOWS ASKING $17-$19 NNN @ $6.00 230299 2021 S05 AA002 B 1 3745 3745 2012 proforma, 230300 2021 S05 RE030 A 1 4740 4740 2015 pro, 230480 2021 C03 SE036 A 1 39206 39006 Proforma- deducted value of land for R193299(other sports Facility) to get to value of subject property since it is an improvement only., 230494 2021 0 195368 192000 WHSE 2007 INC PROFORMA, 230503 2021 0 400000 400000 , 230510 2021 S09 RE025 A 1 4514 4514 Quick Trip , 230515 2021 0 75000 75000 AG22 2007 INCOME, 230834 2021 S11 RE055 B 1 7038 7000 PPG PAINTS NULL 230844 2021 S05 OF010 A 1 116858 103123 2019 PROFORMA - HOSPITAL OCC ALOT OF SPACE. INCOME/OCC. A, 230882 2021 S05 MF005 A 3 310078 278904 UNIVERSITY COURTYARD 2020 INCOME-LEASED PER BED-RESTRICTED TO REGISTERED COLLEGE STUDENTS ONLY- REVERTS TO UNT AT END OF TERM. - HAS HIGHER THAN TYPICAL MKT EXPENSES DUE TO TYPE AND HEAVY TURNOVER., PER 2015 RENT ROLL 240 UNITS AND 792 BEDS. 230939 2021 S10 OF005 A 1 113397 108514 COMSTOCK TOWER 2020 INCOME/EXP. ASKING RENT = $29.50 + ELECTRIC. BOUNDARY SPLILT - 85% DENTON. 15% COLLIN PLUS LAND AND PARKING 230940 2021 G01 FL020 B 1 54278 54278 JLO OFFICE & WHSE NULL 230997 2021 G01 MF001 B1 1 500844 502924 AUSTIN RANCH PH 1 2020 INCOME/EXP 231001 2021 S09 RE005 A 1 4858 4858 CHRISTIAN BROTHERS AUTO , 231010 2021 S09 AA001 B 1 7756 8100 2019 proforma, 231011 2021 C03 RE070 A 1 10216 10216 GOLDEN CORRAL 2019 Proforma, 231014 2021 S08 OF020 B 1 9000 8132 2019 INCOME. ALL GROSS LEASES. ALL CURRENT LEASES ARE MONTH TO MONTH., 2016-CO* shows 78% occupied. 2015- Per costar Occupancy up from 25% in 2013 to 75% in 2014 231016 2021 S05 HS005 A 1 13074 10247 Wildwood Inn , 231061 2021 G01 FL020 A 1 8110 8150 NEWSTAR DRILLING OFFICE NULL 231214 2021 G01 MF001 B1 1 396669 390553 THE ASTER 2021 Income 231215 2021 G01 SC045 A 5 8124 8224 VAIL CLEANERS 2020 INCOME. Actuals indicate much lower rents than market and higher expenses per market., 2018 OWNER LEASE IS BELOW MKT BUT LARGER UNIT AND HAS 2ND FLOOR. RAN RENTAL RATE AT $18 FOR BOTTOM FLOOR SPACE AND HALF ON MEZZANINE SPACE. BOOST MOBILE LEFT 3/18. 231219 2021 C02 OF005 A 1 173352 154298 2018 Income - Expenses extremely high - Used market. Value much higher then notified., 231220 2021 C02 OF005 A 1 102680 100379 2019 INCOME, 231221 2021 S09 OF015 A 1 23027 23854 2020 INCOME. HIGH VACANCY PROPERTY. USE DIRECT CAP. ASKING RENT = $16 + NNN ($6-$7 PER LAST LISTING) 231222 2021 G01 SC045 A 2 14877 14505 2019 INCOME, 3/18 SHOULD HAVE SEVERAL NEW LEASES - RENTAL RATE SHOULD BE HIGHER BECAUSE OF CONV. STORE AND AREA. 1/7/12 COSTAR SHOWS 100% OCC 231223 2021 G01 WH040 A 2 148614 127859 CUBESMART STORAGE 2019 INCOME Total Units 944. 393 are Climate Controlled Units. 99 OUTSIDE PARKING UNITS, 99 OUTDOOR PARKING UNITS. AVERAGE $85 UNIT PER MONTH 231236 2021 C02 RE025 A 1 0 2940 7 ELEVEN , 231355 2021 0 53060 57016 , 232184 2021 S09 AA002 B 1 67399 67399 Albertsons 2009 INCONE PROFORMA, 232185 2021 G01 SC045 B 4 9312 9233 CORPORATE VILLAGE II 2019 Income - rent roll only, 2018 WILL HAVE NEW LEASES ON MOST OF BUILDING. NEED CURRENT RENT ROLL WITH BUMPS AND I & E STATEMENT 4/16 NO LISTING ON CS OR XCL. 232186 2021 S09 RE040 A 1 2899 2899 WENDYS , 232194 2021 G01 SC045 A 4 33596 33960 Chaparral Court NULL 232195 2021 S09 OF010 A 1 4564 4564 2016 IINC PROFORMA.14 executive suites for lease @ $45-$51sq ft. Also Appears to be space for a large tenant(approx 50/50 per listing diagram), 232462 2021 C02 SC010 A 1 203047 203775 WALMART , 232469 2021 C02 RE040 A 1 3289 3289 WENDYS 2009 proforma, 232489 2021 G01 MF001 A 3 164211 142780 Estate Villas Apts 2020 income., 232514 2021 G01 MF015 A 4 311968 269200 KNOLLWOOD APTS NULL 232903 2021 C02 SC045 B 1 59700 59365 HEBRON HEIGHTS S/C 2013 INCOME., "12/5/11 COSTAR SHOWS 4700 VAC. Prior Fitness Building has been released as ""JUST FITNESS"" FOR 2011" 233006 2021 S05 OF002 B 1 4510 4990 2012 Proforma, 233280 2021 S09 SC010 A 1 181486 181486 SUPER TARGET , 233281 2021 S09 SC030 B 1 213979 197597 LAKEPOINTE TOWNE CROSSING 2020 INCOME/EXP. HISTORICAL HIGH VACANCY. DO NOT USE ACTUALS. SEE DIRECT CAP. 233283 2021 S09 AA002 A 1 160603 158335 EXEMPT PROPERTY, Costar shows offering as multi tennant w 3 30,000ft+ units and 1 60,000ft unit. Also shows for sale @ $5,000,000. 233465 2021 C03 AA001 B 1 20392 19115 SKINNER PLAZA 2019 Proforma, 233722 2021 S09 RE030 A 1 13855 9798 , 234188 2021 C03 RE040 A 1 3236 3236 WENDYS 2013 Income Proforma, 234189 2021 G01 SC045 A 5 15534 15315 COLONY CROSSING 2020 INCOME/EXP. EXPENSISE HIGHER THAN MARKET. COVID RELIEF BELOW THE LINE. ASKING RENT 12/2019 = $26 NNN. STARTING RENT 3/2020 = $23 NNN. 234190 2021 C03 SC010 A 1 108000 108000 HOME DEPOT , 234191 2021 S09 RE010 A 1 4231 4231 CHASE BANK 2015 pro, 234195 2021 S05 RE025 B 1 1820 1820 , 234206 2021 G01 MF001 B1 3 281644 210282 Coventry Apts 2020 income worked with R132299, 234210 2021 S05 WH035 B 1 106956 106956 2018 proforma, 234211 2021 S08 RE030 B 1 15300 15300 Treehouse Academy 2019 Proforma, 234212 2021 S05 OF020 B 1 9790 9513 Social Security Office 2019 PROFORMA, 234215 2021 G01 SC045 A 2 6040 4852 7 Eleven 2019 PROFORMA, 234216 2021 S09 RE040 A 1 2857 2857 JACK IN THE BOX 2017 proforma, 234218 2021 S05 WH060 B 1 14240 14240 2019 proforma, 234219 2021 G01 FL020 B 3 17878 17878 2019 Market Proforma, 234220 2021 G01 FL020 B 2 10400 10400 2019 Proforma, 234825 2021 S14 RE100 A 1 11188 3996 2017 proforma, 235031 2021 S05 RE030 A 1 13854 13854 2015 pro, 235032 2021 C03 RE070 B 1 5040 5040 IHOP , 235034 2021 S05 OF005 A 1 87590 83481 FEMA OFFICE/CALL CENTER 2013 income, Actual lease 2007-2012. Actual lease chgs yearly-next increase 5/12 to $28.70nnn. 2011 was based on other lease comps 235065 2021 S05 MF006 B1 2 5940 5940 2019 Income, 235068 2021 G01 FL020 B 1 119723 118087 2020 - 51% vacancy, continues to struggle w/ vacancy. 235077 2021 G01 MF001 B1 2 251891 205200 WATERMARK APTS 2021 Income - 70% in Denton County & 30 % in Tarrant County, Downtown Roanoke/Westlake 235427 2021 G01 FL020 B 1 10800 10680 COSTAR SHOWS THIS NOT BEING OWNER OCCUPIED, 235834 2021 C02 RE100 A 4 3447 3447 HEBRON CAT HOSPITAL 2019 PRO FORMA, 235835 2021 C02 RE070 B 1 1787 1787 WAFFLE HOUSE 2015 pro, 235837 2021 G01 WH040 A 2 88108 77630 MINIWHSE 2020 INCOME climate controlled 23,415 sq ft (225units). Non Climate 53,785 sq ft(324units), 236564 2021 S14 OF020 B 1 2595 2595 2012 income proforma, 236572 2021 S09 HC035 A 1 51498 52370 SURGICAL CLINIC 2019 income, 1st FLOOR SURGERY AND 2ND FLOOR OFFICE AREA 236749 2021 S09 WH060 B 1 15080 15000 2019 income proforma MULTI-TENANT, 237008 2021 S05 RE070 A 1 6982 6166 JOHNNY CARINOS , 237010 2021 S05 RE010 A 1 33081 29279 FIRST UNITED BANK 2020 INCOME PROFORMA BANK ON FIRST FLOOR. 2ND AND 3RD FLOORS ARE GROSS LEASE ASSUMED 1ST FLOOR LEASE AS A NNN., 237018 2021 C03 SC001 C 1 60397 59287 Colony S/C 2019 INCOME., BIG LOT LEASE HAS BUMP OUT OPTION TO LEAVE WITHIN 90 DAYS BECAUSE OF PERFORMANCE UNDER $4,000,000 ANNUAL SALES. 2019- EXCESS LAND REMOVED. UNABLE TO DEVELOP LAND. SEE SCANNED EMAIL IN 2019 PROTEST 237019 2021 0 89518 91000 2007 ACTUAL INCOME, 237022 2021 S09 RE100 A 1 7150 7150 ANIMAL CLINIC 2019 proforma, 237095 2021 C02 RE025 A 1 1950 1950 2013 Proforma, 237282 2021 G01 WH015 A 3 384000 384000 CALLAWAY 2018 Market Proforma, 237283 2021 G01 WH015 A 3 359824 360000 ALLIANCE GATEWAY 55 2018 Market Proforma, 237301 2021 S09 AA001 B 1 28687 28577 2019 INCOME PROFORMA OWNER OCCUPIED, 237509 2021 S09 OF010 B 1 22475 21664 2018 INCOME 3403 sq shell 2017 TRANSITIONING TO NNN, 2018 GROSSED UP LEASES FOR UNIFORMITY HIGH VACANCY. 10/16-2 new lease signed total 8,174 sq ft -4967 vacant. HIGH HISTORICAL VACANCY 237511 2021 S09 RE070 A 1 8892 7814 HOOTERS , need actual lease 237513 2021 G01 MF001 A 1 74682 70832 , Partial complete for 2019 237515 2021 S09 HC035 A 1 19728 19896 LEWISVILLE SURGICAL CENTER 2018 INCOME-ABSOLUTE NNN, 2013 rent is $827896.80. Rent increases 1.011% per year thru 2022. 2014 LISTED FOR SALE @ $9,985,000 237698 2021 G01 MF001 B1 3 334524 297000 Abbey at Vista Ridge Apts 2021 income. 238062 2021 S09 OF005 A 1 40860 40250 CENTEX HOME EQUITY 2019 INCOME, 2015 New 3 year lease per costar (Toyota) 238298 2021 S14 RE010 B 1 3000 3000 FIRST UNITED , 238554 2021 C03 OF001 B 1 2000 2140 , 238887 2021 S10 RE025 B 1 3050 3050 7 Eleven 2018 PROFORMA, 238898 2021 G01 MF001 B1 3 208268 208268 REMINGTON APTS 2020 INCOME/EXP 238899 2021 G01 WH040 A 2 105971 80910 2018 INCOME.. 583 Total Units. 251 of the units are Climate Controlled. Plus 33 RV Parking Covered. Plus 26 RV Parking Uncovered., 238910 2021 S09 RE040 A 1 2119 2119 POPEYES 2017 inc, 238912 2021 S09 RE010 A 1 4170 4170 WELLS FARGO BANK 2015 income proforma, 238918 2021 S14 RE030 B 1 6300 6300 CAROU8SEL ACADAMY DAYCARE 2015 pro Metal Building, 238937 2021 S08 RE035 A 1 13650 13650 WALGREENS 2013 PROFORMA, Rental rate per 2014 Listing for sale $24.22 239018 2021 C02 OF020 B 1 8120 8120 2012 Proforma, 239182 2021 S05 RE006 A 1 5016 5016 Kwik Kar 2018 INCOME PROFORMA, 239186 2021 S09 RE070 A 1 5981 5742 BUFFALO WILD WINGS 2018 proforma, ACTUAL LEASE IS $31.60 239188 2021 G01 SC045 A 1 6002 5771 5 GUYS, VERTS, STARBUCKS 2019 income, 239189 2021 S09 RE040 A 1 3905 3905 STEAK N SHAKE 2018 PROFORMA, 239197 2021 G01 SC045 A 4 15000 15019 WALMART ADDN LAKE DALLAS 2020 INCOME/EXP. 100% OCCUPIED. 239200 2021 S08 RE040 A 1 2947 2947 WHATABURGER , 239201 2021 G01 SC045 A 5 15360 15300 Hickory Creek Center 2019 income., 11/17 XCEL SHOWS 100% OCC LAST LEASE $22NNN 4/15 ONLY 1100 VAC 11/14 COSTAR SHOWS 2,600 AVAIL @ $17-$19 NNN OF $5.90 2014 100% OCC PER FC. 1/13/12 COSTAR SHOWS 1,400 VAC @ $19.00 NNN & MARKETING BROCHURE SHO 239208 2021 S09 OF020 A 1 10369 8020 CROSS CREEK , 239288 2021 S14 RE025 B 1 8948 8370 2018 Proforma, 239346 2021 S09 WH060 A 1 19286 18670 2013 proforma, 239534 2021 S14 AA001 A 1 23430 17340 2016 INCOME. WAREHOUSE & RETAIL. Excess Land, 239571 2021 S05 OF002 B 1 1645 1165 , 239971 2021 G01 FL020 B 1 6375 6375 2018 Market Proforma, 240081 2021 G01 WH015 A 3 404000 404450 GENERAL MOTOR DIST 2018 Market Proforma, 241279 2021 G01 MF001 A 1 200123 193709 CORVALLA APTS , 241296 2021 S05 RE100 A 1 5295 5295 2019 Proforma- Value Based on sale price for 2017 - owner said lease was $11,000 month including NNN, 241297 2021 S05 OF010 A 1 3256 3256 2018 INCOME, LEASE ENDS 2019--INTERNAL BUT SEEMS TO BE MARKET LEASE 241298 2021 S05 OF010 A 1 5624 5624 2019 Income, 10/2015- asking $19.50 NNN for 922 sq ft. 2013 84% occupied asking $17NNN. 2012 Only 34% occupied 241368 2021 G01 FL020 B 3 69166 69166 Verity Instruments 2018 Market ProformaOWNER OCCUPIED PER COSTAR - 2016 Income proforma, 241382 2021 S09 SC010 A 1 174040 174040 SUPER TARGET , 241481 2021 S05 WH025 A 1 31326 31326 , 241588 2021 S05 MF002 B2 3 81086 72634 QUORUM CONDOS 2020 INCOME., 241613 2021 S09 OF010 B 1 3168 3168 2019 PROFORMA, 241660 2021 S11 RE055 A 1 1824 1824 Inspection Center 2019 Inc & proforma exp, 241799 2021 S14 RE055 B 1 9360 9014 DOLLAR GENERAL 2009 proforma, 241805 2021 G01 SC045 B 1 89193 77249 KROGER 2019 INCOME AND EXP -, 2019 PROFORMA 241807 2021 G01 SC045 B 1 89193 77249 KROGER 2019 INCOME AND EXP -, 2019 PROFORMA 241808 2021 C02 RE055 B 1 7878 7878 TITLE BOXING CLUB 2019 proforma, 241810 2021 C02 RE040 A 1 3343 3343 CHICKEN EXPRESS , 241811 2021 C02 RE010 A 1 4900 4900 BANK OF AMERICA , 241832 2021 G01 WH015 A 2 183152 183152 OFF/WHSE 2018 Market ProformaOWNER OCCUPIED. 91% IN DENTON CO. 9% IN TARRANT CO, 241833 2021 G01 WH015 A 3 607962 608428 ALLIANCE GATEWAY 61 2018 Market ProformaSingle Tenant, 242029 2021 G01 MF001 B1 2 452164 444690 FLATIRON DISTRICT AT AUSTIN RANCH - PH II (APTS) 2020 INCOME/EXP. SMALL RETAIL INCLUDED AS ADJ. SEE SEPARTAE WORKUP. 242035 2021 S09 OF020 B 1 7556 7556 2019 income. Single Tenant Building, 242038 2021 C02 HC005 A 1 39069 38588 1/2 OWNER OCCUPIED., 1/2 BLDG TAKEN UP BY REHAB POOL 242039 2021 G01 MF001 B1 1 318477 272004 CAMBRIA CREEK APTS 2021 Income 242041 2021 S09 RE055 A 1 4300 4300 , 242042 2021 C03 OF020 B 1 3185 3185 2012 Proforma, 242043 2021 C03 OF015 B 1 21000 17692 2018 income, 242426 2021 G01 FL020 A 1 22200 15622 LONE STAR FURNISHINGS 2021 PRO FORMA, 242430 2021 C02 OF020 A 1 3000 3000 , 242587 2021 S05 SC055 A 1 76525 72708 Bartonville Town Center 2016 Inc. Excess land 8.75 acres, 10,732 FT OF EX OFFICE SPACE @ $18-$22. -LOOPNET SHOWS 4,306 FT AVAILABLE @ $20.00 11/25/09 & COSTAR SHOWS11,553 @ $18-$20/NNN 4/18/2010 242588 2021 G01 OF020 A 1 23088 23088 EXCESS LAND OF 236,626 SF AT $2.25/PSF 242590 2021 S11 RE010 A 1 5037 5037 FIRST AMERICAN BANK @ BEECHWOOD PROFORMA, 242678 2021 S14 MF002 B2 5 53500 54000 THE LANDINGS II OF PILOT POINT APTS 2019 INC. 59 units avg unit size 900 sq ft, Sold 1/2017 $3,300,000 243010 2021 S05 RE070 A 1 7960 7102 TEXAS ROADHOUSE 2018 Proforma, 243011 2021 S05 RE070 A 1 6994 6994 Olive Garden 2017 proforma, 243018 2021 C02 RE035 A 1 12170 12170 CVS , 243020 2021 G01 WH015 A 2 199900 187424 MARY KAY DISTRIBUTION 2018 income $4.50/SF., 243029 2021 S05 FL005 A 1 766475 631673 2019 OWNER OCCUPIED, 243032 2021 S08 RE055 A 1 6400 6400 Oreilly Auto Parts 2008 INCOME PROFORMA, 243034 2021 S09 FL020 B 1 101267 101267 2018 Market Proforma, Asking rent $9.12sf NNN 243035 2021 S09 FL020 B 1 101267 101267 2018 Market Proforma, Asking rent $9.12sf NNN 243036 2021 S09 FL020 B 1 101267 101267 2018 Market Proforma, Asking rent $9.12sf NNN 243047 2021 S05 MF002 A 1 21609 16263 CENTRE PLACE APTS 2019 income, 243052 2021 C02 OF005 A 1 311995 138443 ACCOR 2019 LAWSUIT WORKUP. Add for parking garage. INC 243053 (LAND ACCT). ACTUAL MA = 139,102 S.F. (Parking Garage is not MA)., 243055 2021 S09 OF020 A 1 16236 12145 2019 proforma, 243327 2021 S14 RE040 A 1 2572 2572 CHICKEN EXPRESS 2014 proforma, 243895 2021 S09 RE030 B 1 8491 8491 MINI SKOOL EARLY LEARNING CENTER 2017 proforma, Lease signed in 2008 for $14.37 sqft. 2016 $16 NNN 243897 2021 C02 OF020 B 1 4767 4767 2017 INCOMEOWNER OCCUPIED, 243900 2021 C02 OF020 B 1 5696 5696 2019 Proforma, 243901 2021 C02 OF020 B 1 5696 5696 2019 Proforma, 243962 2021 S09 OF020 B 1 4191 4191 2019 Income. Wood Siding, 243968 2021 S05 RE070 A 1 10788 10788 CHUCK E CHEESE 2017 proforma, 2014 proforma 244587 2021 S14 RE070 B 1 2772 2772 MR GATTIS , 244589 2021 G01 SC045 B 5 5000 5000 2018 income. MULTI PROPERTY P&L STMT. RENT IS ACTUAL, BUT ALL OTHER VARIABLES ARE PROFORMA. 100% VACANT AS OF 1/1/2018., 4/17 XCEL SHOWS 1250 AVAIL @ $14.40 FS 1/12/13 COSTAR SHOW FOR SALE @ $449,000 AND FOR RENT @ $12.50/MG 244730 2021 S09 SC001 A 1 92740 90135 VISTA RIDGE MARKET PLACE 2019 INCOME -BEST BUY SPLIT TO IMP ONLY FOR 2019, 11.2.18 CS SHOWS 3465 VAC @ NEG 10/27/15 FOR SALE @ $24,000,000 3/15 COSTAR SHOWS 2185 AVAIL @ $24. MODIFIED FOR BIG BOX SPACE @ $12.00/FT. 244734 2021 G01 SC045 A 4 18982 18983 GREAT LAKES S/C 2020 Rent Roll-W/244734, 11/17 XCEL SHOWS 100% OCC 3/17 100% occ 4/13 1550 avail @ $22/ft + $7.50 nnn per loopnet/verus. 12/20/11 COSTAR SHOWS 100% OCC. -LOOPNET SHOWS 1,150 FT AVAILABLE 11/25/09 244735 2021 G01 SC045 A 4 18982 18983 GREAT LAKES S/C 2020 Rent Roll-W/244734, 11/17 XCEL SHOWS 100% OCC 3/17 100% occ 4/13 1550 avail @ $22/ft + $7.50 nnn per loopnet/verus. 12/20/11 COSTAR SHOWS 100% OCC. -LOOPNET SHOWS 1,150 FT AVAILABLE 11/25/09 244788 2021 C03 RE005 A 1 6864 6864 GOODYEAR 2011 INCOME-LEASE FROM 3/02-3/2012, 244789 2021 C03 RE040 B 1 3087 3087 CHICKEN EXPRESS 2018 proforma, 2017-closed due to road construction 244812 2021 S09 SC030 A 1 169867 169583 HIGHLANDS S/C 2020 INCOME INCOME w/ R244813,R144816. CAM FROM TARGET AND OTHER PADS NEED TO BE ADDED IN-CHILI'S(r244815) IS NOT INCLUDED IN RENT ROLL.WORK BY ITSELF ON LEASE., 10/17 XCEL SHOWS 4479 AVAIL @ NEG 3/15 CS SHOWS 37,269 AVAIL @ $24-$28NNN FC 244813 2021 S09 SC030 A 1 169867 169583 HIGHLANDS S/C 2020 INCOME INCOME w/ R244813,R144816. CAM FROM TARGET AND OTHER PADS NEED TO BE ADDED IN-CHILI'S(r244815) IS NOT INCLUDED IN RENT ROLL.WORK BY ITSELF ON LEASE., 10/17 XCEL SHOWS 4479 AVAIL @ NEG 3/15 CS SHOWS 37,269 AVAIL @ $24-$28NNN FC 244814 2021 S09 RE010 A 1 3914 3914 WACHOVIA BANK 2017 pro, 244815 2021 S09 RE070 A 1 6223 6223 Chili's PRIME CORNER. RENT WOULD BE VERY HIGH SEE 269686 & 285059, 244816 2021 S09 SC030 A 1 169867 169583 HIGHLANDS S/C 2020 INCOME INCOME w/ R244813,R144816. CAM FROM TARGET AND OTHER PADS NEED TO BE ADDED IN-CHILI'S(r244815) IS NOT INCLUDED IN RENT ROLL.WORK BY ITSELF ON LEASE., 10/17 XCEL SHOWS 4479 AVAIL @ NEG 3/15 CS SHOWS 37,269 AVAIL @ $24-$28NNN FC 244817 2021 S09 RE040 A 1 4276 4276 MCDONALDS 2017 Proforma, 244846 2021 S14 MF002 C 1 12480 12000 10 UNIT APTS 2020 INCOME. USE DIRECT CAP. INCOMPLETE OPERATING INFO. 244875 2021 S08 WH060 B 1 59900 29769 2019 MARKET PRO FORMA, 244881 2021 S05 RE025 A 1 3952 3952 RACETRAC 2015 PROFORMA, 244888 2021 S09 OF020 B 1 22787 22787 2016 PROFORMA. Owner occupied, 244907 2021 G01 WH040 A 2 96100 77650 LEWISVILLE SELF STORAGE 2021 income. 655 Total Units. 56% CC 244919 2021 G01 MF020 C 5 14310 77 MUSTANG RV & TRAILER Excess Land of 10 acres at $17,978 acre($264,488). Plus Other RV & Boat Parking Storage ($500,000)., 244921 2021 0 252000 252000 FORD DISTRIBUTION 2007 INCOME, 244924 2021 S11 RE055 B 1 8000 8000 DOLLAR GENERAL 2009 PROFORMA, 245161 2021 S05 RE055 A 1 7800 7800 UNITED RENTALS 2014 income proforma. WHSE SHOWROOM, 245163 2021 G01 MF015 A 3 198750 198750 PRIMROSE SENIOR APTS 2019 INCOME, Senior Housing 245290 2021 S08 OF020 A 1 5020 4620 2019 income proforma 2017 Agent with Shields stated thart building rent was 18 NNN, 2015 INCOME. OWNER DOES OCCUP 1803 sf and 555 SF, 245291 2021 S08 RE010 A 1 5020 5020 CIERA BANK , 245336 2021 S09 RE006 A 1 3372 3372 , 245337 2021 S09 RE055 B 1 15000 15000 VISTA POINTE WEST S/C 2019 Proforma, 12/16/14 COSTAR SHOWS 5000 VAC @ $12.00NNN & FOR SALE @ $1,875,000 3/14 5000 avail @ $12nnn. for sale @ $1,875,000 4/13 FOR SALE @ $2,100,000. 4/23/12 COSTAR SHOWS 10,000 RENEWAL @ $13.75NNN. 1/9/12 NO LIST 245451 2021 G01 MF001 B1 3 330816 323880 ESTANCIA AT VISTA RIDGE APTS 2020 INCOME, 2018 Rent Only. Sold 5/2017 $44,000,000 245453 2021 S14 OF010 A 1 4214 4214 2015 proforma, 245455 2021 S14 OF020 B 1 9750 9250 2019 PROFORMA, 245456 2021 S14 OF020 B 1 4875 4875 2019 PROFORMA, 245457 2021 S14 OF010 B 1 7387 7387 , 245502 2021 S05 MF002 B1 4 8704 8704 COLLINS COURT APTS 2019 Income (Rent Only), Per Tax Return 245704 2021 S11 WH015 A 1 670000 670000 OFFICE/WHSE 2010 ACTUAL INCOME GIVEN AND APPLIED, 245754 2021 G01 WH015 A 2 129166 129166 2019 INCOME, NNN, 245764 2021 0 379700 379700 Lakeside Trade Center 2 , 245766 2021 0 606362 600200 LAKESIDE TRADE #3 2007 INCOME PROFORMA, 245909 2021 C02 SC045 A 1 0 22445 Retail for PH 5. 2012 income. 3 lease in 2010 & 2011 $32.60, $18, $16, 246573 2021 G01 SC045 A 5 15080 15106 PROVIDENCE S/C 2019 income OWNER OCCUPIES BURGER PLACE., 2018 I/E SHOWS HALF GETTING NNN AND THE OTHER HALF GROSSED UP TO EQUAL RATE OF NNN LEASES. 2018 MARKET SHOWS ALL NNN LEASES 11/17 XCEL SHOWS 100% OCC 1/4/12 COSTAR SHOWS FOR SALE @ $2,990,000 W/1500 VAC @ $1 246890 2021 G01 SC045 B 4 8940 9100 BOBCAT CENTER 2019 INC.5 TENANTS ARE NNN, 1 TENANTS ARE FULL SERVICE. INC. 246891 (DRAINAGE DITCH)., 4/17 XCEL SHOWS 470 FT AVAIL WITH 1,050 LEASEING AT $11 NNNN 4/16 CS SHOW 100% OCC AND FC SHOWS 100% OCC 2014 multi renewals this year. Need current rent 246892 2021 S14 RE025 B 1 5064 4200 2013 INCOME, 246894 2021 S09 RE005 B 1 16504 16504 2014 proforma, 247366 2021 S09 OF020 A 1 22755 22755 EXCESS LAND HAS TO BE ADDED AFTER INCOME WORKED. APPOX 40% BEING USED, 247367 2021 S09 SC010 A 1 128603 99506 Home Depot Excess land and better quality than typical, 247368 2021 S14 RE010 B 1 7520 7520 FIRST SECURITY BANK Bank,Doctors office, Title Co, 247763 2021 G01 FL020 A 2 19500 11100 2018 Market proformaOWNER OCC-EXCESS LAND OF 97,058 FT L:B 4:1, 248453 2021 G01 FL020 A 1 77546 77570 2020 Income. 46% Vacant, 248454 2021 G01 FL020 A 2 71430 72620 Highpoint Oaks II 2019 Market Proforma, RENT ONLY 248864 2021 S09 OF020 A 1 8630 9168 2019 INCOME proforma, 248866 2021 S09 OF020 A 1 8375 8203 2021 - RENT ONLY. SEE DIRECT CAP. ASKING RENT FOR SMALL EXEC SPACES = $26 + ELEC 248867 2021 S09 SP005 B 1 8432 8432 2019 INCOME PROFORMA, 248868 2021 S09 OF015 A 1 8945 8952 2019 income proforma, 248869 2021 S09 OF020 A 1 5016 5016 2019 income 3 suites on gross lease one new lease on NNN, 4/15- Co* asking $23 fs 912 sq ft 248870 2021 S09 OF020 A 1 6720 6720 2019 proforma, 248871 2021 S09 OF020 A 1 7087 7087 2015 pro, 248872 2021 S09 OF020 A 1 5068 3186 2019 INCOME AND EXPENSE OWNER OCC 1810sf, 248873 2021 S09 RE010 A 1 4004 4004 POINT BANK , 248874 2021 S09 OF010 A 1 10410 9237 2019 RENT ROLL, 11/12 Asking $24.50 NNN 248878 2021 S09 MF010 B 0 189631 142961 AMARANTH 2014 Income, 248882 2021 S05 RE006 A 1 5060 5060 KWIK KAR , 248884 2021 S05 RE090 A 1 60761 60649 KROGERS/ FUEL CENTER 2014 income, 248885 2021 S05 SC030 A 1 56900 52603 DENTON CROSSING EAST 2019 INCOME, 3/19 COSTAR SHOWS 1500 VAC WITH $10.48NNN 248886 2021 S05 RE010 A 1 3782 3782 2015 Proforma, 249395 2021 G01 WH015 A 4 756180 756000 AG #60 2018 Market Proforma, 249415 2021 G01 MF001 B1 3 218989 219200 MARBELLA APTS 2020 INCOME EXPENSES HIGH. Expense itemization vague 249420 2021 G01 FL020 A 1 13428 13428 ECS TRANSPORT 2021 PROFORMA. SEE DIRECT CAP. 249750 2021 C02 RE025 A 1 4847 4847 Quick Trip , 249758 2021 S09 HC030 A 1 39672 39672 Vista Ridge Nursing & Assisted Living , 249985 2021 G01 WH040 A 2 75086 60265 2018 INCOME. LARGE RISE IN INCOME FROM 2016 TO 2017.. 509 Units (281 climate controlled, 228 non climate), 249986 2021 S10 AA001 B 1 2950 2950 2016 proforma, 249987 2021 S10 RE006 A 1 5099 5099 KWIK KAR LUBE 2018 income proforma, 249988 2021 S10 RE055 A 1 3400 3400 2014 Profoma, 249989 2021 G01 SC045 A 5 9344 9084 MAIN ST CROSSING 2020 income, 4/17 100 % OCC AREA RENT 22 UP 249990 2021 S10 RE100 B 1 5623 5623 HEALTHY PAWS 2019 proforma OWNER OCCUPIED, 250148 2021 C02 RE030 A 1 15264 15264 CHILDREN'S COURTYARD 2017 proforma, 250173 2021 S09 RE050 A 1 49000 36960 2017 pro, 250298 2021 G01 MF001 B1 2 162136 174064 Summit Ridge Apts NULL 250981 2021 S05 RE010 A 1 4205 4205 POINT BANK 2015 PROORMA, 251163 2021 S05 RE025 A 1 4847 4847 Quick Trip , 251280 2021 S05 WH060 A 1 63000 63000 NATIONAL TRUCK PORTS 2018 income - secondary incoms includes outdoor parking spaces - managemtn includes on site person, 251281 2021 C02 OF005 A 1 138598 137322 TGIF Headquaters 2017 income, Leased signed in 2003. Expires 11/2018 251282 2021 C02 OF020 A 1 9652 9652 2019 income proforma, 10/12 asking $22 NNN 251286 2021 C02 OF020 A 1 19175 18902 2019 income, 10/16-Co* shows 2,686 sq ft vacant & asking $22 NNN 251550 2021 C03 RE005 A 1 8836 8836 DISCOUNT TIRE , 251606 2021 S09 SC010 A 1 204323 204323 WALMART , 251607 2021 S09 RE010 A 1 4302 4302 BANK OF THE OZARKS , 251608 2021 S09 RE040 A 1 3151 3151 ARBYS 2017 INCOME PROFORMA, 251611 2021 G01 FL020 A 3 455074 446290 MARY KAY DIST.WAREHOUSE , 251627 2021 S09 RE055 A 1 10000 10000 DAVID'S BRIDAL , 2019 PROFORMA-VAC 251634 2021 G01 MF015 A 1 108840 94642 Corinth Autumn Oaks 2020 INC/TAX CREDIT/SENIOR ASSIST-LIVING. 40 YEAR RESTRICTION PERIOD. MIXED USE FACILITY. 251636 2021 S10 RE035 A 1 14488 14488 WALGREENS 2013 PROFORMA, 251637 2021 S10 RE010 A 1 3941 3941 PROSPERITY BANK 2015 pro, 251639 2021 S10 RE010 A 1 6195 6195 FIRST NATIONAL BANK 2017 proforma, 251768 2021 G01 MF001 B1 3 194560 192019 The Trails of Sanger 2018 Income, 251775 2021 S11 RE040 A 1 3379 3379 PIZZA HUT 2014 Proforma, 251777 2021 S11 SC010 A 1 119258 95018 Home Depot , 251950 2021 C02 AA001 A 1 27484 26621 , 252703 2021 0 194345 202486 2007 PROFORMA, 252704 2021 0 88220 88220 Gateway Data Center No 2 , 252710 2021 0 359635 360000 Volkswagon 2007 PROFORMA, 252711 2021 0 408000 408000 , 252714 2021 0 8000 8000 , 253112 2021 G01 FL020 A 3 144292 144624 ORTHOFIX DIST. CENTER 2018 INCOME, 94224 SF IS OFFICE. FACTORY IS 25,200SF. NEEDS TO BE TREATED MORE AS OFFICE VALUE THAN WARHOUSE., 253116 2021 S09 WH035 A 1 638646 638646 Sysco Foods 2019 proforma. owner occupied, 253133 2021 S10 RE030 B 1 3350 3350 Little Lions 2018 proforma, 253574 2021 0 28000 28000 , 253576 2021 0 56000 56000 , 253595 2021 0 277216 130290 OFFICE 2007 PROFORMA, 253608 2021 G01 MF001 B1 3 323736 323736 ESTANCIA @ MORNINGSTAR NULL 253625 2021 S05 HC010 A 1 94563 125223 VINTAGE ASSIGNMENT OF LEASE DATED 12-2-02 THRU 11-30-12, 253714 2021 S09 FL001 A 1 21576 21576 , 253725 2021 0 20000 20000 , 253746 2021 S14 OF020 B 1 19531 15233 office 2017 Proforma. 60% Owner Occupied, 5% leased to a friend.. Only 1/3 of 2nd floor is leasable due to asbestos contamination., 253758 2021 C02 RE030 A 1 12184 11144 KING ARTHUR MONTESSORI ACADEMY 2015 Proforma, 253780 2021 S09 SC030 B 1 213979 197597 LAKEPOINTE TOWNE CROSSING 2020 INCOME/EXP. HISTORICAL HIGH VACANCY. DO NOT USE ACTUALS. SEE DIRECT CAP. 253784 2021 S09 RE040 A 1 3372 3372 KFC/A&W 2016 proforma, 253785 2021 S09 RE040 A 1 2982 2812 TACO BELL & LONG JOHN SILVERS 2017 pro, 253804 2021 S05 RE055 A 1 8216 8216 SHERWIN WILLIAMS 2018 income, 253806 2021 C03 RE055 B 1 7052 6800 O'Reilly Auto Parts 2017 INCOME PROFORMA, 253808 2021 G01 FL020 A 1 5020 5020 , 253915 2021 G01 MF015 A 2 135664 135664 Lakeside Manor Senior 2020 Income. CHODO-Senior Living, 254068 2021 G01 MF001 B2 2 196087 182570 GALLERIA AT CARROLLTON APTS 2020 income 254083 2021 G01 SC045 B 1 59572 57134 CASTLE HILLS PH II 2019 income worked with 285197 and 684142Office /Retail/ Residential Condo/Daycare, 3/18 CS SHOWS 16,549 AVAIL @ $20 NNN 4/16 XCL SHOWS 6557 AVAIL @ $18NNN 254084 2021 S05 MF002 B1 4 25218 19832 LONE STAR APTS 2020 INCOME/EXP 254089 2021 G01 WH040 C 4 10800 12600 2018 Market Proforma w/41023, 30 UNITS @ $90/UNIT 254092 2021 S08 RE070 A 1 0 5656 Chili's , 254149 2021 G01 MF001 B1 3 314068 314260 AVANA STONEBRIAR APTS 2020 INCOME., 2020 I/E ONLY 254161 2021 G01 WH040 B 3 53325 50055 STORAGE DEPOT 2018 Market Profoma8,000 SQ FT (15%) CLIMATE CONTROLLED, 254215 2021 C02 HC005 A 1 7650 7650 Multi Tenant Office 2019 proforma. Excess land is detention pond, 254245 2021 G01 MF001 B1 1 332330 332330 VISTA RIDGE VILLAS APTS - PROPERTY SPLIT BY COUNTY LINE. 40% IN DENTON COUNTY, Dallas Overlap 254703 2021 S10 AA002 A 1 63284 63284 ALBERTSONS 2009 INC & EXP PROFORMA, 254704 2021 S10 RE025 A 1 3000 2240 2017 proforma, 254707 2021 S10 RE040 B 1 3236 3236 CHURCHS 2018 proforma, 254708 2021 S10 RE010 A 1 3456 3456 BBVA COMPASS 2016 PROFORMA, 254709 2021 S10 HC005 A 1 5633 5633 2011 proforma, 255124 2021 G01 SC045 B 2 12000 11999 AUBREY CENTER 2019 income. Rural Location. Vacancy isssues, but getting better., 2019 HIGH VACANCY. 3/18 COSTAR SHOWS 1T MTG @ $1,500,000 4/17 COSTAR SHOWS 3599 VAC @ $18-$20 NNN 255125 2021 S14 RE040 A 1 2409 2409 CHICKEN EXPRESS , 255129 2021 S09 OF015 C 1 0 31010 proforma, 255130 2021 G01 FL020 B 1 15540 15540 MULTI-TENANT NO INCOME PROVIDED, NEED RENT ROLL AND EXPENSE STATEMENT FOR 2013!!!! 100% OCCUP PER CO-STAR 1/2013 255131 2021 S09 RE001 B 1 21978 21978 MARINE MAX 2019 proforma, 255147 2021 S05 OF005 A 1 203196 203193 Sally Beauty Supply Office 2019 proforma, 255194 2021 S14 OF020 A 1 3320 3320 C*, 255429 2021 S10 RE040 A 1 2590 2590 TACO DELITE 2009 income, 255438 2021 S09 SC030 B 1 213979 197597 LAKEPOINTE TOWNE CROSSING 2020 INCOME/EXP. HISTORICAL HIGH VACANCY. DO NOT USE ACTUALS. SEE DIRECT CAP. 255444 2021 S09 OF002 B 1 3666 1000 , 255711 2021 S14 WH025 B 1 7279 7279 , 255715 2021 G01 WH040 B 4 17510 17510 2019 Market profoma, 255731 2021 G01 MF015 A 3 339588 286980 QUAIL CREEK APTS LIHTC. 2019 income TAX CREDIT PROPERTY-WORKED W/R255730, R255732, 255898 2021 G01 WH015 A 2 268840 267731 AUSTIN RANCH IND #2 NULL 256033 2021 G01 SC045 B 2 15704 15700 2019 INCOME, 3/14 several leases expired in 2013. Need current rent roll. Was $15.26 for 2013.1/13/12 NO LISTING IN COSTAR 256034 2021 S11 RE025 B 1 3738 3738 ALLSUPS , 256037 2021 G01 WH015 A 3 359296 347420 Amerisource Bergen Drug Corp 2018 Market ProformaOWNER OCCUPIED, PROFORMA USED. USED PROFORMA AND USED LIKE NUMBERS FOR VALUEATION. tHIS PROPERTY DISTRIBUTES AND STORE DRUGS. IT HAS MORE OFFICE SF THAN MOST., 256100 2021 S08 AA001 C 1 9936 9936 , 256752 2021 S10 RE035 A 1 15264 15264 CVS , 256755 2021 G01 SC045 B 4 12025 12025 2019 INCOME PROFORMA, 3/18 CS SHOWS 4200 AVAIL @ $14-$15 NNN 4/17 COSTAR SHOWS FOR SALE $2,400,000 4/16 XCL SHOWS FOR SALE @ $2,500,000 (INCLUDING HANDY WASH BUSINESS) 1/9/12 COSTAR SHOWS 100% OCC. 2500 FT AVAILABLE PER 256761 2021 S10 RE010 A 1 7200 7100 POINT BANK NEED RENT ROLL FOR 2010-HAS MULTI TENNANTS--2009 PROFORMA, 256783 2021 S10 RE040 B 1 1148 1148 LITTLE CEASARS 2015 pro, 256795 2021 S05 RE025 A 1 4370 4370 Race Trac , 257344 2021 C03 RE030 A 1 16328 16328 LAKESIDE MONTESSORI 2017, 257359 2021 C02 HC001 A 1 117412 117412 2008 PROFORMA, 257360 2021 S09 RE030 A 1 12040 12040 2015 pro, 257393 2021 G01 MF001 B1 2 300958 297702 WIND DANCE APTS 2020 INCOME/EXP 257419 2021 S05 RE025 A 1 4978 4978 Quick Trip , 257512 2021 S05 MF005 A 1 147492 144480 CITY PARC AT FRY ST 2021 Income. No rent roll. 257667 2021 S05 HC035 A 1 13863 13863 DAY SURGERY CENTER , 257668 2021 S05 OF010 A 1 4855 4493 2019 proforma. Excess Land, 258001 2021 S14 RE055 B 1 2538 2538 2017 INCOME PER OWNER RATES, 258079 2021 G01 MF001 B1 1 580201 415489 AUSTIN RANCH PH 3 r258079, r258080, 2019 income. r258079, r258080 258212 2021 C03 RE006 B 1 3270 3270 MAIN ST. OIL AND LUBE 2011 income pROFORMA, 258396 2021 S05 OF020 C 1 14651 14395 2019 proforma, 258397 2021 S05 RE010 A 1 31398 32337 FIRST STATE BANK , Per Costar 5/18/10 980 ft available @ $18.00 w $4.50 NNN 258398 2021 S05 RE035 A 1 15181 15181 CVS , 258400 2021 S10 RE030 A 1 8550 8550 Primrose 2014 proforma, 258401 2021 S10 OF010 A 1 10007 10007 2019 Rents $43 NNN per listing, 2018 Rents $43 sqft NNN Per listing 258403 2021 C02 RE005 A 1 6700 6700 GOODYEAR 2018 proforma, 258609 2021 S09 WH060 A 1 49934 49934 2012 Proforma, 258633 2021 S09 WH060 B 1 4800 4800 2013 Proforma. Owner Occupied, 258655 2021 S14 WH060 B 1 7875 7875 2019 Proforma, 259376 2021 S05 RE020 A 1 3708 3708 , 259379 2021 S09 FL001 A 1 195107 193800 Lakeside Commerce Center I 2019 income THIS PROPERTY IS MORE THAN 50% OFFICE, 259400 2021 S14 RE025 C 1 1500 1500 , 259472 2021 S05 OF015 A 1 40810 40846 2019 actual, 259473 2021 S05 OF010 A 1 6797 6797 2018 Proforma, 259474 2021 S05 OF010 A 1 5740 5740 2018 proforma, 259475 2021 S05 OF010 A 1 6790 6790 2015 proforma, 259476 2021 S05 OF010 A 1 5862 5862 2015 income proforma - owner occupies 3216SF and leases 2646SF @$17.00, 259830 2021 G01 WH015 A 3 333100 333572 2018 Market Porforma, OVERLAPPING PROPERTY WITH TARRANT CO. TARRANT CO HAS LAND ONLY. 259831 2021 G01 WH015 A 3 462000 462400 LAKESIDE TRADE CENTER BLDG 5 2021 INCOME. COUNTY OVERLAPPING PROPERTY.70,224 SF COLD STORAGE., 259832 2021 S09 RE010 A 1 4828 4048 BANK OF THE WEST 2018 Proforma, 259833 2021 S10 RE040 A 1 2582 2582 CHICKEN EXPRESS 2012 proforma, 260166 2021 S09 RE005 B 1 8288 8288 Proforma, 260168 2021 S09 RE010 A 1 6986 6986 CAPITAL ONE BANK 2017 proforma, 260200 2021 S14 RE010 B 1 4114 4114 POINT BANK 2015 PROFORMA, 260201 2021 G01 SC045 A 5 12420 12650 2019 PROFORMA, 3/18 COSTAR SHOWS FOR SALE @ $4,100,000 261295 2021 G01 FL020 A 1 11174 11174 2019 Market Proforma, 261296 2021 G01 FL020 A 1 11174 11174 INTELLIRENT 2019 LEASE, 261299 2021 G01 FL020 A 1 18352 18352 2019 Income FLEX WARHOUSE work with 2613299. 1 building single tenant, 2018 Asking rent $10-12/SF NNN - costar 261300 2021 G01 FL020 A 1 18352 18352 2019 Income FLEX WARHOUSE work with 2613299. 1 building single tenant, 2018 Asking rent $10-12/SF NNN - costar 261394 2021 G01 WH040 A 2 148614 127859 CUBESMART STORAGE 2019 INCOME Total Units 944. 393 are Climate Controlled Units. 99 OUTSIDE PARKING UNITS, 99 OUTDOOR PARKING UNITS. AVERAGE $85 UNIT PER MONTH 261658 2021 G01 WH025 A 1 127201 127201 Moleculat Pharmaceuticals 2018 Inc Proforma, 261694 2021 S09 OF005 A 1 226846 160600 Nation Star Data Center 2019 INCOME. 8/16 Co* Shows 100% occupied., 2016- Co* shows leased asking $16.50. 2015 Co* asking $16.50 sq ft 261700 2021 S11 OF002 B 1 2077 2077 , 261750 2021 S09 SC030 B 1 213979 197597 LAKEPOINTE TOWNE CROSSING 2020 INCOME/EXP. HISTORICAL HIGH VACANCY. DO NOT USE ACTUALS. SEE DIRECT CAP. 261752 2021 S09 OF020 A 1 8125 8125 2020 profrma. 2000 sf occupied. 2019 proforma. 6,040 sq ft Leased. 2,085 sq ft owner occupied, 2017-Lease is for $14.,90 sq ft gross, ran owner occupied at $20 NNN. 2015-Co* $18 NNN 261754 2021 S09 RE010 A 1 7192 7192 CAPITAL ONE BANK 2016 income, 261854 2021 S05 OF010 A 1 3584 3584 DENTON SURGICAL 2015 income, 261855 2021 S05 OF010 A 1 6584 6584 2019 proforma-owner occ, 2017-CO* shows 3,386 for lease $21 NNN 262265 2021 S09 RE001 A 1 73560 67592 TOYOTA OF LEWISVILLE 2018 proforma, 262309 2021 S09 SE030 A 1 110046 107516 2015 PROFORMA (SEE 529776 & 301918 FOR COMPS), 262467 2021 G01 MF001 B1 2 387393 412544 The Timbers at Denton Apts 2020 Income. With golf course(as Other personal property line). 480 units with golf course land accounts 262463, 262465, 262468., Do not include in Proforma due to Golf Course 262502 2021 S09 SC055 A 1 59515 59514 2012 Proforma, 262726 2021 S05 SC030 A 1 303525 290095 DENTON CROSSING WEST 2020 INCOME 10/23/17 XCEL SHOWS 1500 VAC @ NEG & NNE @ $8.87 3/15 CS 26,502 AVAIL @ $5.67NNN 262727 2021 S05 SC030 A 1 303525 290095 DENTON CROSSING WEST 2020 INCOME 10/23/17 XCEL SHOWS 1500 VAC @ NEG & NNE @ $8.87 3/15 CS 26,502 AVAIL @ $5.67NNN 262728 2021 S05 AA001 B 1 10310 10310 GOLDEN CORRAL 2019 pro, 262729 2021 S05 RE040 A 1 4675 4675 POPEYES & PALIOS PIZZA 2017 PROFORMA, 262730 2021 S05 RE040 A 1 3151 3151 WHATABURGER , 262731 2021 S05 RE035 A 1 14405 14405 WALGREENS 2013 PROFORMA, 263699 2021 S09 HC025 A 1 55290 51420 2014, add in fro tenant Improvement allowance $1,901,880 264281 2021 S09 OF010 B 1 6000 6000 2019 Proforma, 264282 2021 S09 OF010 A 1 4877 4092 , 264314 2021 S05 RE070 A 1 6040 6040 RUDYS RESTAURANT & COUNTRY STORE 2013 Proforma - Owner Occ, 264837 2021 S09 SC055 A 1 52665 46815 , 264844 2021 S09 SC055 A 1 30800 29412 PARKER SQUARE 2020 Income, XCELIGENT SHOWS 100% OCC. AREAS COMING AVAILABLE OFFERED AT $16NNN AND RELET @ $17.85 3/17 264845 2021 S09 SC055 A 1 32001 32001 PARKER SQUARE , PROFORMA-LONG TERM LEASE BUT SPECIALTY USE 265715 2021 G01 FL020 A 1 12961 12000 2019 Market Proforma, 265733 2021 G01 SC045 A 6 13904 13700 CORINTH MARKET SQUARE 2020 INCOME/EXP. HIGH VACANCY. SEE DIRECT CAP. ASKING RENT = $22 + NNN 265745 2021 S05 SC045 B 1 10740 10740 2014 INCOME, 265746 2021 S05 SC045 B 1 10740 10740 2014 INCOME, 265806 2021 S14 RE100 B 1 3075 3075 , 265965 2021 S05 SC001 B 1 59930 61853 San Jacinto 2019 income. INC 265967 (LAND ACCT)., 11/2/18 CS SHOWS 100% OCC. 5/18 ASKING $12-$16NNN 201LOOPNET SHOWS 6,066 AVA @ $14-$15/FT. 265966 2021 S05 SC001 B 1 59930 61853 San Jacinto 2019 income. INC 265967 (LAND ACCT)., 11/2/18 CS SHOWS 100% OCC. 5/18 ASKING $12-$16NNN 201LOOPNET SHOWS 6,066 AVA @ $14-$15/FT. 265967 2021 S05 SC001 B 1 59930 61853 San Jacinto 2019 income. INC 265967 (LAND ACCT)., 11/2/18 CS SHOWS 100% OCC. 5/18 ASKING $12-$16NNN 201LOOPNET SHOWS 6,066 AVA @ $14-$15/FT. 265968 2021 S05 SC001 B 1 59930 61853 San Jacinto 2019 income. INC 265967 (LAND ACCT)., 11/2/18 CS SHOWS 100% OCC. 5/18 ASKING $12-$16NNN 201LOOPNET SHOWS 6,066 AVA @ $14-$15/FT. 265999 2021 S09 RE040 A 1 1233 1233 SHAKES , 266000 2021 S05 MF002 B1 4 18770 18770 CHANG APTS 2021 income. Water, trash, Internet. Electric seperatley metered. 20 -1 bed. 4- 2 bed, 268076 2021 C02 OF001 A 2 2499 2499 PROFORMA, 268077 2021 C02 OF001 A 2 2428 2428 Pro, 268078 2021 C02 OF001 A 2 2415 2415 2017 Proforma. Owner Occupied, 268079 2021 C02 OF001 A 2 2000 2000 2015 pro, 268080 2021 C02 OF001 A 2 1480 1480 2015 pro, 268081 2021 C02 OF001 A 2 1500 1500 2019 pro, 268082 2021 C02 OF001 A 2 1856 1856 2015 pro, 268083 2021 C02 OF001 A 2 2400 2400 Proforma, 268227 2021 S05 RE055 B 1 2485 2485 2019 proforma, 268235 2021 S14 RE055 B 1 9100 9014 DOLLAR GENERAL 20016 proforma, 268240 2021 C02 OF001 B 1 7502 7502 2017 Proforma, 3/21/13 Asking $22 268241 2021 C02 OF015 A 1 21856 21990 2020 INCOME, USMD AT 13.85/SF PLUS NNN FOR 18,300SF. PRECISION DERMATOLOGY AT 33.40 GROSS 268242 2021 G01 SC045 B 2 14422 14350 Owner Occupies 2800 sq ft,, 11/2/17 XCEL SHOWS 950 AVAIL @ $12-$16 NNN @ $9.34 2/2017- property still looks struggling. 317 XCEL SHOWS 3050 VAC @ $14NNN 2016 NEED I&E STMT XCL SHOWS 100% OCC 11/14 COSTAR SHOWS 950 AVAIL @ $16-$18 NNN 268263 2021 S09 OF005 A 1 369279 119903 NULL 268264 2021 S09 OF005 A 1 269224 122000 2018 LAWSUIT WORKUP, 268276 2021 S05 RE070 A 1 4478 4478 2009 PROFORMA, 268284 2021 C03 RE025 A 1 4940 4940 Quick Trip , 268297 2021 S08 RE070 B 1 5091 5091 IHOP 2013 Rent, 268298 2021 G01 WH015 A 2 278500 278333 AG 58 2018 Market ProformaTHIS PROPERTY HAS APPROX 7,500SF OF COLD STORAGE USED TO STORE ANIMAL MEDICINES., 268299 2021 G01 WH015 A 3 450000 450000 Alliance Gateway #53 2018 Market ProformaOVERLAPS WITH TAD. SMALL PORTION OF LAND TO THE S. AND SOME CONCRETE IN TARRANT., 268326 2021 S14 RE020 C 1 2736 2592 car wash 2013 INCOME, 268327 2021 S14 RE040 A 1 1941 1941 GOLDEN CHICK , 268328 2021 S14 RE010 B 1 3428 3428 NORTHSTAR BANK 2015 pro, 268343 2021 S05 OF020 B 1 7533 7533 Off Bldg 2019 INCOMEPROFOMRA, 268499 2021 S09 OF020 A 1 8203 8203 2019 proforma, 268504 2021 S10 RE010 A 1 4712 4712 BANK OF AMERICA , 268532 2021 G01 MF001 B1 1 462888 465904 THOUSAND OAKS - PHASE 4 NULL 268954 2021 S14 AA001 B 1 13728 13728 Mixed use property. value for strip part only. add excess land & building. DOUBLE NET PROPERTY (TENANTS PAY TAXES & INSURANCE), 269511 2021 S09 FL005 B 1 44595 44595 2019 INCOME PROFORMA, OWNER OCCUPIED, 269523 2021 S05 MF005 A 2 251208 251208 THE EXCHANGE 2020 income. By the Bed, 269629 2021 G01 WH040 C 4 900 900 , 269630 2021 S05 SC045 A 1 21189 21000 DENTON TOWNE CROSSING must bring finanacial statement, 3/16 100% OCC PER XCL WAS ASKING $25 NNN PER FC11/143/14 CS SHOWS 7500 VAC @ 18-$25NNN. 2500 avail @ $18.00. 4/13 ONLY 2500 FT AVAIL @ $24.00 + 6.50 NNN-VERUS REAL ESTATE ADVISORS 269631 2021 G01 SC045 B 1 11194 10448 Roanoke Center II 2020 income, 3/18 2556 AVAIL @ $20 NNN 4/17 XCEL SHOWS 100% OCC 1/13/12 COSTAR SHOWS 100% OCC. 3502 ft available @ $15.00 per loopnet 6/26/10 Fuzzy taco went in at $18/ft 269633 2021 G01 SC045 B 4 23276 23224 ROANOKE CENTER I 2019 Income, 3/18 CS SHOWS 1590 AVIAL @ $13 NNN 4/17 XCEL SHOW 2694 VAC @ $15NNN 4/16 CS 1590 VAC @ $13 NNN 4/15 1750 vac @ $14 NNN 3/14 100% occ but Loopnet listed 3340 avail 4/14 @ $14NNN 269634 2021 C02 RE010 A 1 4916 4916 WELLS FARGO 2017 proforma, 269684 2021 S09 OF010 B 1 8044 7840 OVERLAPPING PROPERTY WITH DALLAS COUNTY. 50% IN DALLAS AND 50% IN DENTON. Rear portion is leased for less. Frontage is owner occupied, one way access 269687 2021 S09 SC010 C 1 180904 136038 LOWES 2014 Income, 269690 2021 S09 SC030 A 1 160512 160631 Highland Ranch 2020 INCOME W/269691,269690,291025, 269691 2021 S09 SC030 A 1 160512 160631 Highland Ranch 2020 INCOME W/269691,269690,291025, 269692 2021 G01 SC045 A 4 11900 11865 2020 income, 11/14 COSTAR SHOWS 1,000 VAC @ $26.47 NNN. 269693 2021 C02 AA001 A 1 31701 31701 BEST WESTERN , 270480 2021 S14 RE001 B 1 33448 33448 STANLEY FORD 2019 Proforma, 270669 2021 S05 OF010 B 1 3380 3380 2015 Pro, 270747 2021 C02 WH060 A 1 6120 6120 for sale for $850,000 per loopnet 12/2011. bld size 7,000sf, 270856 2021 S10 RE030 A 1 12231 7143 West Frisco Montessori School 2016 Proforma, 271162 2021 S14 WH060 B 1 87500 87500 2011 PROFORMA-OWNER OCC, 271430 2021 S09 OF020 A 1 6230 5329 2015 proforma, 271431 2021 S09 OF010 A 1 9568 9568 2011 Actual Income ( owner pays electric, gas, & water), 271444 2021 S08 RE010 A 1 4972 4972 NORTHSTAR BANK 2015 pro, 271491 2021 S05 RE010 A 1 2500 2500 DATCU 2014 Proforma, 271854 2021 S10 SC010 A 1 141731 134759 LOWES 2014 PROFORMA, 271855 2021 G01 SC045 A 6 30920 30911 ELDORADO CROSSING 2021 Income. Work with parking lot account (280994) 271858 2021 S10 RE010 A 1 4166 4166 CHASE 2015 pro, 271915 2021 S10 RE090 A 1 63748 61820 KROGER/FUEL CENTER 2014 proforma, 271916 2021 G01 SC045 A 4 64786 64509 MAIN STREET VILLAGE 2020 INCOME/EXP. WORKED W/271919,271920,271923 - DOES NOT INCLUDE 271918, 271917 2021 S10 RE040 A 1 4780 4780 MCDONALDS , 271918 2021 S10 RE010 A 1 4224 4224 CHASE , 271919 2021 G01 SC045 A 4 64786 64509 MAIN STREET VILLAGE 2020 INCOME/EXP. WORKED W/271919,271920,271923 - DOES NOT INCLUDE 271918, 271920 2021 G01 SC045 A 4 64786 64509 MAIN STREET VILLAGE 2020 INCOME/EXP. WORKED W/271919,271920,271923 - DOES NOT INCLUDE 271918, 271921 2021 S10 WH040 A 1 81620 71170 2014 INCOME 34,450 SF OR 49% IS CLIMATE CONTROLLED UNITS., PROPERTY SOLD IN 2012. NOT ON THE MARKET. PURCHASER STATEMENT WAS GIVEN. SOLD FOR $4,900,000. 271923 2021 G01 SC045 A 4 64786 64509 MAIN STREET VILLAGE 2020 INCOME/EXP. WORKED W/271919,271920,271923 - DOES NOT INCLUDE 271918, 271924 2021 0 461799 462200 Lakeside Trade Center 1 , 271954 2021 S05 RE070 C 1 0 2000 BRIER INN CAFE 2013 Income. Plus excess land, 271966 2021 C02 RE035 A 1 14464 14464 CVS , 271967 2021 G01 SC045 A 5 54100 53645 ROANOKE CROSSING 2019 INCOME includes 534976, 4/16 CS SHOWS 3200 VAC WITH 5760 AVIL IN 30 DAYS 4/15 CS SHOWS 4455 VAC 1/13/12 LOOPNET SHOWS 7510 AVAILABLE NO RENT LISTED& GROUNDLEASE ACCOUNTS 257320, 257321, 2 271975 2021 C02 OF020 A 1 4000 4000 2016 INCOME, 271980 2021 S14 SE036 B 1 13400 13400 09 proforma, 271991 2021 S09 RE040 A 1 3424 3424 DICKEYS BARBQUE PIT Owner Occupied., 271992 2021 S09 OF015 A 1 14785 13524 2019 INCOME, 4/15 - NO Co* updates. Need Leases to determine if NNN 272023 2021 C03 RE035 A 1 14477 14477 CVS , 272181 2021 C02 RE010 A 1 5592 5592 CENTURY BANK 2017 proforma, 272200 2021 S14 RE025 B 1 6177 6177 2019 Proforma, 272208 2021 G01 SC045 B 5 6000 6000 377 CENTER 2019 Income, 272248 2021 G01 SC045 C 2 3800 3800 2019 Proforma, 2017- Owner occupies 2 center spaces & leases the other 2 on month to month (no formal paperwork .1/12/12 NO INFO LISTED ON COSTAR 272334 2021 S08 RE010 A 1 4576 4576 BANK OF AMERICA , 272339 2021 S05 WH060 B 1 39225 39255 2016 INCOME PROFORMA, 272340 2021 S05 WH060 B 1 10752 10752 2012 income Pays taxes and insurance, 272343 2021 G01 WH015 A 3 539775 540000 Clorox Bldg 2019 Market Proforma, RENT ONLY 272346 2021 S08 RE035 A 1 14931 14931 CVS , 272352 2021 C02 OF020 B 1 5307 5307 2016 Proforma., 2017-Xcelligent $20 fsg 272361 2021 G01 SC045 A 4 50680 25200 TEEL VILLAGE PH I 2016 LAWSUIT WORKUP, 11/14 1050 VAC @ $23-$25 NNN 272448 2021 G01 SC045 A 3 14732 13134 2015 INCOME, SEE SALE 585226 @ $394.28 3/16 OTHERS IN AREA LISTED AT $28.50 RENTS 272449 2021 S10 RE010 A 1 4760 4760 TEXANS CREDIT UNION , 272978 2021 S09 SC020 B 1 91624 90946 THE HIGHLANDS 2020 INCOME - JUST RENT ROLL. NO I&E STMT FOR 2020., 11/14/18 CS SHOWS 4,093 VAC W/$6.07NNN 3/16 1850 VAC 4/2/13 LOOPNET SHOWS 5118 AVAIL. 10/17/11 LOOPNET SHOWS 3695 AVAILABLE - 2010 INCOME.WORKED W/R202843.. Ground Leases for Bank & Gas Stati 273029 2021 S08 RE010 A 1 4012 4012 WELLS FARGO BANK 2017 proforma, 273031 2021 S09 MF002 A 1 23087 23087 FAITH TOWNHOMES 2020 INCOME. One unit appears to be missing from the Rent Roll. Notes indicate 10 Units., 273054 2021 G01 FL020 A 1 94405 93550 2019 Income - RR and IS for all three buildings, 2017- Rents $10.75-12 NNN Sold nov 2015 @ $125.49/sf 273057 2021 S09 AA001 A 1 15919 15397 2009 income, 273058 2021 S09 RE010 A 1 5810 5810 BANK OF TEXAS 2015 Proforma, 273085 2021 G01 WH040 A 2 100470 103284 2020 INCOME/EXP. SECONDARY INCOME = UNCOVERED BOAT/RV PARKING. 273086 2021 S09 RE100 A 1 6644 6644 , 273089 2021 S09 HC005 A 1 8807 8807 2019 proforma, 273091 2021 S09 OF010 A 1 6970 6800 DENTAL CARE FOR KIDS 2012 Proforma. 4,170 sq ft owner occupied, 273092 2021 S09 OF010 A 1 6419 8005 CROSS TIMBERS DENTAL owner occupied 5864 sq ft, 273093 2021 S09 AA002 A 2 6030 6030 , 273094 2021 S09 OF010 A 1 5114 5114 2020 proforma. Owner Occupied, 273095 2021 S09 OF010 B 1 4878 4998 2019 pro. 30% owner occupied, 273096 2021 S09 OF010 B 1 8125 7925 DR ROYA SEYSAN BLDG 2018 Proforma4000 SF shell, HIGHER FINISHOUT ON LEASEUP DUE TO SPACE STILL BEING SHELL NEVER FINISHED. 273199 2021 S09 RE040 A 1 2650 2650 TACO BUENO 2014 income, Began 1/21/05 lease $8,208.34 thru 2010-yr 6-10=$9,029.17, yr 11-15=$9,932.08-yr 16-20=$10,925,34 .yr 21-25=$12,017.87 yr 26-30 = $13,219,66 or (10% increase each 5 years) 273200 2021 G01 SC045 B 2 13870 13580 THE SHOPPES AT ROUND GROVE 2019 INCOME, 3/18 CS FOR SALE @ $3,300,000 2/17 100% occ FC 4/17 XCEL SHOWS 100% OCC LAST SIGNED AT $1600 NNN 4/16 same10/15 COSTAR FOR SALE @ $3,600,000 12/12/14 100% occ still listed for sale.@ $3,600,000 WITH SUBLEASE AVAIL @ $18NNN 273202 2021 C02 OF010 B 1 5144 5000 2019 INCOME, 2013 permits total $134,475 for finishout of shell space. 273203 2021 C02 OF010 A 1 13961 13961 2016 Proforma, 4/2015- No Co*. 10/2014 C.O. 273222 2021 S14 MF002 B2 4 8552 8552 CHAPARRAL #2 APTS 2016 income 12 1 bedroom @ $495/MTH 4 2 bedroom @ $650/MT, FOR 2019 - NO EVIDENCE PROVIDED. ONLY ADJUSTMENTS WERE TO CAP (BUMPED .25 FOR LOCATION) AND ADJUSTED EXPENSES TO GET CLOSER TO RANGE. 273229 2021 S09 WH015 A 1 481800 489796 Opus West Bldg 1 2008 INCOME, 273230 2021 G01 WH040 A 2 120463 95278 PUBLIC STORAGE 2019 INCOME. 858 Total Units. 700 are Climate controlled(66,968 sq ft) DON'T INCLUDE THE VACANT TRACT R273231., 273232 2021 S09 RE030 A 1 7381 7381 ROCKBROOK MONTESSORI 2012 Proforma, 273317 2021 S05 OF010 A 1 44518 42183 NORTH TEXAS BACK INSTITUTE 2020 INCOME. 6,107 sq ft still shell space, 10/15-asking $15-$18 NNN 12,256 sq ft. 4/2015- Asking $16-$18 NNN for 12,182 sq ft 273319 2021 S05 OF015 B 1 24494 23595 2019 income, 4/16-asking $15 NNN still 45 % occ - road constuction has a major impact on tennet leases 273320 2021 S05 AA002 B 2 14379 14311 Medical Office 2009 INCOME, 273323 2021 S05 HC035 A 1 64712 59980 THE HEART HOSPITAL BAYLOR 2019 INCOME PROFORMA - ACTUAL LEASE AMOUNT, 273324 2021 S05 HC025 A 1 40086 40084 MAYHILL HOSPITAL , 273397 2021 S09 FL001 A 2 156380 155445 2019 income, 273892 2021 G01 SC045 A 3 19874 19694 FLOWER MOUND TOWN CROSSING 2020 INCOME/EXP. OTHER INCOME = PERCENT RENT. 273893 2021 G01 MF015 A 2 189118 182075 EVERGREEN AT LEWISVILLE 2020 INCOME/EXP. CHODO. SENIOR HOUSING (SUBSIDISED) 273898 2021 S05 RE100 B 1 2144 2144 , 273899 2021 S05 OF020 B 1 3681 3681 2017 proforma, 273910 2021 G01 WH015 A 2 190230 187200 DON EDWARD DISTRIBUTION 10% OFFICE SPACE., 274052 2021 S10 RE005 A 1 6864 6684 GOOD YEAR 2014 Proforma, 274055 2021 S10 RE006 A 1 4500 7060 KWIK CAR 2013 Proforma, 274056 2021 C02 AA001 A 1 4000 4000 , 274058 2021 S10 RE100 A 1 20035 20035 MCKEE'S PET PLACE 2019 proforma, 274413 2021 G01 WH040 A 2 122110 77675 2020 income, Per 5/11 fee appraisal on 465714, income reported 300 units climate controled at $10.68/ft and 300 @ $9.00. 50 uncovered and 50 covered $V/boat parking spaces @ $89.00(12x30 open), $149(15x45 open), $149(12x40covered), $169(12x45 covered). 274457 2021 S05 RE070 A 1 6682 6682 Hooter's , 274459 2021 S05 OF020 B 1 6997 6850 SCOTT BROWN PROPERTIES 2019 INCOME PROFORMA. OWNER OCCUPIED, Also has large L:B. FORMER CAR DEALERSHIP INC. 234841 (LAND)., Leasing executive suite at $19.48 sq ft 274994 2021 G01 WH040 C 4 5928 6600 2018 Market profoma, 275402 2021 S09 SC045 B 1 29435 29106 LEWISVILLE COMMONS 2015 INCOME, 12/16/14 COSTAR SHOWS 12,970 VAC @ 14.00NNN BUT WOULD SALE THAT BUILDING FOR $1,550,000. 2015 OCC RATE $15.25. 3/14 13,970 WILL BE AVAIL 7/14 FOR $16NNN PER LOOPNET. 1/10/12 LOOPNET SHOWS 2,394 AVAILABLE @ $18 FOR SALE $4,100,000 275410 2021 S10 RE040 A 1 2966 2966 KFC & LONG JOHN SILVERS , 275455 2021 S05 FL001 A 1 21072 21072 OWNER OCCUPIED/VACANT AND FOR SALE BUT HAS NEVER BEEN OCCCUPIED BY A TENANT 6200SF OFFICE AND 10,000 SF WAREHOUSE, 275479 2021 S11 RE010 A 1 4148 4148 CHASE , 275579 2021 S09 OF020 B 1 3040 3040 Income 2018 proforma owner occupied, 275700 2021 S05 HC020 A 1 104299 71878 DENTON RETIREMENT RESIDENCE 2016 INC, 278256 2021 S05 RE010 A 1 5245 5245 NORTHSTAR BANK , 278287 2021 S09 OF010 C 1 10338 10323 2019 income proforma, 278288 2021 S09 RE010 A 1 19897 19897 NORTHSTAR BANK , 278291 2021 C02 OF015 A 1 14454 14545 2019 income proforma - owner People First Pharmacy/Trinity Apothecary/Lone Star, 11/17 XCEL SHOWS 4000 AVAIL @ NEG NNN $7.50 NEED ACTUAL I&E STMT FROM OWNER FOR SALE @ $4,337,313. 100% LEASED. SEE BOOK FOR FLYER 278299 2021 S05 AA002 A 1 0 34833 MED OFFICE (BLDG #3) 2017 proforma, 278580 2021 S05 OF015 B 1 9153 9153 2015 proforma, 2016-CO* NNN are $3.55 278598 2021 G01 FL001 A 2 254961 255061 CHECK PROCESSING CENTER (HIGH TECH) 2018 Market Proforma OWNER OCCUPIED, WORKED WITH R278598, 278609 2021 G01 FL001 A 2 254961 255061 CHECK PROCESSING CENTER (HIGH TECH) 2018 Market Proforma OWNER OCCUPIED, WORKED WITH R278598, 278643 2021 S11 RE010 B 1 3981 3981 NORTH TEXAS BANK 2014 Proforma, 278646 2021 S11 AA001 C 1 10780 10140 2018 proforma tenent pays utilities, 278978 2021 C02 RE010 A 1 4436 4436 WELLS FARGO 2015 income proforma, 278979 2021 C02 RE040 A 1 1236 1236 SHAKES FROZEN CUSTARD 2017 Proforma, 278980 2021 G01 SC045 A 4 22400 22327 Hebron Crossing 2019 income, OVER 13,000 LEASED FROM 7/17-1/18 @ ASKING $20-$26 NNN 3/16 CS & XCL shows only 2129 availalbe. 12/5/11 Costar shows 7,036 vac 278981 2021 C02 RE090 A 1 74172 74172 KROGER/FUEL CENTER 2014 proforma, 279361 2021 S14 RE010 A 1 4878 4878 NORTHSTAR BANK , 279362 2021 S14 SC020 B 1 42263 42040 NORTHSTAR CENTER 2019 income proforma, Restaurants,BROOKSHIRES, DayCare, Golden Chick, 10/2017 XCEL & COSTAR SHOW 3500 AVAIL @ NEG NEED INCOME STATEMENT AND UPDATED RENTROLL FOR 2015. ALOC LEAVING BUT BROOKSHIRES TAKING THEIR PLACE. 10/14 LOOPNET SHOWS 3654 AVAILABLE 279371 2021 G01 FL020 A 1 8357 8357 ACCESS TECHNOLOGY SYSTEMS 2018 Market Proforma, 279389 2021 S11 WH020 B 1 30411 30411 SYRACUSE SAUSAGE OWNER OCCUPIED, 279699 2021 S09 OF020 B 1 3654 3654 2019 proforma Owner occupied, 279835 2021 G01 FL020 B 1 7880 7880 2019 Market Proforma, 279836 2021 G01 WH040 B 5 8803 122625 2020 - NO INFO PROVIDED. SEE DIRECT CAP. 279842 2021 S09 RE005 A 1 8061 8061 NT BATTERIES , 279843 2021 G01 SC045 A 5 11492 10816 MUST HAVE RENT ROLL! -proforma added per income stmt. Approximately 1/2 is owner occupied (2017), 1/6/12 NO INFO FROM COSTAR--PER INCOME STMT GALLERY (2900' @ 11,246.34/MTH = $46.54/FT), DANCE(2411' @ 9,998.40/MTH =$48.27/FT), CHIROPRACTOR (5,500' @ 15,0 279845 2021 S09 RE010 A 1 4585 4585 BANK OF AMERICA 2015 pro, 279853 2021 S09 RE010 A 1 2932 2932 BBVA COMPASS 2015 pro, 279854 2021 S09 OF020 B 1 6902 6500 2017 PROFORM INCOME, OWNER OCC. SEE 2009 RENT ROLL. 2010 RENT ROLL WAS NOT PROVIDED, 2011 RENT ROLL NOT PROVIDED 279855 2021 G01 SC045 A 4 19591 19165 ARBOR CROSSING 2020 INCOME/EXP 279924 2021 S05 RE006 A 1 7176 7892 Kwik Kar 2018 INCOME PROFORMA, 279936 2021 S05 RE005 A 1 5850 5850 Discount Tire , 279937 2021 S05 HC005 A 1 22197 24623 2014 Proforma, New permit for 2015 with 5,000 sq feet New construstion F.O. of Shell Space on 2nd floor 279942 2021 S05 OF020 A 1 5051 5051 , 280597 2021 S09 RE090 A 1 43556 43556 WALMART NBHD MARKET , 281438 2021 0 256043 229494 2007 INCOME - TAX CREDIT PROPERTY, 281447 2021 S05 OF002 A 1 2361 2361 , 281449 2021 C02 AA001 A 1 50691 48612 Trinity Plaza MOB 2 2019 income-Imp Only-, =L::B Ratio 4:1 - Land @ $8.00 281450 2021 C02 OF010 B 1 59322 48983 TRINITY PLAZA MOB 1 2019 income-Imp only, Calculated 4:1 L:B Ratio @ $8.00 281812 2021 S09 SP005 A 1 15638 11642 Celebration Banquet Facility 2019 proforma-excess land, 281813 2021 S09 RE070 A 1 8250 6965 2017 income, 281814 2021 S09 OF010 A 1 5272 5272 OWSLEY VISION , 281928 2021 C02 WH060 B 1 7040 6000 2013 PROFORMA, 281937 2021 G01 SC045 A 5 5355 5297 2021 - PROFORMA ONLY. NO ACTUALS. SEE DIRECT CAP 281945 2021 G01 WH040 C 4 35672 33820 Self storage portion of property. "F" income is RV park portion of property. 281947 2021 S10 RE055 A 1 5185 5185 BLOCKBUSTER , $19.79/FT LEASED UNTIL 6/2016. INCOME FROM 25.25 PROTEST INFO 282102 2021 S09 OF015 A 1 66333 63610 2019 income, 282104 2021 C02 HC010 A 1 22719 22719 AUTUMN LEAVES ASSISTED LIVING 2016 INCOME, 282106 2021 G01 WH015 A 3 360230 360230 BEHR PAINT 2018 Market ProformaOWNER OCCUPIED. NEW ADDITION!!! WAS PARTIAL COMPLETE FOR 2013., 282107 2021 S05 WH025 B 1 91661 74861 , 282117 2021 S05 WH020 B 1 263968 217240 Flowers Baking 2018 income proforma. OWNER OCCUPIED, 282138 2021 S10 RE010 A 1 6884 6884 CAPITAL ONE BANK 2017 Proforma, 282695 2021 G01 WH015 A 3 330000 330000 Alliance Gateway #49 2018 Market ProformaOVERLAPPING PROPERTY. 61% IN DENTON CO.AND 39% IN TARRANT COUNTY, 282709 2021 S05 RE070 A 1 7736 7736 2019 proforma, 282731 2021 S11 WH060 B 1 5000 5000 , 282765 2021 S10 RE040 A 1 3100 3100 TACO BELL , 282835 2021 G01 MF001 B1 2 344868 345872 ESTATES AT VISTA RIDGE APTS NULL 282837 2021 C02 WH025 B 1 8518 6988 2015 pro, 2013- CO* asking $8.53 sq ft 282977 2021 S09 RE055 A 1 11520 11520 2013 PROFORMA, 282981 2021 G01 WH040 A 2 150703 135897 2021 income- PARKING/RV NRA=47,717 s/.106 Units- Rent=4.91/SF or $184.35 unit/month 282983 2021 G01 WH040 A 2 150703 135897 2021 income- PARKING/RV NRA=47,717 s/.106 Units- Rent=4.91/SF or $184.35 unit/month 283360 2021 G01 WH040 A 2 143805 121607 SECURLOCK 2021 Market proforma876 units CLIMATE CONTROLLED 246 UNITS, 283361 2021 G01 SC045 A 5 9620 9636 2020 INCOME, 11/7/17 XCEL SHOWS 1170 AVAIL @ $18 NNN @ $3.54 3/17 XCEL & CS SHOW 1170 @ $18NNN 3/16 XCL SHOWS 1180 @ $18 NNN 11/14 CS SHOWS 1180 VAC @ $15-$18NNN. 3/14 loopnet & costar shows 1170 $18 NNN @ $4.5.NEEED D 283692 2021 G01 FL020 A 1 7560 7560 2019 Market Proforma, 283913 2021 G01 MF020 C 6 12 12 2019 SCHEDULE, 284477 2021 S08 SE036 B 1 46500 46500 2013 Proforma, 284488 2021 S09 OF005 A 1 102072 98750 LAKESIDE OFFICE CENTER 2019 INCOME, 284496 2021 C03 RE005 A 1 7498 7498 FIRESTONE 2016 pro, 285048 2021 S09 RE070 A 1 4973 4973 I-HOP , 285049 2021 S09 RE040 A 1 3532 3532 FREDDY'S FROZEN CUSTARD 2018 income, 285050 2021 S09 RE070 A 1 6652 6652 ROSAS CAFE 2018 PROFORMA, 285051 2021 S09 SC030 A 1 197474 206869 MARKET PLACE AT HIGHLAND VILLAGE 2019 income., 10/24/17 XCEL SHOWS 10,701 AVAIL @ NEG INCOME DOES NOT INCLUDE EXTRA PAD ACCT 285062/336621(imp). 15,491 vac per ddr.com 1/14 285052 2021 S09 OF010 A 1 7833 6572 2018 proforma, 285053 2021 S09 SC030 A 1 197474 206869 MARKET PLACE AT HIGHLAND VILLAGE 2019 income., 10/24/17 XCEL SHOWS 10,701 AVAIL @ NEG INCOME DOES NOT INCLUDE EXTRA PAD ACCT 285062/336621(imp). 15,491 vac per ddr.com 1/14 285055 2021 S09 AA002 A 1 52338 51354 C*, 285058 2021 G01 SC045 A 3 7974 7721 2020 INCOME 285059 2021 S09 RE070 A 1 6051 4743 HILLSIDE GRILL 2019 proforma using 2017 lease., New lease signed in 2017. See images 285060 2021 S09 HC005 A 1 5459 5459 2018 income, 285061 2021 S09 SC030 A 1 197474 206869 MARKET PLACE AT HIGHLAND VILLAGE 2019 income., 10/24/17 XCEL SHOWS 10,701 AVAIL @ NEG INCOME DOES NOT INCLUDE EXTRA PAD ACCT 285062/336621(imp). 15,491 vac per ddr.com 1/14 285063 2021 S09 SC030 A 1 197474 206869 MARKET PLACE AT HIGHLAND VILLAGE 2019 income., 10/24/17 XCEL SHOWS 10,701 AVAIL @ NEG INCOME DOES NOT INCLUDE EXTRA PAD ACCT 285062/336621(imp). 15,491 vac per ddr.com 1/14 285197 2021 G01 SC045 A 5 28558 28558 90% LEASED. ASKING RENT $22NNN 285202 2021 G01 FL020 A 1 17494 16986 Progressive Insurance 2019 Market Proforma OWNER OCCUPIED, 285893 2021 S05 OF020 B 1 2945 2945 2018 INCOME PROFORMA (OWNER OCCUPIED), 285894 2021 S05 OF010 A 1 2837 2837 2015 Proforma. Owner occupied, 285895 2021 S05 OF020 B 1 5816 5750 2013 INCOME. TENANTS PAY UTILITIES (OFFICES ARE INDIVIDUALLY METERED., 285896 2021 S05 OF020 B 1 9963 8469 2019 INCOME. 2,996 sq ft owner occupied, 285897 2021 S05 OF020 B 1 5940 5700 2019 income All rents are full service. 1st floor 3/4 owner occupied, 285904 2021 S05 OF020 B 1 3869 3134 2015 pro, 286253 2021 S09 RE090 A 1 64165 64165 KROGER 2014 proforma, 286257 2021 G01 SC045 A 4 63853 62726 THE PINES OF FLOWER MOUND 2018 income worked with r286259, r286257, 648141,648143. OTHER INC IS IS GROUND LEASE FOR BANK., 3/18 CS 1540 @ $22 NNN 3/17 XCEL SHOWS 1540 AVAIL @ $20-$30NN 4/16 5190 AVAIL @ $28NNN CS AND XCL. 286259 2021 G01 SC045 A 4 63853 62726 THE PINES OF FLOWER MOUND 2018 income worked with r286259, r286257, 648141,648143. OTHER INC IS IS GROUND LEASE FOR BANK., 3/18 CS 1540 @ $22 NNN 3/17 XCEL SHOWS 1540 AVAIL @ $20-$30NN 4/16 5190 AVAIL @ $28NNN CS AND XCL. 286552 2021 G01 MF001 B1 3 345310 291408 VISTA 121 APTS 2020 PARTIAL INCOME/EXP. PROPERTY SOLD 10/2020. USE DIRECT CAP. 287438 2021 C02 AA001 A 1 3934 3934 WACHOVIA BANK 2018 proforma, 287575 2021 S09 OF005 A 1 37941 33813 2018 Income. This is NNN. Partial owner Occupied Jamex, All asking rents are $22 plus Elec. 3 leases expire in 2015 & 1 expires in 2016 287577 2021 S09 OF005 A 1 167345 163336 Ally Financial 2019 income., 287578 2021 S09 OF005 A 1 78601 80038 HORIZON HEALTH CORP 2019 INCOME based on new Lease (see imaging), New Lease signed - $1,256,742 a year. Property vacant as of 1/1/2019. Moved in mid-2019. 287599 2021 G01 SC045 B 5 16268 16625 VALLEY RIDGE SQUARE 2019 PROFORMA, 4/17 XCEL SHOW $12 NNN RENTS MUCH HIGHER OCC AFTER SALE 287755 2021 S10 RE055 A 1 7360 7360 AUTO ZONE 2016 income proforma, 287756 2021 G01 SC045 A 2 11072 11072 2021 Income. Did NOT account for new addation in income value. PICK UP INCOME FOR 2022 287797 2021 S05 OF010 C 1 3890 3411 3 TENANT BLDG 2019 income, 287798 2021 S05 OF002 C 1 1696 1696 2014 PROFORMA, 288214 2021 S05 OF010 A 1 14565 14565 2019 income, This building 2nd floor is MRI FACILITY. Please see R528577, R526089, R528578 all next door to subject and their costs. plus 2nd floor is est so need to verify square footage and usage and if there is an elevator? MINUMUM FIRST FLOOR COST ON 288216 2021 S09 RE010 A 1 6518 6518 , 288217 2021 S09 OF010 A 1 7381 7381 Dental Depot 2019 PROFORMA-OWNER OCC, 288218 2021 S09 RE040 A 1 3398 3398 CHICKEN EXPRESS , 288221 2021 C02 HC030 A 1 62193 62193 proforma, 288222 2021 C02 HC035 A 1 114913 59403 Texas clinic @ Preston 2018 Proforma income., Need to raise value and check for new leases in 2016. 288377 2021 S09 RE070 A 1 7110 7110 TEXAS ROADHOUSE 2014 Proforma, 288379 2021 G01 SC045 A 3 12808 11024 FLOWER MOUND NORTHWEST PLAZA 2019 inc & exp, 6/15 for sale $4,363,000 OWNER OCC 3,200 FT WHICH IS LISTED AT BELOW MKT RENT. All expenses passed through including MGMT. Only expense is reserves. 288380 2021 S09 OF020 A 1 8168 7886 2019 INCOME 2014 Proforma. 70% Owner occupied(5,398 sq ft). LOOPNET-ASKING RATE IS $26.49-$36 for Executive suites 2,488 sq ft, 288381 2021 S09 OF010 A 1 3640 3640 Kid Care Pedatrics 2019 proforma, 288382 2021 S09 OF010 A 1 8780 6916 2019 Income. 75% Owner Occuppied Medical, 288398 2021 G01 FL020 A 3 88155 91033 74% office, 288399 2021 G01 FL020 A 3 135254 136464 TECH CENTER A NULL 288400 2021 S09 OF002 B 1 1285 1285 , 288401 2021 S09 OF002 B 1 1820 910 Excess Land, 288431 2021 C02 RE100 A 1 6726 6726 ALL CREATURES VET CLINIC , 288456 2021 G01 WH040 A 2 106015 87778 KELLY ROAD STORAGE 2019 INCOMEHight % climate control, 9% in Dallas Co 288462 2021 G01 SC045 B 1 14745 14690 HEBRON FAIRWAY CENTER 2018 INCOME, 5/16 COSTAR SHOWS $12-$19 NNN. 11/14 3077 AVAIL W $7.94 NNN. 3/14 4089 AVAIL HISTORY OF HIGH VAC 288464 2021 S14 WH040 C 1 2716 2716 , 290240 2021 S10 RE030 A 1 12083 12083 2015 pro, 290246 2021 S10 RE055 A 1 30122 30122 2017 PROFORMA-OWNER OCC W/290248, 290929 2021 S09 FL020 A 1 16848 16848 SCHWAN'S 2019 PROFORMA., 290950 2021 S11 RE040 A 1 2445 2445 CHICKEN EXPRESS , 290962 2021 S10 SC010 A 1 217712 217712 WALMART , 290965 2021 S10 RE010 A 1 5126 5126 WELLS FARGO BANK 2015 proforma, 290966 2021 S10 RE040 A 1 3236 3236 WENDYS 2011 proforma, 290967 2021 G01 SC045 A 2 7344 6905 2020 INCOME, 4/16 CS & XCL SHOW 1367 AVAIL AS A RELET-OWNER STILL RECEIVEING RENTS.. LEASE THRU 7/16 290968 2021 S10 RE010 A 1 4030 4030 BB&T 2015 income proforma, 290969 2021 G01 SC045 A 5 37336 36491 SHOPS AT GRAYHAWK 2019 income,, 4/17 5147 AVAILABLE 11/14 FOR SALE @ $10,375,000 WITH 1466 AVAIL. 3/14 10758 VAC PER COSTAR 11/12/13 LOOPNET SHOWS 14,613 AVAILABLE @ $25.00 + $6.80NNN 290974 2021 G01 SC045 C 1 24162 22042 MCGEE CENTER 2019 INC--INCOME WAS FOR STRIP CENTER ONLY. -VAC RENT @ $20.00 IS FOR CONV STORE THEN ADDED CAR WASH AT COST, 3/18 CS SHOWS LAST LEASES @ $12 MG 11/15 COSTAR SHOWS 3700 AVAIL IN 30 DAYS @ $12.00MG-NEED RENT ROLL WITH FOOTAGES LISTED 290975 2021 G01 SC045 C 1 26580 26518 MCGEE LANE 2019 INCOME, 3/18 CS SHOWS 100% OCC LAST LEASES @ $12-$13 MG 4/17 XCEL SHOWS 1600 VAC WITH LAST LEASES @ $12 & $13MG 4/16 5000 AVAIL 11/15 COSTAR SHOWS AVAIL IN 30 DAYS @ $12.00 MG. 3/26/13 COSTAR SHOWS 1944 VAC @ $15.50 NNN 290984 2021 G01 SC045 A 4 0 13316 MAYHILL CROSSING 2016 INCOME AND EXPENSES, 11/17 XCEL SHOWS 5728 AVAIL @ $19 NNN @ $6.00 3/17 xcel shows 5728 @ $19nnn 4/16 CS SHOWS 5771 VAC @ $19-$20NNN 4/15 CS SHOWS 5728 VAC @ $17-$24 NNN 2014 COSTAR 5728 AVAIL @ $17-$22NNN & FO @ $1 291023 2021 S09 RE010 A 1 4338 4338 CHASE , 291025 2021 S09 SC030 A 1 160512 160631 Highland Ranch 2020 INCOME W/269691,269690,291025, 291769 2021 S11 OF020 B 1 3700 3700 2011 owner occ, 292291 2021 G01 WH040 A 2 57574 48275 359 Total Units. PROPERTY HAS EXCESS LAND(51660 ft). 37% CC, 2019- Parking NRA = 4910 - 21 units. Rent is $5.78 or $112.76 month. 292566 2021 S08 RE070 A 1 0 7340 TEXAS LAND & CATTLE 2010 proforma, 292799 2021 G01 MF001 B1 2 493234 442687 BOULDER RIDGE APTS NULL 292814 2021 S09 HC035 A 1 10060 10060 2018 profoma, 293821 2021 S09 OF010 B 1 4664 4664 OFFICE BLDG 2015 pro. Partial owner/medical occupied. 1,435 sq ft leased as gerneral office, 4/15- Owner was asking $13sq ft nnn for general office section, supposedly leased in 2014 293990 2021 S09 OF020 A 1 5076 5076 2019 lawsuit, 295434 2021 S05 RE030 A 1 9020 9020 2015 pro, 295994 2021 S14 OF015 B 1 6047 6047 , 296002 2021 C02 OF001 A 1 2380 2380 2019 PROFORMA---DENTIST OFFICE-OWNER OCC, 296003 2021 C02 OF001 B 1 2807 2807 Owner occupies 1 suite & leases other one. 2014 Now 100% occ., 296004 2021 C02 OF001 B 1 2368 2368 2017 Proforma, 296005 2021 C02 OF001 B 1 2470 2479 2019 proforma, 296009 2021 C02 OF001 A 1 4200 4200 2015 pro, 296011 2021 C02 OF001 A 1 2365 2365 2019 proforma. Request income and expenses next year., 296012 2021 C02 OF001 A 1 16853 16853 2015 pro, 296013 2021 C02 OF001 A 1 16853 16853 2018 proforma, 296017 2021 C02 OF001 B 2 2549 2549 2019 proforma, 296020 2021 C02 OF001 B 2 4632 4632 2015 Proforma. Office / Flex Condo BT Hotel ownes both BT Hotel and Marsh Office and nothing devides suites, 296021 2021 C02 OF001 B 2 3625 3625 2019 proforma, 296022 2021 C02 OF001 B 2 3625 3625 2019 proforma, 296023 2021 C02 OF001 B 2 4632 4632 2015 Proforma. Office / Flex Condo BT Hotel ownes both BT Hotel and Marsh Office and nothing devides suites, 296024 2021 C02 OF001 B 2 2480 2480 2015 proforma, 296025 2021 C02 OF001 B 2 4960 4960 2019 income proforma, 296026 2021 C02 OF001 B 2 4960 4960 2019 income proforma, 296027 2021 C02 OF001 B 2 2441 2441 2019 proforma. Slightly lower than condos in building due to warehouse space in back., 296836 2021 S05 MF025 C 3 2960 2880 , 296937 2021 S05 WH001 A 1 83325 83325 2012 proforma, 296952 2021 G01 WH040 B 2 51605 71795 2019 Market Profoma. 544 units. Plus 32 RV Parking, 297179 2021 G01 MF010 A 1 226040 195520 THE BRIDGEMOOR APTS NULL 297288 2021 S05 SC010 C 1 114715 119769 HOME DEPOT , 297289 2021 G01 SC045 A 3 36765 35716 DENTON TOWNE CROSSING 2019 INCOME, 11/8/17 XCEL SHOWS 2800 AVAIL @ NEG NNN 297290 2021 S05 RE040 A 1 2470 2470 CARLS JR , 297291 2021 S05 RE040 A 1 4387 4387 CHICK FIL A , 297292 2021 G01 SC045 A 1 4844 4844 VERTS / FIVE BROS 2018 Proforma, 297294 2021 S05 RE010 A 1 4964 4964 WELLS FARGO BANK 2015 pro, 297295 2021 G01 SC045 A 3 36765 35716 DENTON TOWNE CROSSING 2019 INCOME, 11/8/17 XCEL SHOWS 2800 AVAIL @ NEG NNN 297296 2021 S05 RE040 A 1 2395 2395 LONG JOHN SILVERS , 297297 2021 G01 SC045 A 3 36765 35716 DENTON TOWNE CROSSING 2019 INCOME, 11/8/17 XCEL SHOWS 2800 AVAIL @ NEG NNN 297298 2021 S05 RE005 A 2 7736 7736 NATIONAL TIRE & BATTERY 2015 pro, 299103 2021 S05 OF001 A 1 2578 2578 2014 proforma 1/2 owner occupied, 299104 2021 S05 OF001 A 1 4146 4146 2017 proforma, 299105 2021 S05 OF001 A 1 3231 3000 2014 Proforma, 299106 2021 S05 OF001 A 1 3779 2837 2019 Proforma, 299596 2021 G01 WH015 A 3 345080 347360 Beauticontrol NULL 300162 2021 S10 OF020 B 1 6600 6600 , 300517 2021 C02 RE006 A 1 3510 3510 , 300524 2021 S05 RE010 A 1 2785 2785 WASHINGTON FEDERAL SAVINGS 2015 pro, 300529 2021 G01 MF001 B2 2 241095 234088 WIMBLETON COURT APTS Additional land acct 80391, 301073 2021 S05 WH060 A 1 6150 6150 2017 pro, 301421 2021 S14 RE045 C 1 3736 3256 , 301424 2021 S05 OF010 A 1 5755 5755 2016 PROFORMA, 301425 2021 C02 OF010 A 1 5824 5824 2019 income, tenants appears to pay electric directly, 301466 2021 S09 RE055 A 1 6014 6014 JARED JEWELERS 2019 PROFORMA, 301595 2021 G01 SC045 B 1 14063 14052 LEWISVILLE TOWN CENTER 2019 PROFORMA. 3,738 sq ft Owner Occupied. 10,314 sq ft Dollar General, PER FEE APPRAISAL RENT IS $21.50 2017-Dollar Tree $11.27 sqft & Fee Appraiser ran owner Occupied space at $20 nnn. 2016 MUST HAVE RENT ROLL AND I&E FOR FAIR AND EQUAL COMPARISON 301607 2021 S09 SE030 A 1 27236 27236 Win Kids Sport 2014 Income, 301764 2021 G01 FL020 A 1 3526 3526 2018 Market Proforma, 301765 2021 G01 FL020 A 1 4750 4750 RUMSEY CONSTRUCTION 2018 Market Proforma, 301774 2021 S11 RE005 A 1 8000 8000 National Tire and Battery , 301806 2021 G01 WH015 A 2 153966 150770 2018 Market ProformaOWNER OCCUPIED. GRAPHICS PRINTING FACILITY. 82,364SF WAS BUILT IN 2006. FRONTS I-35, 301807 2021 G01 MF001 A 3 36804 36804 404 INDUSTRIAL DENTON APTS , 2019 DO NOT USE. NO INCOME. 301809 2021 S14 RE030 B 1 9328 9328 KIDS CORRAL 2015 pro, 301825 2021 G01 SC045 A 3 47518 50622 2019 Income, 3/18 CS $28-$30NNN 1600 AVAIL AND NEW BUILDING 4/17 1636 VAC @ $22-$33 NNN 4/16 XCL SHOWS 4792 VAC @ $20-$24 NNN 301826 2021 S10 RE005 A 1 8056 8056 FIRESTONE 2016 proforma, 301840 2021 S05 RE055 B 1 2975 2975 2014 INCOME. USED CAR SALES, PURCHASED IN 2006 FOR $650K. 301902 2021 G01 SC045 A 4 15103 13247 2019 INCOME-, 12/5/11 Costar shows 100% occ 301913 2021 S09 SC045 B 1 35675 30330 THE VILLAGE SHOPPING CENTER 2016 Income, 4/17 ONLY 1 VAC PER FC AND XCEL/COSTAR 1806 FT @ $19NN sold 1/15 12/12/14 COSTAR SHOWS 3656 VAC @ $18NNN ALSO FOR SALE 100% OCC PER FIELD INSPECTION FOR 2012. LOOPNET SHOWS 30,514 FT AVAIL 301914 2021 S09 SC045 B 1 35675 30330 THE VILLAGE SHOPPING CENTER 2016 Income, 4/17 ONLY 1 VAC PER FC AND XCEL/COSTAR 1806 FT @ $19NN sold 1/15 12/12/14 COSTAR SHOWS 3656 VAC @ $18NNN ALSO FOR SALE 100% OCC PER FIELD INSPECTION FOR 2012. LOOPNET SHOWS 30,514 FT AVAIL 301918 2021 S09 SE030 A 1 36660 36660 2015 PROFORMA, 301920 2021 S08 RE055 B 1 7360 7360 2016 pro, 301922 2021 C02 HC035 A 1 85574 77800 PLANO PEDIATRIC 2019 income, 301932 2021 S09 SC030 A 1 160512 160631 Highland Ranch 2020 INCOME W/269691,269690,291025, 301933 2021 S09 RE040 A 1 2728 2728 TACO BELL 2012 proforma, 302026 2021 S08 OF010 A 1 14779 14611 2021 - NO OPERATING INFO PROVIDED. SEE DIRECT CAP. ASKING RENT = $15 + $5.50 NNN 302029 2021 S05 OF010 A 1 11778 11778 CARING FOR WOMEN 2017 Income. Valued with additional lot. Per the city of Denton the building required additional parking spaces & the Sale lease back has captured the entire property, so it is no longer able to sell off independtly., Lease signed 3/7/12 at $384,000 base 302046 2021 S05 RE055 B 1 8990 9014 2009 proforma, 302047 2021 G01 SC045 B 3 3000 3000 2019 PROFORMA Owner occupies 1130SF, son occ 1830SF, PIZZA AND LAUNDRY MAT 302060 2021 S11 WH025 B 1 14800 16300 , 302062 2021 S14 OF020 A 1 6091 6430 WOODLANDS OFFICE PARK 2019 income, 2016-CO* shows new lease 1,300sq ft signed 12/15 $13.38 NNN & 650 sq ft vacant @ $12.92NNN 302093 2021 C02 WH025 B 1 16584 16854 , 302116 2021 G01 FL020 B 1 9940 9940 2020 PROFORMA. OWNER OCCUPIED. 303038 2021 G01 FL020 A 1 25280 25280 NULL 303043 2021 G01 SC045 B 3 16030 15474 KELLY SHOPPING CENTER 2019 INCOME - SHOPPING CENTER WITH WAREHOUSE AS WELL, 11/2/17 XCEL SHOWS 100% OCC SHOULD BE NNN 3/14 COSTAR SHOWS 2400 @ $16+UTIL 3/16 CS SHOWS 3600 IN 30 DAYS @ $15-$16NNN 4/15 NO LISTINGS 3/14 FOR SALE $3,100,000 PER LOOPNET A 303044 2021 G01 FL020 A 1 42384 42381 2018 proforma. Owner Occupied, 303067 2021 S09 RE035 A 1 14712 14712 CVS , 303071 2021 S09 OF020 A 1 5800 5800 2019 proforma, 303131 2021 G01 WH040 C 3 107400 37225 Income Proforma EXCESS LAND., 303160 2021 C03 RE070 A 1 8212 7092 TEXAS ROADHOUSE 2017 proforma. Excess land is parking only because power lines( not sellable), 303211 2021 S09 OF010 A 1 9312 9357 2019 Income, 10/16- no new Co* & new rent bumps not on rent roll. 303212 2021 S09 OF010 A 1 11484 10258 WINDSOR CENTER 2019 INCOME (ALL GROSS LEASES), 303214 2021 S09 OF020 A 2 9392 9245 2021 - RENT ONLY. SEE DIRECT CAP. ASKING RENT = $17 + NNN 303216 2021 S09 OF020 A 1 9740 9823 2019 income, , 2020 ACTUALS (All leases grossed up for rental rate as owner occupies part, and one tenant is on a gross lease.) 303218 2021 S09 OF020 A 1 9662 9772 2019 INCOME, 303219 2021 G01 OF015 A 1 9610 9613 NULL 303220 2021 S09 OF020 A 1 10962 11013 2020 INCOME, FRONTS LONG PRAIRIE RD, 4/2017-Xcelligent asking $20-$22 NNN 303544 2021 G01 WH015 A 1 64326 64326 NULL 303545 2021 G01 WH015 A 3 305151 305151 2019 Market Proforma. THIS PROPERTY HAS MORE THAN THE ADVERAGE OF OFFICE F.O. iT HAS A CAFETERIA FOR THE EMPLOYEES, A WORKOUT FACILITY., 303553 2021 G01 WH015 A 3 748710 748831 CS LAKESIDE 20 LIMITED, LLP 2019 INcome, WORK AND PERMITS ISSUED SINCE LAWSUIT. 303555 2021 G01 WH015 A 2 274090 274090 NULL 303687 2021 S05 RE070 A 1 5220 4500 CAJUN BAYOU RESTAURANT 2017 income proforma, 303963 2021 S09 RE040 A 1 3226 3226 WHATABURGER , 304860 2021 C02 RE055 A 1 3063 3063 , 304861 2021 G01 SC045 B 2 21542 20995 WEST HEBRON PLAZA 2020 income, 3/16 CS SHOWS 1600 VAC @ $18NNN 6/15 COSTAR SHOWS LISTED FOR $3,500,000 3/14 loopnet 3600 avail @ $16-$18NNN. 305175 2021 S05 RE005 A 2 4889 4889 CHRISTIAN BROTHERS 2015 pro, 305182 2021 S05 RE025 B 1 1878 1878 , 305283 2021 S05 WH060 B 1 37750 31250 2014 Proforma, 305716 2021 S05 RE025 A 1 5206 5206 Quick Trip , 305786 2021 G01 FL020 A 3 51420 51420 , 305981 2021 S09 SC005 A 1 107000 107000 JC PENNEYS 2018 PROFORMA, 305982 2021 S09 SC030 A 1 226818 233345 ROBERTSON'S CREEK 2020 INCOME-OTHER INCOME IS BELK LAND LEASE, 10/24/17 XCEL SHOWS 8588 AVAIL @ $18-$25 NNN@ $6.45 2016 SALE $64,489,795 OR $276.00/FT 305998 2021 S09 SC030 A 1 226818 233345 ROBERTSON'S CREEK 2020 INCOME-OTHER INCOME IS BELK LAND LEASE, 10/24/17 XCEL SHOWS 8588 AVAIL @ $18-$25 NNN@ $6.45 2016 SALE $64,489,795 OR $276.00/FT 305999 2021 S09 RE070 A 1 6368 6368 RED ROBIN RESTAURANT 2014 PROFORMA-OWNER OCC, GROUND LEASE ONLY. $10,541.67 UNTIL 10/1015. INCREASES AGAIN EVERY 5 YEARS BY 10% UNTIL 2030. 306000 2021 S05 RE040 A 1 2800 2800 VACANT FAST FOOD , 306382 2021 S09 OF001 B 1 2304 2304 2019 proforma, 306383 2021 S09 OF001 B 1 3905 3905 2016 proforma, 306384 2021 S09 OF001 B 1 4968 4968 2015 proforma, 306690 2021 S10 RE005 A 1 6996 6996 Discount Tire 2010 Inc proforma, 306691 2021 S10 WH040 A 1 26549 24400 PROFORMA. ADD IN EXCESS LAND, 306692 2021 S10 RE005 A 1 5042 5042 2014 proforma-owner occ, 306693 2021 S10 RE055 B 1 6960 6960 ORIELLYS 2017 proforma, 306694 2021 S05 WH060 B 1 12500 12500 200,000 s.f. total in development, 306695 2021 S05 WH060 B 1 12500 12500 200,000 s.f in development, 306696 2021 S05 WH060 B 1 30000 30000 2019 INCOME, Per CoStar asking $5.95 306697 2021 S05 WH060 B 1 12500 12500 200,000 s.f. in development, 306698 2021 S05 WH060 B 1 12500 12500 200,000 s.f. in development, 306705 2021 S05 RE010 B 1 11906 10533 POINT BANK 2009 PROFORMA, 306721 2021 G01 MF015 A 3 254027 254025 QUAIL CREEK APTS PH II LIHTC. 2019 Income - Tax Credit Property - worked with R526962,R306722,R306725, 307360 2021 C03 OF015 A 1 24785 24022 2016 New 12,000 sq ft leased for 2nd floor(previous shell space). Now 100% occupied. There is an additioinal pad site already prepped w/concrete and dirt work completed. ADD IN EXCESS LAND, 307363 2021 S09 WH060 B 1 46872 46250 , 307406 2021 C03 AA001 A 1 28101 20034 Austin Ranch Retail 2019 income, 307407 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307408 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307409 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307410 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307411 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307412 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307413 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307414 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307415 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307416 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307417 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307418 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307419 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307420 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307421 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307422 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307423 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307424 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307425 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307426 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307427 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307428 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307429 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307430 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307431 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307432 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307433 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307434 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307435 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307436 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307437 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307438 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307439 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307440 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307441 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307442 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307443 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307444 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307445 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307446 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307447 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307448 2021 S09 MF002 A 1 328819 46426 TOWN CENTER OF AR NO 1 (CONDO'S) 4 new Units purchased & added to Group for 2019. Now Owner Owns all Units. 2018 income. ALL CONDOS OWNED BY TOWN CENTER 42 PROPERTIES, DEFERED MAINTENANCE DUE TO PROPERIES LEAKING PLUMBING AND SIGNIFICANT WATER DAMAGE. CLASS B1 PROPERTY 307593 2021 S09 OF001 B 1 1210 1288 CO* $14.76, 307594 2021 S09 OF001 B 1 1210 1210 Proforma, 307595 2021 S09 OF001 B 1 1210 1210 Proforma, 307596 2021 S09 OF001 B 1 1210 1210 2015 pro, 307597 2021 S09 OF001 B 2 1210 1210 2015 pro, 307598 2021 S09 OF001 B 2 1210 1210 2015 pro, 307599 2021 S09 OF001 B 2 1210 1210 2015 pro, 307600 2021 S09 OF001 B 2 1210 1210 2015 pro, 307601 2021 S09 OF001 B 2 1210 1210 2015 pro, 307602 2021 S09 OF001 B 2 1210 1210 2015 pro, 307603 2021 S09 OF001 B 2 1210 1210 2019 pro, 307604 2021 S09 OF001 B 2 1210 1210 2015 pro, 307608 2021 C02 OF001 B 1 2789 2789 2019 Proforma. Owner Occupied, 307609 2021 C02 OF001 B 1 3130 3130 2015 pro, 307720 2021 S05 WH060 A 1 26000 27700 2019 INCOME, 308269 2021 G01 SC045 B 1 18012 17832 RETAIL 2018 LAWSUIT WORKUP, 308270 2021 C02 OF010 A 1 17299 17586 2017 PROFORMA. 7,000 Owner Occupied, 308271 2021 C02 RE030 A 1 14196 14196 MONTESSORI 2018 proforma, 308273 2021 S09 HC010 A 1 25670 25670 AUTMN LEAVES FLOWER MOUND , 308383 2021 S05 OF010 A 1 7473 7473 2011 income, 308388 2021 G01 WH040 B 2 108868 97002 STORAGE SOLUTIONS 767 units. 28% Climate controlled., 308392 2021 G01 FL020 B 1 39970 39970 ZANDER PLACE 2019 Market Proforma, 308419 2021 G01 FL020 A 1 61880 61800 2019 income, 2017 rent roll @ $10 NNN (2012 lease) 308422 2021 G01 FL001 A 1 140482 90200 LAKESIDE COMMERCE CENTER II (1600) 2019 INC, 308515 2021 S09 RE005 A 1 7802 7802 FIRESTONE 2018 proforma, 308795 2021 G01 MF001 A 2 246565 184827 BELL STONEBRIAR APARTMENTS 2019 Income, 2019 Income. Schedule With C03 due to location 308796 2021 G01 MF001 B1 3 298494 294694 STONEBRIAR OF FRISCO 2020 INCOME/EXP 309101 2021 S05 OF010 A 1 6099 4590 2016 Proform, 309244 2021 S05 OF010 A 1 10079 10226 2019 Proforma, 309252 2021 S09 RE045 A 1 12049 12049 , 309256 2021 G01 FL020 A 1 113916 114403 2019 Income and Expenses, 2018- Asking rent $12.5 NNN. 7,503 sf vacant. Current rents 11.5-12.25 NNN 309259 2021 S10 RE030 A 1 16872 16872 KIDS - R- KIDS DAYCARE 2017 proforma, 309277 2021 C02 OF001 B 1 5005 5005 2019 proforma Owner Occ, 309281 2021 C02 OF001 B 1 5995 5995 OWNER OCCUPIED, 309282 2021 C02 OF001 B 1 5974 5974 2019 PRO FORMA, 309283 2021 C02 OF001 B 1 5996 6230 2019 income. 3 suites- 2,400 sq ft owner occupied, 1,456, & 2,374 sqft, New leases signed in August 2015. $15 NNN, stair steps $0.50 every year for 5 years. 309284 2021 C02 OF001 B 1 5076 5076 Kidz Dental 2016 .income proforma - 80% owner occ, 309497 2021 S05 WH060 B 1 22896 23500 WAREHOUSE OWNER OCCUPIED, 309668 2021 S14 RE025 B 1 2309 2309 Chevron & Subway , 309760 2021 G01 SC045 B 2 10570 10465 ROSEMEADE HEIGHTS PLAZA 2019 income, 309865 2021 S09 MF002 B1 4 21180 19500 ELMWOOD APTS 2019 Income, Expenses & Vacancy are not typical, Do not use in proforma. Data may not be credible, Vacancy out of line with market. Income supports signif higher value. 309873 2021 S09 RE010 A 1 5540 5540 WELLS FARGO 2015 pro, 309875 2021 S09 OF010 A 1 5453 5500 AGAPE MEDICAL CLINIC 2019 income proforma. asking rent $22NNN. 2000SF SHELL, 309876 2021 S09 RE030 A 1 14674 14674 Kids R Kids 2015 pro, 309920 2021 S11 RE005 A 1 5016 5016 CHRISTIAN BROTHERS AUTOMOTIVE , 309921 2021 G01 SC045 A 3 4838 4838 PAPA JOHN'S 2019 PROFORMA, 309971 2021 S05 WH025 B 1 40760 40760 2015 Proforma, 309975 2021 C02 OF010 A 1 11294 11005 2015 proforma w/ R309975. Owner occupies 3,678 sq ft, Acct 309976 has some shell space. 309976 2021 C02 OF010 A 1 11294 11005 2015 proforma w/ R309975. Owner occupies 3,678 sq ft, Acct 309976 has some shell space. 310052 2021 S05 SE030 A 1 13100 13100 BRICKHOUSE GYM 2019 income proforma, 310054 2021 S09 OF015 A 1 4024 4031 NORTH POINT OFFICE BLDG 2021 - SEE DIRECT CAP. NO ACTUALS PROVIDED. 310055 2021 S09 OF010 A 1 7915 7915 , 310056 2021 S09 OF010 A 1 16384 17000 2019 income, 11/15 no new Co*. lease rate & NNN per costar 310057 2021 S09 OF010 A 1 5273 5273 RENT IS NNN. NO BREAKOUT OF BASE VS NNN, 310058 2021 C02 OF010 A 3 17670 17910 NULL 310064 2021 S10 OF015 A 1 47802 29612 2019 proforma. Rents start at $21.50 plus NNN of $7.00, 310075 2021 S09 OF020 A 1 11080 11080 2019 PROFORMA. Approx 50% owner occupied. approx 5 other tenants, 310087 2021 S09 OF015 B 1 16051 16051 NULL 310091 2021 C02 OF001 A 1 2450 2450 Medical Condo Office 2012 Proforma. Owner Occupied, 310110 2021 S09 RE055 A 1 16231 16231 Going Bonkers 2019 income proforma-owner occ, CLASS 390 LIKE CHUCK E CHEESE 310112 2021 S09 OF010 B 1 4837 4995 2017 income, 4/16 FOR SALE $1.1MILL 310113 2021 S05 WH060 B 1 10415 10415 BOBCAT DEALERSHIP 2017 INCOME. Excess land, 310126 2021 S11 WH060 B 1 14300 14300 2019 Income Proforma, 310127 2021 C02 WH060 B 1 16200 16200 2018 income proforma, 310142 2021 S14 WH040 B 1 35500 34900 AFFORDABLE SEF STORAGE 2017 INCOME IS BASED ON ACTUAL INCOME WITH NOT INFO ON VACCAANCY, 2015 PROFORMA. Excess Land & RV Parking, ALSO OUTDOOR STORAGE, 310143 2021 S14 MF002 A 2 23560 23560 11118 MARION RD APTS 2017 INCOME (NO RENT ROLL).. 2 bed & 1.5 baths $795 per unit, 310154 2021 S14 AA001 C 1 4368 4368 2017 income proforma tenent pays electic. 1ST FL IS RETAILOFFICES 2ND FL APTS, 2017 OWNER OCCUPIES 750SF HAS 775SF VACANT DOWN STAIRS. APTS OCCUPIED AND ONE ALSO HAS SMALL SPACE DOWN. 310166 2021 G01 WH015 A 3 464226 472500 Alliance Gateway #72 2018 Market ProformaCOSTAR SHOWS 472,500 SF 100% LEASED SINGLE TENANT BUT LEASE PRESENTED BY AGENT DOES NOT. A PORTION OF THE LAND ONLY IS IN TARRANT CO., 310297 2021 S10 RE035 A 1 13664 13664 CVS , 310612 2021 G01 FL020 B 1 39925 39925 2019 iNCOME, 310615 2021 S10 RE035 A 1 14830 14830 WALGREENS 2013 PROFORMA, 310616 2021 S05 RE055 A 1 800 800 2015 PROFORMA, 310626 2021 C02 OF020 A 1 8897 8897 2019 PRO FORMA, OWNER OCCUPIED, 310627 2021 C02 OF020 A 1 7094 7094 2010 PROFORMA-STILL UNFINISHED, 310659 2021 S10 OF001 B 2 1552 1597 2015 income proforma, 310660 2021 S10 OF001 B 2 1445 1445 2015 pro, 310661 2021 S10 OF001 B 2 6672 6672 2015 pro, 310663 2021 S10 OF001 B 2 4947 4947 2010 proforma, 2019 fee appraisl for 670676 shows $23.00/ft 310664 2021 S10 OF001 B 2 1404 4995 SCOTT HASTINGS 2015 pro, 310666 2021 S10 OF001 B 2 1715 1715 2015 pro, 310712 2021 G01 SC045 A 4 8493 8493 7-11 2019 PROFORMA, 310825 2021 G01 MF001 B1 3 251650 257834 BLUFFS AT VISTA RIDGE APTS 2020 Income, 310854 2021 C02 RE040 A 1 2240 2240 BURGER KING Value with 310855, 310855 2021 C02 RE040 A 1 2240 2240 BURGER KING Value with 310855, 310896 2021 C02 RE035 A 1 14643 14643 WALGREENS 2013 PROFORMA, 312358 2021 C02 OF001 A 2 3100 2569 2019 Proforma, 312360 2021 C02 OF001 A 2 2815 2765 2014 proforma, 312363 2021 C02 OF001 A 2 3606 3748 TRITTON DDS 2019 Proforma. Owner Occupied., 312364 2021 C02 OF001 A 2 2112 2112 2015 pro, 312365 2021 C02 OF001 A 2 2565 2565 2014 proforma, May be leasing Executive offices. See costar 11/19/2014 312366 2021 C02 OF001 A 2 1804 1804 2015 pro, 312367 2021 S09 OF001 B 2 1305 1305 C*, 312368 2021 S09 OF001 B 2 557 1050 , 312369 2021 S09 OF001 B 2 1050 1050 2015 pro, 312372 2021 S09 OF001 B 1 1289 1289 , 313515 2021 S09 HC020 A 1 136155 85776 , 314748 2021 S05 WH060 B 1 50000 50000 2019 INCOME. MULTI TENANT., per CoStar asking $4.95 rents 314868 2021 S05 MF007 B 1 7291 7291 , 314870 2021 S05 MF007 B 1 7202 7202 , 314877 2021 S05 MF007 B 1 12352 12352 , 314879 2021 S05 MF007 B 1 8084 8084 , 314922 2021 G01 MF001 A 3 270360 281400 Chadwick Apts 2020 Income, 314976 2021 C02 RE055 A 1 7569 7569 OREILLYS 2017 pro, 315064 2021 S05 OF001 B 1 6129 6129 , 315066 2021 S05 RE030 A 1 12047 12047 2015 pro, 315299 2021 S05 SC030 A 1 284523 286284 RAYZOR RANCH NORTH 2019 Rayzor Ranch workup, 315300 2021 S05 SC030 A 1 284523 286284 RAYZOR RANCH NORTH 2019 Rayzor Ranch workup, 315301 2021 S05 RE040 A 1 3548 3548 , 315302 2021 S05 RE040 A 1 4595 4595 CHICK-FIL-A 2016 pro, 315303 2021 S05 RE040 A 1 3049 3049 WHATABURGER , 315310 2021 G01 WH040 B 5 46460 89893 , 315312 2021 S14 WH040 B 1 0 20600 2010 PROFORMA, 315313 2021 S09 RE055 A 1 8558 8558 2019 INCOME PROFORMA 8,588 Total sqft. 5,134 sqft Flooring America (Frontage) .3,424 (Rear of building), 315383 2021 C02 OF001 A 2 2322 2322 2015 pro, 315486 2021 G01 FL020 B 1 3400 3400 NORTH TEXAS CHIMNEY & HEARTH 2018 Proforma50% office/showroomClass A with higher Cap due to location, 329831 2021 C02 AA001 B 1 8400 8181 Excess land, 329837 2021 C03 RE030 A 1 10700 10700 Legacy Day School 2018 proforma, 329843 2021 S09 OF020 A 1 8160 8010 2019 INCOME, 10/15-Co* shows 1,382 sq ft $22NNN. 4/15- Co* shows 3,243 sq ft leased 11/14 & were asking $21.50 nnn 329874 2021 S05 RE055 B 1 6840 6840 2016 income proforma, 330185 2021 C02 OF005 A 1 63420 63420 2021 DIRECT CAP. OWNER OCC. 330568 2021 C03 OF010 B 1 33718 32943 Trinity North 2019 income, L:B 4:1 @ $8.00 330569 2021 C02 OF010 B 1 28468 25161 Trinity Medical Center Ph II 2019 Income, LAND 201056 L:B 4:1 @ $8.00 330575 2021 C02 AA001 A 1 38640 38640 2019 proforma, 330663 2021 C02 RE035 A 1 14126 14126 CVS , 330665 2021 S05 MF002 A 2 11796 11795 BERNARD STREET APTS 2018 INCOME, 330829 2021 S11 WH035 A 1 194896 194896 UNITED SUPERMARKET 2019 INCOME PROFORMA. ADJUSTED SF TO REFLECT 42,000 SF OF COOLER, 42,000 SF OF FREEZER SPACE, PER AGENT PROFORMA., 330830 2021 S09 RE025 A 1 6108 5408 2019 INCOME, 330831 2021 S09 OF020 A 1 6589 6589 2020 PROFORMA. NO INCOME/EXP. PARTIAL OWNER OCC. 330833 2021 S14 OF020 C 1 3057 3057 NRCHA 2015 pro, 330834 2021 S14 OF020 C 1 2000 2000 , 330837 2021 S09 OF005 A 1 234961 240000 LAKE VISTA 7 2019 Income worked. Tenant is responsible for taxes insurance & landlord is responsible for taxes on land acct R556612 additional parking.Lease includes both R556613 and 556612, 331045 2021 S09 RE055 A 1 12000 12000 SPEC 2019 Income Proforma-OWNER OCC, 331061 2021 C02 AA001 A 1 12200 12200 2019 PROFORMA-OWNER OCC, 331090 2021 S10 OF001 A 2 1285 1285 , 331266 2021 S05 RE040 A 1 2754 2754 TACO BELL , 331269 2021 S05 OF001 A 1 1762 1762 , 331270 2021 S05 OF001 A 1 1881 1881 2012 proforma, 331271 2021 S05 OF001 A 1 1761 1761 2015 pro, 331272 2021 S05 OF001 A 1 1881 1881 2015 pro, 331273 2021 S05 OF001 A 1 1762 1762 2015 pro, 331368 2021 S11 RE025 A 1 5950 5950 VALERO , 331376 2021 S05 WH060 B 1 30100 30100 2016 proforma, CONFIDENTIAL. Last income given was 2013 331382 2021 S09 RE005 B 1 17750 17750 2019 proforma, 331425 2021 S05 RE070 A 1 6714 6714 2012 Proforma, 331462 2021 S10 OF001 A 2 4991 4991 2019 Proforma, 331465 2021 S11 RE040 A 1 3459 3459 MCDONALDS 2015 Profrorma, 331487 2021 S09 OF001 B 1 1210 1210 Proforma, 331488 2021 S09 OF001 B 2 1210 1210 2015 pro, 331489 2021 S09 OF001 B 2 1210 1210 2015 pro, 331490 2021 S09 OF001 B 1 1210 1210 Proforma, 331491 2021 S09 OF001 B 2 1210 1210 2015 pro, 331492 2021 S09 OF001 B 2 1210 1210 2015 pro, 331493 2021 S09 OF001 B 2 1210 1210 2015 pro, 331494 2021 S09 OF001 B 2 1210 1210 2015 pro, 331495 2021 S09 OF001 B 2 1210 1210 2015 pro, 331496 2021 S09 OF001 B 2 1210 1210 2015 pro, 331497 2021 S09 OF001 B 1 1210 1210 Proforma, 331547 2021 C02 RE010 A 1 5166 5166 BANK OF AMERICA , 331548 2021 C02 RE040 A 1 3189 3189 WENDYS Remodel 2014. Land Acct 180438, 334697 2021 S05 OF010 A 1 11565 11565 2021 - NO ACTUALS PROVIDED. SEE DIRECT CAP. 334841 2021 S09 OF020 A 1 4840 4840 2019 Proforma. Both halves are owner occupied, 334856 2021 S10 OF001 B 2 1869 1660 ALSTATE 2017 INCOME AND EXPENCE, 334857 2021 S10 OF001 B 2 1600 1660 2015 pro, 334858 2021 S10 OF001 B 2 1651 1755 2019 pro, 334859 2021 S10 OF001 B 2 1631 1631 2019 Income Proforma, 334860 2021 S10 OF001 B 2 1689 1562 2013 Proforma. Partial Warehouse, 334926 2021 S05 WH060 A 1 15000 15000 2011 INCOME, 334975 2021 S10 RE025 A 1 5109 5109 Quick Trip , 335101 2021 S09 AA002 A 1 14425 6714 Excess Land, 335102 2021 G01 MF015 A 2 148569 97660 EVERGREEN @ VISTA RIDGE APTS 2020 INCOME/EXP. CHODO. SENIOR LIVING. INCOME RESTRICTIONS. 335133 2021 S05 MF002 A 3 18846 15824 STELLA STREET APARTMENTS 2019 Income, 335171 2021 S10 RE040 A 1 2844 2844 TACO BELL pro, 335178 2021 S05 OF010 A 1 14838 14838 2020. DIRECT CAP. NO INCOME PROVIDED. HISTORICAL ASKING RENT = $30.65 + NNN PER COSTAR. 335352 2021 G01 WH040 B 4 63170 90000 Included Open parking in NRA. NEED RR/I&E. WEBSITE ADVERTISES OFFICE/WAREHOUSE SPACE, 335427 2021 G01 FL020 A 1 12016 12016 Advantage Supplies 2019 income proforma, 335519 2021 S14 RE035 B 1 9080 9080 AUBREY PHARMACY & SPRINHILL MEDICAL AESTHETIC 2019 Proforma. Owner Occupies 8,000 sqft, leases 1,200 sqft, 336334 2021 C02 OF001 A 1 1228 1228 2019 pro forma, 336349 2021 S10 OF015 A 1 35168 35168 , 336350 2021 S10 RE040 A 1 5753 5753 Braums 2019 proforma, 336388 2021 S09 OF001 A 1 2600 2600 2019 Proforma, INCOME RATE IN AREA IS $16-$18 BASE WITH $6/SF REIMINCOME RATE IN AREA $18 W/$7-$7.50 NNN 1/14. 336389 2021 S09 OF001 A 1 26509 30853 CONDOS 2020 INCOME/EXP. 336390 2021 S09 OF001 A 1 26509 30853 CONDOS 2020 INCOME/EXP. 336392 2021 S09 OF001 A 1 3037 3037 2019 PROFORMA. OWNER OCCUPIED, WORKED WITH 582591 (CONTIG OFFICE SPACE)., 336393 2021 S09 OF001 A 1 2312 2312 , 336394 2021 S09 OF001 A 1 26509 30853 CONDOS 2020 INCOME/EXP. 336395 2021 S09 OF001 A 1 3911 3911 NULL 336396 2021 S09 OF001 A 1 26509 30853 CONDOS 2020 INCOME/EXP. 336435 2021 S09 RE005 A 1 6271 6271 FIRESTONE 2016 pro, 336436 2021 G01 SC045 A 5 9648 9207 NULL 336595 2021 S11 RE005 A 1 4196 4196 JUST BRAKES Land acct 251776, 336598 2021 S11 RE040 A 1 2527 2527 TACO BUENO Land Account 257322, 336599 2021 S11 RE040 A 1 3065 3065 WENDYS 2018 proforma, 336600 2021 S09 RE010 B 1 3792 3792 BANK OF AMERICA , 336609 2021 S09 RE040 A 1 2986 2986 WENDY'S Land Acct 112388, 336619 2021 S10 RE010 A 1 4174 4174 WACHOVIA BANK Land account 530231, 336621 2021 S09 RE010 A 1 4574 4574 CITI BANK 2018 pro (IMP ONLY ACCT). Land account 285062, 337057 2021 S09 RE070 A 1 26171 25073 Sneaky Petes , 338652 2021 G01 WH040 A 2 80849 69875 ADVANTAGE STORAGE 2019 INCOME. 45% CC, 338677 2021 S10 RE025 A 1 6252 6252 Race Trac , 338780 2021 G01 MF001 A 1 282766 282169 PARK CENTRAL @ FLOWER MOUND APTS 2019 INCOME, 2019 INCOME 338784 2021 S09 RE040 A 1 6652 6652 ROSA'S CAFE 2018 Proforma, 338806 2021 S05 RE055 A 1 7370 7788 2016, 339120 2021 G01 MF001 A 3 434639 352116 COLONIAL GRAND APTS NULL 339121 2021 C02 SC020 A 1 35689 35389 THE MARKET AT HEBRON 2019 Income, $23.27 FOR 2015 339123 2021 C02 SC020 A 1 35689 35389 THE MARKET AT HEBRON 2019 Income, $23.27 FOR 2015 339305 2021 S09 SC055 A 1 37024 31975 NULL 339306 2021 G01 MF001 A 2 263332 195145 THE DISTRICT AT HIGHLAND VILLAGE NULL 339600 2021 S05 WH035 A 1 352862 348858 TARGET DISTRIBUTION CENTER , 339627 2021 S05 RE010 A 1 4406 4406 FIRST STATE BANK , 340013 2021 G01 WH015 A 4 860100 860100 Alliance Gateway #51 2018 Market Proforma, 340066 2021 S05 RE025 A 1 5240 5240 Quick Trip , 439416 2021 G01 MF001 A 2 190620 190078 Hebron 121 Station Apts 2019 Income. Imps also set on land acct 439417, 464277 2021 C02 OF001 A 1 1593 1593 INTERNAL MEDICINE 2015 pro, 464278 2021 C02 OF001 A 1 4422 4422 LEE EYE SURGERY 2018 PRO, THIS BIDG IS BEHIND OTHER BLDG- NO VISABILITY 464383 2021 S10 RE040 A 1 1660 1660 BAHAMA BUCKS lease approx 4500/month per owner, 464384 2021 S10 RE030 A 1 10409 10709 BLUE ELEPHANT DAYCARE 2017 proforma. Owner Occupied, 464505 2021 S05 SP005 A 1 22594 22594 income proforma, 464519 2021 S09 OF010 A 1 4303 4303 2018 PROFORMA, 464523 2021 G01 SC045 C 3 89165 99127 BELLAIRE PLAZA 20187 INCOME - HISTORICAL VACANCY ISSUES 2017 EFF . 57%LOSS OF ANCHOR 2015-2016, 3/19 CS SHOWS 32,305 VAC @ $8-$13 NNN 3/18 CS SHOWS 44,449 AVAIL @ $/-$12 NNN 4/16 XCL SHOWS 31,462 AVAIL @ 8-$10 NNN 11/4/15 & 12/31/14 COSTAR SHOWS 53,86 464524 2021 S09 RE040 A 1 2472 2472 TACO BELL , 464641 2021 S05 MF006 C 3 8108 8108 PISCS & SCORPIO APTS 2020 INCOME/EXP. NO DETAIL PROVIDED. MISSING INFO IN RENT ROLLS. USE DIRECT CAP. 464671 2021 S08 RE040 A 1 2856 2856 CHICKEN EXPRESS , 464738 2021 G01 WH015 A 2 145000 145000 2019 Income, 464739 2021 G01 WH015 A 2 153150 153150 SCHLUMBERGER 2018 Market Proforma, 465102 2021 S05 OF001 A 2 1859 1859 2015 pro, 465103 2021 S05 OF001 A 2 4454 4454 2019 pro, 465353 2021 S05 WH060 B 1 50160 51151 Off/Whse 2015 Income & ExpeTHIS PROPERTY HAS EXCESS LAND!, 465488 2021 G01 WH040 A 2 122110 77675 2020 income, Per 5/11 fee appraisal on 465714, income reported 300 units climate controled at $10.68/ft and 300 @ $9.00. 50 uncovered and 50 covered $V/boat parking spaces @ $89.00(12x30 open), $149(15x45 open), $149(12x40covered), $169(12x45 covered). 465715 2021 G01 WH040 B 3 24612 24612 , NEED ACTUAL 465842 2021 S09 RE030 A 1 13452 13452 2014 Proforma, 465886 2021 G01 MF001 A 2 71648 46426 2021 Income. Add Retail income. 466277 2021 G01 SC045 A 4 36476 36476 SHOPS AT WESTSIDE MARKET 2019 - RAN INCOME GROSS, NO NNN PER CHUCK. MIXED ROLL; HIGH CAP DUE TO LOCATION AND QUALITY OF TENANTS, 12,750 FEET NEW CONSTRUCTION ADDED AFTER INCOME 466280 2021 C02 WH060 B 1 20000 20000 2019 PRO FORMA, 466333 2021 S09 RE055 A 1 6548 6548 LIQUOR DEPOT 2018 PRFORMA, 466402 2021 S05 RE025 A 1 3010 3010 7-11 2017 PROFORMA, 466689 2021 G01 SC045 A 3 11678 11635 LAKE SHORE CROSSING 2019 INCOME, 4/17 CS & XC SHOW 100% OCC NEED LEASE ON CHURCH'S.IS IT OWNER OCC? WAY TOO LOW FOR FASTFOOD. 4/15 CS SHOWS2540 VAC 11/14 COSTAR SHOWS4540 AVAIL WITH 3 TENNANTS COMING SOON. 3/14 COSTAR SHOWS 1340 VAC @ $18-$23 NNN 467017 2021 S05 OF010 A 1 11979 11979 NORTH TEXAS CENTER FOR SITE 2015 Proforma. approx 2,500 shell, 467018 2021 G01 MF001 A 2 27137 17143 Locust St Terrace apt 2019 proforma., "Add Retail Portion from ""F"" income. 2019 Rent per website" 467203 2021 S05 RE040 A 1 3684 3684 , 468126 2021 S11 RE055 A 1 19000 19000 TRACTOR SUPPLY 2019 LEASE, 468239 2021 S09 RE025 A 1 4847 4847 Quick Trip , 468244 2021 C02 RE025 A 1 6210 6210 Race Trac , 468287 2021 C03 RE025 B 1 3212 3212 2017 proforma-land accounts 146219,146208, 468442 2021 S09 OF020 B 1 12002 12002 2015 Proforma, Building supposedly 50% Shell 468443 2021 S09 OF020 B 1 12002 12002 2015 pro, 468444 2021 S09 AA002 B 1 12002 12002 2012 Proforma, 468504 2021 S05 RE040 A 1 8048 8048 ROSA'S CAFE 2018 proforma, 468560 2021 S05 MF005 A 3 221053 219225 REDPOINT DENTON 2020 income Rent by Bed, 468974 2021 S05 OF001 A 2 3930 3930 2019 pro, 468975 2021 S05 OF001 A 2 5706 5706 2013 income, 468976 2021 S05 OF001 A 2 3369 3369 2019 pro, 468977 2021 S05 OF001 A 2 4783 4783 , 469035 2021 S10 RE030 A 1 10404 9077 LEGACY MONTESSORI ACADAMY 2015 pro, 469039 2021 G01 SC045 A 2 6700 6700 SCHLOTZSKY'S 2020 income 469040 2021 S11 RE005 A 1 9602 6753 Discount Tires , 469042 2021 S05 OF001 A 1 4584 4104 2014 Proforma, 469043 2021 S05 OF001 A 1 4104 4104 owner occupied - income proforma, 648 ft vac, 648 ft leased, owner occ remaining 469386 2021 S05 RE040 A 1 2701 2701 STARBUCKS Remodeled 2012. Land Acct 464370, 469637 2021 G01 MF001 A 1 394048 338740 CYPRESS BROADSTONE 2020 INCOME 469814 2021 G01 WH040 A 2 96790 96790 SELF STORAGE NULL 469888 2021 S05 OF010 A 1 38222 35527 Medical Office # 3 2019 Income-gross + janitorial, 4/2015- Co8 shows 9,098 sf vacant 470024 2021 S09 FL001 A 1 32936 32936 Owner Occupied, 470041 2021 S09 RE030 A 1 12608 12608 2015 pro, 470045 2021 C02 RE100 A 1 5985 5985 , 470370 2021 S10 RE055 A 1 17826 17826 ALDI 2018 income proforma, 470380 2021 S05 OF010 B 1 3211 3211 2019 Proforma. Dental office. Highest rents, finish out, & nnn See original land purchase of $14 sq ft, 470458 2021 S05 OF010 A 1 7166 7166 2012 Proforma, 470459 2021 S05 OF010 A 1 7166 7166 2012 Proforma, 470467 2021 S05 MF006 B2 1 207822 187500 The Venue 2020 Income, RENT BY BED CONVERSION FROM TYPICAL APARTMENT 470470 2021 G01 MF001 A 1 388983 329040 GARDENS OF DENTON NULL 470766 2021 G01 SC045 B 2 7020 7020 LAKE PARK PLAZA 2021 Income 470867 2021 S11 RE040 A 1 3692 3692 TACO CASA 2019 PRO FORMA, 470873 2021 S05 MF005 A 1 568449 256718 U CENTRE AT FRY STREET NULL 471211 2021 G01 SC045 A 6 5735 5756 MCDONALDS 2019 income, 3/14 LOOPNET SHOWS 2800 AVAIL @ $12NNN 471212 2021 S14 OF010 A 1 3170 3170 2013 income, 471235 2021 C02 RE040 A 1 3242 3242 BURGER KING 2017 Proforma, 471240 2021 S11 AA001 B 1 3619 3619 Retail/Apts 2019 Income & Exp Proforma, THIS IS A 60 MONTH LEASE BEGINNING 7/1/2015 AND ENDING 1/1/2020 471241 2021 G01 RE085 C 1 1344 1344 FARMERS INSURANCE 2019 Income and Expence, THIS IS A 4 YEAR LEASE BEGINNING ON 12/01/2016 AND ENDING 11/30/2019. 471242 2021 G01 AA001 B 1 2382 1531 K T S Salon 2019 Income, THIS IS A 60 MONTH LEASE BEGINNING 12/01/2017 AND ENDING 12/31/2021Second floor unusable per city. 471294 2021 S09 OF001 A 2 7433 7433 2019 Proforma, 471296 2021 S09 OF001 A 2 2566 2566 2020 proforma, 471364 2021 S11 OF020 B 1 2480 2480 2019 proforma, 471425 2021 C03 RE040 A 1 2808 2808 TACO BELL , 495201 2021 S10 RE040 A 1 3097 3097 CHICKEN EXPRESS 2015 Pro, 495344 2021 S09 RE010 A 1 19897 19897 NORTHSTAR BANK 2019 proforma, 495881 2021 G01 MF001 A 2 67592 58565 VICTORIA STATION APTS 2015 Proforma,. ADD OFFICE & RETAIL RENT. Apartment Rent at $16.94 per website., "PULL RENT FROM ""F"" INCOME" 496081 2021 S05 WH025 A 1 82901 73930 , 496146 2021 G01 MF001 A 3 705108 369780 THE GRAND ESTATES @ LITTLE ELM 2019 income (Rent Only), 2018 In Lease UP Phase 496378 2021 G01 SC045 A 3 53950 52804 COTTONWOOD CROSSING 2021. R496383, R496379 R496380, R496378, 496379 2021 G01 SC045 A 3 53950 52804 COTTONWOOD CROSSING 2021. R496383, R496379 R496380, R496378, 496380 2021 G01 SC045 A 3 53950 52804 COTTONWOOD CROSSING 2021. R496383, R496379 R496380, R496378, 496383 2021 G01 SC045 A 3 53950 52804 COTTONWOOD CROSSING 2021. R496383, R496379 R496380, R496378, 496384 2021 S10 RE090 A 1 123760 123663 KROGER 2014 PROFORMA, 496677 2021 S09 OF015 A 1 85917 79546 2020 proforma, 10/16- Co* 10,392 sq ft vacant. - 2015-Co* shows 20,219 sq f available & asking $23 NNN 496680 2021 S09 OF010 A 1 26686 24903 2020 income, 496975 2021 G01 MF001 A 2 285835 285834 PLATINUM CASTLE HILLS APTS 2020 RENT ONLY. NO FINANCIALS PROVIDED 497003 2021 S09 OF020 A 1 2461 2461 2019 income and expence, 2017 income 11/16- CO* $13.50 NNN 497004 2021 C02 AA001 A 1 2962 2962 NULL 497513 2021 S14 WH060 C 1 1200 1200 2016 pro, 497577 2021 S09 OF001 A 1 1670 1670 Proforma, 497779 2021 C02 WH060 B 1 42068 40000 2012 INCOME, 497780 2021 S05 WH060 B 1 40000 40000 2012 INCOME, 497785 2021 G01 MF001 A 2 185592 173695 THE BOULEVARD APTS 2021 Income Land acct 497786, 2019 INCOME. Land acct 497786 497930 2021 S11 OF020 C 1 3700 3700 PRIORITY ONE 2014 proforma- owner occ, 497973 2021 S11 WH025 A 4 921130 673920 2018 Market Proforma, 498012 2021 G01 SC045 A 2 10636 11320 2019 INCOME, 498016 2021 S09 OF010 A 1 41565 43007 Prairie Medical Plaza 2020 Income, 498020 2021 S10 RE040 A 1 3960 3960 MCDONALDS 2017 pro, 498205 2021 S09 WH015 A 1 947236 1020030 100% LEASED BY KELLOGS, 498438 2021 S05 MF005 A 2 175134 175134 Midtown UNT 2020 INCOME, Sold 2/2018 $27,950,000 498439 2021 G01 WH040 B 4 206276 175000 2019 Market Proforma, 498458 2021 S05 OF001 A 2 1741 1741 2015 income, 498459 2021 S05 OF001 A 2 2408 2408 2019 Proforma, 498567 2021 S09 OF005 A 1 1043609 831372 Convergence 2016 INCOME, 2016 Rent Roll Shows 831,372 rentable sqft 498666 2021 S09 RE055 A 1 17934 17934 Aldi 2017 Income proforma, 498769 2021 G01 MF001 A 2 610473 610473 EMERSON AT FRISCO 2019 Income, 2019 Income 498770 2021 G01 MF001 A 2 610473 610473 EMERSON AT FRISCO 2019 Income, 2019 Income 498861 2021 S10 RE030 A 1 11428 11828 PRIMROSE SCHOOL OF FRISCO 2015 pro, 499912 2021 G01 WH015 A 2 135956 136167 ALLIANCE COMMERCE CENTER 2 2018 Market Proforma, 499914 2021 S05 OF010 B 1 4828 4800 2019 income, 499963 2021 C02 RE030 A 1 20686 21230 HEBRON VILLAGE 2017 INCOME EXPENSE, NNN not split out as reimbursements on I/E 500180 2021 G01 SC045 A 1 7705 6005 Tacos for Life 2019 INCOME, 500181 2021 G01 SC045 A 1 5350 20793 2019 INCOME, 500182 2021 G01 SC045 A 2 12953 13792 FRISCO MKT CNTR 2021 Income. 500312 2021 S11 WH035 A 1 490627 490587 ALLIANCE GATEWAY #62 20,325 SFT IS COOLER SPACE, 34,688 SFT IS FREEZER SPACE AND 10,575 SFT IS BLAST FREEZER SPACE., 500870 2021 G01 MF001 A 1 410758 224220 RAVELLO APTS 2019 INCOME. DENTON = 57%. COLLIN = 43% PER REMARKS. 500954 2021 S11 OF002 B 1 1938 1938 , 500960 2021 S05 RE040 A 1 3097 3097 CHICKEN EXPRESS 2018 proforma, 501065 2021 S05 RE040 A 1 3684 3684 TACO CASA pro, 523322 2021 S05 RE055 B 1 2504 2504 ROY'S WASH & DRY , 523342 2021 S09 SC030 A 1 226818 233345 ROBERTSON'S CREEK 2020 INCOME-OTHER INCOME IS BELK LAND LEASE, 10/24/17 XCEL SHOWS 8588 AVAIL @ $18-$25 NNN@ $6.45 2016 SALE $64,489,795 OR $276.00/FT 523343 2021 G01 SC045 A 3 10181 9990 2019 IncomeSEE 611126 SALE, 2018 NEED RENT INCREASES. 1/7/12 COSTAR SHOWS 100% OCC 523346 2021 S10 RE040 A 1 4652 4652 BURGER KING/ POPEYES 2017 pro, 523347 2021 S10 RE040 A 1 5282 5282 MCDONALDS 2017 pro, 523350 2021 S10 RE070 A 1 5486 5486 2015 Proforma, 523351 2021 S10 SC030 A 1 153287 142790 LITTLE ELM TOWN CROSSING 2020 Income 523397 2021 S05 WH060 B 1 15000 15000 2009 INCOME, 523398 2021 G01 WH040 B 3 60625 58625 2018 Proforma, 523407 2021 S14 SC045 B 1 11920 11920 2011 income, 2015 100% OCC-NEED RENT ROLL 523408 2021 S14 SC045 B 1 11920 11920 2011 income, 2015 100% OCC-NEED RENT ROLL 523431 2021 C02 RE055 A 1 0 167358 GROUND LEASE FOR 33,105 SQ. FT., 523447 2021 S05 RE070 A 1 9492 9492 Drunken Donkey 2018 proforma, 523466 2021 S05 SC030 B 1 74531 74310 THE SHOPS AT COLORADO 2019 income-, 10/26/17 XCEL SHOWS 100% OCC 523467 2021 S05 RE040 A 1 2175 2175 MCDONALD'S pro, 523468 2021 S05 SC030 B 1 74531 74310 THE SHOPS AT COLORADO 2019 income-, 10/26/17 XCEL SHOWS 100% OCC 523478 2021 S05 RE010 A 1 5106 5106 INDEPENDENT BANK 2014 income, 523480 2021 G01 SC045 A 5 15105 14754 PLAZA AT TOWNE CENTRE 2021 Income 523481 2021 S09 RE010 A 1 4822 4822 NORTHSTAR BANK , 523482 2021 G01 SC045 A 5 15105 14754 PLAZA AT TOWNE CENTRE 2021 Income 523488 2021 S05 WH060 B 1 12000 12000 2013 INCOME, 523512 2021 S05 SC001 B 1 97300 86562 PINNELL SQUARE 2021 - RENT ONLY. SEE DIRECT CAP. 86% OCCUPIED. HIGH EXPENSES. ASKING RENT = $24 FSG FOR SMALL SPACES. $9 + NNN FOR LARGER SAPCES. 523519 2021 G01 SC045 B 2 23408 23040 MAYHILL PLAZA 2019 INCOME PROFORMA, 11/17 XCEL SHOWS 12,440 VAC @ $17 NNN $5.12 3/29/16 XCL SHOWS 16,803 VAC @ $20 NNN 11/14 17,090 VAC @ $17-$20 NNN 4/13 15,956 avail @ $20 nnn. 1 523523 2021 G01 SC045 A 4 8586 8586 7-11/LIQUOR STORE 2019 PROFORMA. Carwash. Have lease info for liquor store but not 7/11., 11/17 XCEL SHOWS 100% OCC--NEED RENT ROLL AND I&3 FOR 2018 Liquor sote pays $5,000 month($20.30 sq ft NNN) for 2,955 sq ft. Estimated fuel station at $30 NNN 523524 2021 G01 WH040 A 3 194794 154406 , 523527 2021 G01 MF015 A 2 256043 229184 TOWER RIDGE APTS 2020 INCOME/EXP. LOW INCOME TAX CREDIT PROPERTY, 523537 2021 S05 MF002 A 4 27640 25690 Centennial Plaza Apts 2019 INCOME, 523571 2021 S10 OF020 A 1 10151 10151 LAKESIDE DENTAL 2019 income, 523604 2021 G01 FL020 A 1 31697 27532 2019 Market Proforma, 523648 2021 S11 RE055 B 1 6840 6840 AUTO ZONE 2016 proforma, 523652 2021 G01 OF020 A 1 4676 4676 GALACTIC GALLERY 2021 Proforma 523654 2021 S09 OF020 A 1 5905 5905 S2S FUNCTIONAL PERFORMANCE 2019 Proforma, 523655 2021 S09 RE030 A 1 8687 8687 CASTLE CREEK CHRISTIAN 2019 PROFORMA, 523656 2021 S09 RE030 A 1 11520 11518 ALDEN MONTESSORI 2013 Proforma, 523657 2021 S09 OF010 A 1 7575 7664 2019 income, 2015-Secondary space leased $16 NNN. 2009-CO* asking $20nnn 523658 2021 S09 OF010 A 1 10763 10763 2019 Proforma, 2012- CO* $18.50 NNN 523659 2021 G01 SC045 A 3 9890 9651 JERNIGAN ROAD RETAIL 2019 Income, 3/18 CS SHOWS 2450 AVAIL @$27NNN 523660 2021 G01 SC045 A 3 6928 6731 JERNIGAN ROAD RETAIL NULL 523665 2021 S09 RE100 A 1 11717 11640 2019 proforma, 523839 2021 G01 MF001 A 3 262520 195660 THE RESIDENCES AT ONE TWENTY ONE 2019 PROFORMA, 524322 2021 S09 RE030 A 1 3930 3930 Kiddin Around , 524324 2021 S05 RE010 B 1 13984 13984 BBVA COMPASS 2010 PROFORMA, 524325 2021 S05 RE055 C 1 11240 11000 EAGLE & WHEELER PRINTING 2015 INCOME, 11/2016- ASKING $15.95 NNN 3,000 SQFT. Lease sign date 8/2012 5 year lease at $8,000 a month. Step at 61 months to $10,000 month rent. 525081 2021 S09 RE055 B 1 7134 7134 , 525110 2021 S05 RE035 A 1 12920 12920 , 525116 2021 S05 OF015 A 1 45042 44181 2019 PRO FORMA, 525337 2021 G01 MF001 A 3 705108 369780 THE GRAND ESTATES @ LITTLE ELM 2019 income (Rent Only), 2018 In Lease UP Phase 525339 2021 S09 SP030 A 1 12912 12912 OLD SETTLERS MONTESSORI 2018 proforma, 525414 2021 G01 MF001 A 3 178272 178272 THE PRESERVE AT PECAN CREEK APTS 2021 Income 525415 2021 G01 MF001 A 3 176838 176766 LODGE AT PECAN CREEK APTS 2021 Income 525434 2021 G01 WH040 B 3 29770 29491 ABSOLUTE SELF STORAGE 2018 Market profomra. 197 units, 525438 2021 G01 SC045 B 5 6097 6120 FREESE PLAZA 2019 Income, 12/14 100% OCC REST, SPA, CHURCH 4/13 COSTAR SHOWS2190 AS CONDO FOR SALE @ $199,500(91.10/FT) 5/24/13 owner stated that that was in 2010 and no longe 525676 2021 S09 OF020 A 1 12000 12000 OWNER OCCUPIED. PROFORMA 2019 Income Proforma, 525677 2021 S09 OF020 A 1 15000 15000 OFFICE 2019 INCOME proforma, 525678 2021 G01 WH015 A 1 130240 130240 2019 INCOME, 525679 2021 G01 FL020 A 1 107743 109192 2019 INCOME - RENT ROLL ONLY, 2017-Askinr rent $12 NNN. 2015- Costar Shows 11,000 sq ft vacant. asking $11.95 NNN. Possibly flex 525680 2021 G01 FL020 A 1 107743 109192 2019 INCOME - RENT ROLL ONLY, 2017-Askinr rent $12 NNN. 2015- Costar Shows 11,000 sq ft vacant. asking $11.95 NNN. Possibly flex 525681 2021 G01 FL020 A 1 107743 109192 2019 INCOME - RENT ROLL ONLY, 2017-Askinr rent $12 NNN. 2015- Costar Shows 11,000 sq ft vacant. asking $11.95 NNN. Possibly flex 525922 2021 S09 OF005 A 1 165514 80964 2019 INCOME, 526089 2021 S05 OF010 A 1 10055 10263 NULL 526090 2021 S05 OF010 A 1 5010 4800 2019 INCOME, 526092 2021 S05 HC005 A 1 5540 5540 2010 ACTUALS/PROFORMA - LOADED CAP RATE, 526232 2021 S10 HC005 A 1 6275 6275 2016 Proforma, 526235 2021 S10 RE030 A 1 21361 21361 FRISCO CREME 2018 PROFORMA, 526241 2021 G01 SC045 A 6 28756 26444 2019 Rent Roll and Profit and Loss. Two story building. Upper floor getting lower rents, thus lowering the average down. Top floor office and the vacancy is from there., 3/12/18 PER COSTAR 100% OCC 2018 PROFORMA EQUALIZED PER OTHER RENTS IN AREA 2017 pr 526498 2021 S08 OF010 A 1 6652 7124 proforma, 526499 2021 G01 WH040 A 2 109633 87050 2019 Market Proforma. WORK WITH R526500 -, 526500 2021 G01 WH040 A 2 109633 87050 2019 Market Proforma. WORK WITH R526500 -, 526551 2021 G01 WH025 A 1 183521 183520 NULL 526555 2021 S09 FL001 A 2 201500 201500 2020 PROFORMA. SEE DIRECT CAP. 526591 2021 S10 OF001 A 2 5074 5074 2016 pro, 526592 2021 S10 OF001 A 2 2393 2393 Medical Office Condo 2013 Owner Occupied, 526652 2021 G01 WH015 A 2 129741 130000 2018 Market Proforma, 526653 2021 G01 WH015 A 2 194932 194000 2018 Market Proforma, HAGEMEYER N. AMERICA REMODELED MORE OFFICE. RENT SHOWING IS LESS THAN THE MILLION SQ FT BLDG 526654 2021 S09 WH015 A 1 1020000 1020000 KELLOGS SIGNED LEASE 11/11. 100% LEASED FOR 2012, 526711 2021 G01 MF001 A 3 258481 259091 MUSTANG PARK APTS 2019 Inc & Exp. 289 units. (182-1 bedroom, 98-2 bedroom, 9-3 bedroom). Clubhouse, Fitness Center, Business Center, Swimming Pool. 12-3 story buildings., 2019 INCOME. Partial expenses for 2018. Sold 8/2017 as multi sale-Co* shows allocation of $37,587,743 526720 2021 S09 OF001 B 2 1210 1210 2015 pro, 526721 2021 S09 OF001 B 2 1210 1210 2015 pro, 526722 2021 S09 OF001 B 2 1210 1210 2015 pro, 526723 2021 S09 OF001 B 2 1210 1210 2015 pro, 526724 2021 S09 OF001 B 2 2420 2420 2015 pro. Includes acct 526725, 526725 2021 S09 OF001 B 2 2420 2420 2015 pro. Includes acct 526725, 526726 2021 S09 OF001 B 2 1210 1210 2015 pro, 526727 2021 S09 OF001 B 2 1210 1210 2015 pro, 526728 2021 S09 OF001 B 2 1210 1210 2015 pro, 526729 2021 S09 OF001 B 2 1210 1210 2015 pro, 526730 2021 S09 OF001 B 2 1210 1210 2015 pro, 526731 2021 S09 OF001 B 1 1210 1210 2018Proforma, 526732 2021 S09 OF001 B 2 1210 1210 2015 pro, 526733 2021 S09 OF001 B 1 1210 1210 Lakepointe 2018 proforma, 526734 2021 S09 OF001 B 2 1210 1210 2015 pro, 526735 2021 S09 OF001 B 2 1210 1210 2015 pro, 526746 2021 S09 RE005 A 1 12530 12530 FIFTH GEAR AUTOMOTIVE 2017 PROFOMA, 526838 2021 G01 SC045 B 1 14583 14176 2018 INCOMENo city septic or water, 11/6/17 XCEL SHOW 100% OCC 2017 NEED UPDATED RENT ROLL - I&E STMT SHOWS HIGHER OCC THAN ADJUSTED RENT ROLL. NEW LEASE FOR 2015 526877 2021 S09 OF001 B 2 2561 2561 2015 pro, 526878 2021 S09 OF001 B 2 2561 2561 2015 pro, 527188 2021 S10 OF001 A 2 2878 2878 2017 Proforma, 527323 2021 S10 HC010 A 1 74720 180 2009 proforma, 527538 2021 G01 SC045 A 5 21550 21298 EAGLE LAKE VISTA 2020 INCOME, 527786 2021 G01 WH015 A 2 257175 262500 AG #52 2018 Market ProformaGRANGER WAS MOVED FROM ANOTHER BLDG AND WAS GIVED A BETTER RENT TO MOVE(.MY OPINION), 527787 2021 S09 OF010 B 1 3138 3138 2015 pro, 527788 2021 S09 OF020 A 1 7448 7623 , Supposedly still partial shell for 2013/2014 527789 2021 S09 OF020 B 1 4168 4168 2020 proforma, 527790 2021 S09 OF020 A 1 4430 4430 2019 proforma-owner occ, 527791 2021 S09 OF020 B 1 4027 4027 2019 proforma, 527792 2021 S09 OF020 A 1 4051 4051 2021 pro. 2017-1,800 SQFT SHELL, 11/2016- CO* ASKING $20 NNN 527793 2021 S09 RE010 B 1 7777 7777 AMERICAN NATIONAL BANK 2017 proforma, 528378 2021 G01 WH015 A 3 634805 634805 NULL 528422 2021 S05 RE025 A 1 5760 5760 Race Trac 2017 pro, 528575 2021 S05 OF002 B 1 6212 6212 , 528577 2021 S05 OF010 A 1 8052 6944 2019 Proforma-owner occ, 528578 2021 S05 OF010 A 1 6525 5325 , 528749 2021 G01 FL020 C 3 71355 71355 2018 LEASED APPROX 30% FOR REMAINDER OF LEASE TERM BUT 100% VACANT, ASKING $5,600,000 PER COSTAR 3/13 & 1/21/14 528750 2021 S09 FL001 B 1 0 41329 , 528751 2021 S09 WH060 B 1 67500 67500 , 528763 2021 G01 FL020 A 3 3576 3576 2019 Market Proforma, 528765 2021 G01 SC045 A 4 20600 20610 PALOMA CREEK CENTER 2019INCOME, 11/17 XCEL SHOWS 100% OCC 2017 100% OCC 528766 2021 S05 RE006 A 1 6648 8852 Kwik Kar 2018 pro, 528770 2021 G01 SC045 A 5 8448 8400 2019 income, 11/18 XCEL SHOWS 100% OCC SHERWIN LEASE 5000 FT BEGAN 3/2008-2/10 $20.48/FT, 3/10-2/12 $23.15/FT, 3/12-2/14 $25.70, 3/15-2/19 $25.91/FT. PRECISION LEASE 3400 FT BEGAN 6/09-$7.50/FT, 6/10-$9.00FT, 6/11$10.50/FT, 6/12 $11.00/FT,6/13 $12.00/F 528789 2021 S05 RE040 A 1 3555 3555 DICKIES BAR B QUE 2018 Proforma, 528790 2021 S09 HC020 A 1 104336 69949 PINEWOOD HILLS RETIREMENT 2016 INCOME, 528799 2021 G01 SC045 A 3 60345 59679 THE VILLAGE AT ELDORADO 2019 INCOME, -SEVERAL NEW TENANTS AFTER 4/13 SALE . 1/23/12 COSTAR SHOWS8295 AVAILABLE @ 25-$35 W$9.36 NNN 528800 2021 G01 SC045 A 3 60345 59679 THE VILLAGE AT ELDORADO 2019 INCOME, -SEVERAL NEW TENANTS AFTER 4/13 SALE . 1/23/12 COSTAR SHOWS8295 AVAILABLE @ 25-$35 W$9.36 NNN 529090 2021 S05 OF010 A 1 4194 5010 , 529132 2021 G01 WH015 A 3 650000 651518 FLOWER MOUND DISTRIBUTION CENTER 2019 Income, 11/18 Thirty-One Gifts taking over former Kohler area. 529133 2021 G01 WH015 A 2 310224 276054 2018 Market Proforma, 529139 2021 C02 OF020 B 1 6461 6428 2020 PROFORMA. LONG-TERM, HIGH VACANCY. FSG LEASE. SEE DIRECT CAP. 529140 2021 C02 OF020 B 1 13760 13760 2013 Proforma. 100% owner occupied, Value this property indepently. This is 100% owner occupied 529776 2021 S05 SE030 A 1 44711 44711 2015 proforma, 529777 2021 G01 SC045 A 3 6360 6360 7-11 2019 PROFORMA, Metro $23 NNN, A max $25 NNN 529778 2021 G01 SC045 A 2 5460 5000 2019 INCOME, 11/17 EXCEL SHOWS 100% OCC WITH NNN FULL PASS THRUS 2/16 SALE $2,215,000 529779 2021 S05 RE040 A 1 2340 2340 PANDA EXPRESS 2018 proforma, 529881 2021 S11 RE040 A 1 2267 2267 2017 proforma, 529893 2021 S05 WH040 A 1 45010 45010 2018 Market Proforma, LISTED FOR SALE $4,200,000 2015, PROPERTY HAS EXCESS LAND 529908 2021 C02 AA001 A 1 27484 26621 , 530070 2021 S11 SC010 A 1 204813 204813 WALMART , 530075 2021 S05 OF015 B 1 49812 43916 2020 INCOME/EXP. LEASED LARGE SPACE IN 11/2020. NOT REFELCTED IN OPEX. USE DIRECT CAP. LAND ACCT 530077, 530076 2021 S05 OF015 B 1 49812 43916 2020 INCOME/EXP. LEASED LARGE SPACE IN 11/2020. NOT REFELCTED IN OPEX. USE DIRECT CAP. LAND ACCT 530077, 530218 2021 S10 RE025 A 1 5555 4630 2017 proforma, 530219 2021 G01 SC045 A 3 8976 9156 PANTHER CREEK RETAIL 2019 PROFORMA, 530220 2021 S10 RE030 A 1 10190 10190 CHILDREN'S LIGHTHOUSE 2016 pro, 530228 2021 S10 SC030 A 1 182966 189401 PARKWAY TOWNE CROSSING 2019 INCOME, 10/17 XCEL SHOWS. 1269 AVAIL @ NEG /NNN $6.50 AND $20 TI ALLOW. 1/1/2014 3 SMALL VACANT SHELL UNITS(LESS THAN 2% OF BUILDING 2) & VACANT CIRCUIT CITY. EXCESS LAND PAD AREA 530229 2021 S10 SC010 A 1 175428 175428 TARGET 2011 proforma, 530230 2021 S10 SC030 A 1 182966 189401 PARKWAY TOWNE CROSSING 2019 INCOME, 10/17 XCEL SHOWS. 1269 AVAIL @ NEG /NNN $6.50 AND $20 TI ALLOW. 1/1/2014 3 SMALL VACANT SHELL UNITS(LESS THAN 2% OF BUILDING 2) & VACANT CIRCUIT CITY. EXCESS LAND PAD AREA 530232 2021 S10 RE040 A 1 4845 4365 CHICK FIL A 2016 pro, 530233 2021 S10 RE010 A 1 4561 4561 BANK OF AMERICA , 530242 2021 C02 RE040 B 1 3419 3419 CHICKEN EXPRESS Proforma, 530439 2021 S09 OF005 A 1 165514 80964 2019 INCOME, 530693 2021 C03 RE010 A 1 4260 4260 CHASE BANK , 531429 2021 S09 SC015 A 1 397869 389590 SHOPS AT HIGHLAND VILLAGE. 2020 INCME/EXPENSE. 12/30/2020 RR SHOWS 20% VACANY (78,202 SF) SECONDARY INCOME IS BUFFALO WILD WINGS GROUND LEASE AND OTHER % RENTS 533146 2021 S05 RE025 B 1 1056 1056 , 533931 2021 S09 SC055 A 1 30800 29412 PARKER SQUARE 2020 Income, XCELIGENT SHOWS 100% OCC. AREAS COMING AVAILABLE OFFERED AT $16NNN AND RELET @ $17.85 3/17 534301 2021 S09 RE040 A 1 2746 2746 GRANDYS Land Account, 534304 2021 S10 SP010 A 1 6062 214 2011 Income Proforma does not include for secondary income - store etc.214 slips @ $250 slip 20%vac, 45% exp and 10% cap. Need Actual Income and Expence, 534903 2021 S10 SE036 A 1 64860 64860 MAIN EVENT 2013 PROFORMA, 534908 2021 G01 SC045 A 2 9587 9488 ROCKFISH 2019 PROFORMA, 534934 2021 G01 FL020 A 1 14308 14308 2020 PRO FORMA, OWNER OCCUPIED 534936 2021 G01 SC045 A 4 20331 20331 ONE 2 ONE PLAZA 20201 Income 534947 2021 S05 OF010 A 1 2967 2967 2012 Proforma. Excess land, 534955 2021 S05 RE010 C 1 24558 25201 CHASE 2012 Income, Chase step-up 1/1/14 to $18.50 sqft. 3/27/14 663 sq ft vacant asking $18.93 sq ft 534957 2021 G01 WH015 A 2 263920 264488 2019 INCOME - JUST RENT ROLL. MULTI TENANT. THIS PROPERTY IS A HIGH END DISTRIBUTION CENTER. IT HAS AMENITIES THAT THE OTHER WAREHOUSES DO NOT., -RENT ROLL ONLY 534962 2021 S09 OF020 A 1 4710 4710 2019 Proforma based on verbal., 534963 2021 S09 OF020 A 1 4974 4974 2019 PROFORMA. Executive suites. 2019 proforma based on actuals given verbally., Listed 11/12 $865,000 534976 2021 G01 SC045 A 5 54100 53645 ROANOKE CROSSING 2019 INCOME includes 534976, 4/16 CS SHOWS 3200 VAC WITH 5760 AVIL IN 30 DAYS 4/15 CS SHOWS 4455 VAC 1/13/12 LOOPNET SHOWS 7510 AVAILABLE NO RENT LISTED& GROUNDLEASE ACCOUNTS 257320, 257321, 2 534977 2021 G01 SC045 A 6 24400 24400 2019 PROFORMA, PETSMART/DOLLAR TREE 535923 2021 S09 MF025 C 1 6669 6569 4-PLEX 2019 income, 536041 2021 S09 OF001 B 2 1115 1050 C*, 536042 2021 S09 OF001 B 2 1263 1263 2015 pro, 536043 2021 S09 OF001 B 2 1263 1263 , 536044 2021 S09 OF001 B 2 1049 1049 2015 pro, 536045 2021 S09 OF001 B 2 1049 1049 C*, 536046 2021 S09 OF001 B 2 1049 1049 2013 Proforma, 536050 2021 S09 OF001 B 1 1288 1288 , 536099 2021 G01 SC045 B 2 9828 9644 HEBRON TOWN CENTER 2021 INCOME. ONLY COLLECTED 43% OF RENT OWED 536101 2021 G01 SC045 B 1 9828 9563 HEBRON TOWN CENTER 2016 income, 2017 INCOME please see Karen 536102 2021 G01 SC045 B 1 9828 9563 HEBRON TOWN CENTER 2016 income, 2017 INCOME please see Karen 536103 2021 G01 SC045 B 1 9828 9563 HEBRON TOWN CENTER 2016 income, 2017 INCOME please see Karen 536104 2021 G01 SC045 B 1 9828 9563 HEBRON TOWN CENTER 2016 income, 2017 INCOME please see Karen 536276 2021 G01 SC045 B 2 12746 12846 SOUTH COLONY 2019 income, 2018 FC ONLY 1 SMALL VAC 11/17 XCELL SHOW 1508 AVAIL @ $16 NN @ $6.00 3/17 4369 VAC @ $12-$16NNN 3/16 4108 VAC XCL & CS 536549 2021 S14 RE040 A 1 1598 1598 TACO BELL , 536550 2021 G01 SC045 B 4 14880 14880 2019 INCOME, LEASED SPACE AFTER SALE 12/14 COSTAR SHOWS 3440 AVAIL IN 30 DAYS BUT 7260 100% OCC. 03/14 LOOPNET 3440 AVAIL @ $14NNN 536552 2021 S14 RE055 B 1 8320 8320 FAMILY DOLLAR , 536553 2021 S05 AA001 A 1 17000 7920 2013 PROFORMA OWNER OCC, 536855 2021 C02 OF001 A 1 4335 4335 2015 pro, 536967 2021 G01 WH040 B 2 185040 148605 Phase 1 Climate controlled 200 units (24,675 sq ft). NON climate 138 units (22,250 sq ft). units (3,120 sq ft). Property has ongoing vacancy problems. Used actual revenue as EGI. 536968 2021 S11 RE040 A 1 2988 2988 CHICKEN EXPRESS , 537036 2021 S10 RE025 A 1 6042 6042 Race Trac , 537049 2021 C02 RE040 A 1 2102 2102 TACO BELL Remodel 2005. Land Acct 559766, 537202 2021 G01 WH015 A 2 252948 252948 GE MANUFACTURING NULL 537214 2021 S09 WH060 A 1 17568 16800 2019 income, 537215 2021 G01 WH015 A 1 43000 40995 2019 Income, 537220 2021 S09 RE040 A 1 2500 2500 DEL TACO 2014 proforma, 537221 2021 G01 SC045 A 1 8540 8630 2020 INCOME 537228 2021 G01 MF001 A 3 310788 289444 Crest Manor Apts NULL 537386 2021 S05 MF005 A 2 199039 199002 CENTRE DENTON APTS 2019 income, RENT BY BED 537480 2021 S05 RE040 A 1 3870 3870 MCDONALDS 2017 pro, 537482 2021 G01 WH015 A 3 527100 529155 2019 Income, 556453 2021 S05 WH060 A 1 49030 48660 2015 Inc & Exp, 556458 2021 G01 MF001 A 2 43225 42328 2017 PROFORMA. Add Retail Portion in Other Adjusment, "Add Retail Portion From ""F"" income. 2019 Rent per website" 556600 2021 S05 SC030 A 1 284523 286284 RAYZOR RANCH NORTH 2019 Rayzor Ranch workup, 556602 2021 S05 SC030 A 1 284523 286284 RAYZOR RANCH NORTH 2019 Rayzor Ranch workup, 556603 2021 S05 SC005 A 1 55776 55776 KOHL'S 2019 PROFORMA, 24 HR FITNESS IN LEWISVILLE TOWNE @ 15.95 WITH 2015 LEASE AND 72,156 FT ACADEMY IN RAYZOR @ $9.95 48,210 FT GANDER MTS LAKEPOINTE WEST @ $9.75 INFERIOR LOCATION 556607 2021 S05 WH060 B 1 62500 62500 2019 INCOME, 556608 2021 S05 WH060 B 1 45000 45000 2019 INCOME, 556609 2021 S05 WH060 B 1 40000 40000 2019 INCOME, 556610 2021 S05 WH060 B 1 40000 40000 2019 INCOME, 556611 2021 S05 WH060 B 1 53628 50000 2018 INCOME, 556614 2021 S10 RE005 A 1 4802 4802 BRAKES PLUS 2017 INCOME, 556615 2021 S10 RE025 A 1 5612 5612 Quick Trip , 556696 2021 G01 WH015 B 4 1144800 1144800 2018 Market ProformaPossible excess land 1. because imp only acct 564165 & overall L:B, 556896 2021 G01 SC045 B 3 5430 5541 PAPPY'S PET LODGE 2017 INCOME PROFORMA. LEASED FOR 2017 BUT VACANT UNTIL END OF JANUARY. NO REIMBURSEMENTS ON CURRENT ROLL. WORKED WITHOUT TO TO VACANCY FOR ALL OF 2016 AND AS OF 1/1/17., 11/17 XCELL SHOWS FOR SALE @ $1,650,000 3/16 CS SHOW FOR SALE @ $1,590,000 OR LE 556897 2021 C03 RE025 A 1 3850 3580 FAST MARKET 2019 Proforma, 556898 2021 C03 RE025 A 1 5000 5000 FAST MARKET 2015 Proforma, 556899 2021 C03 RE055 A 1 10960 11294 , 556960 2021 S05 MF005 A 1 266278 153451 33 North Apts 2021 Income 556963 2021 G01 WH040 A 2 100475 78780 NULL 557415 2021 S09 RE090 A 1 83786 59220 KROGER 2014 PROFORMA, 557416 2021 G01 SC045 A 3 31742 29406 FLOWER MOUND TOWN CENTER 2020 INCOME/EXP. 557534 2021 G01 MF001 A 2 385026 369052 HEBRON 121 STATION PH II APTS 2019 Income & Exp VALUE W/ 557531, 557532, 557533, 2019 Income & Exp VALUE W/ 557531, 557532, 557533 557741 2021 S05 OF020 B 1 4837 4837 2019 INCOMEExcess Land. 2,777 sqft owner occupied, 557783 2021 S11 OF010 A 1 3074 3180 JUSTIN FAMILY DENISTRY 2014 income, 557845 2021 S11 RE070 A 1 4885 4478 FUZZY TACO 2017 INCOME, 558313 2021 C03 RE055 A 1 20033 20033 SPECS 2019 proforma-OWNER OCC, 558611 2021 S11 RE030 B 1 6000 6000 pro Metal Building, 559767 2021 C02 SC020 B 1 135705 132969 NORTHCREST VILLAGE 2020 INCOME. Includes 115743,115747,559767,115753---DO NOT INCLUDE 559766 OR 115750 THEY ARE WORKED SEPERATELY AND NO INCOME IS STATED ON THE RENT ROLL FOR THE LAND., 11.7.18 CS SHOWS 20,628 VAC ASKING AVE $10.32/NNN 10/17 XCEL SHOWS 23,670 VAC @ NEG 559822 2021 S14 RE010 B 1 3078 3078 DATCU 2014 income proforma, 559841 2021 G01 MF001 A 3 310042 215407 MANSIONS AT HICKORY CREEK 2020 INCOME 560090 2021 S05 OF002 B 1 4616 4616 , 560095 2021 S05 RE010 B 1 3785 3785 , 560164 2021 G01 MF001 A 2 298991 294017 Vue CASTLE HILLS 2020 INCOME 560437 2021 S05 RE090 A 1 21100 19600 NATURAL GROCERS 2013 Income, LEASE IS INTERNAL OWNER OCC - 2013 - 10/24/2013 - Spoke w Listing Broker- Absolute NNN lease for 15 years, 2% bumps - 1st year scheduled for $394,908 annual rent or $20.15/ft NNN - True CAP = 7.9%. Also mentined that the landlord did all the 560630 2021 C03 MF001 A 0 545667 470279 AUSTIN RANCH PH VI APTS 2014 Income, 560636 2021 S09 SC010 A 1 210349 198685 WALMART , 560637 2021 S09 RE040 A 1 3340 3340 DAIRY QUEEN 2014 income proforma, 560656 2021 S09 WH060 B 1 5000 5000 2017 proforma. Owner occupied, 560710 2021 S05 RE055 A 1 18162 16092 ALDI 2017 proforma, 560725 2021 C02 AA001 B 1 6540 6540 Excess Land(see aerial). New building 2015, 561119 2021 S11 MF001 A 0 285888 285888 Dry Creek Ranch Apts 2013 Income -proforma - Jan rent roll only, 561120 2021 G01 MF001 A 1 337537 337537 THE OXFORD AT LAKEVIEW APTS , 561121 2021 S08 RE005 A 1 10150 10150 Firestone 2017 proforma, 561331 2021 S11 RE040 A 1 4217 4217 CHICK-FIL-A 2016 pro, 561336 2021 S09 SC010 A 2 70759 72095 ACADEMY 2019 PROFORMA, actual lease 2014-2018 $7.76/ft, 2019-2023 $8.27/ft, 2024-2028 $8.78/ft, 2029-2033 $9.28/ft 561337 2021 G01 SC045 A 2 11387 10450 2019 INCOME, 3/18 CS SHOWS 2500 AVAIL @ $35-$38NNN 561912 2021 G01 MF001 A 3 335257 254524 PINE PRAIRIE @ LEWSIVILLE APTS NULL 561913 2021 G01 MF001 A 3 270969 190000 ROSE HILL APARTMENTS One of the apartment buildings caught fire on 08/30/2020. Agent provided AIA document for rebuilding the improvment. $1,721,465.93 is the total completed and stored as of December 31, 2020. 561915 2021 S09 RE040 A 1 2598 2598 RAISING CANE , 562284 2021 S05 OF001 B 1 2997 2997 2019 PROFORMA, 562285 2021 S05 OF001 B 1 2997 2997 2019 PROFORMA, 562286 2021 S05 OF001 B 1 2000 10987 2019 Income, 562287 2021 S05 OF001 B 1 997 12490 2018 income, 562572 2021 S09 RE005 A 1 8400 8400 2019 income, 562573 2021 S09 RE005 B 1 5400 5400 ACE DENT REPAIR 2019 Proforma, 562576 2021 S05 RE010 A 1 2500 2500 SYNERGY BANK 2017, 562579 2021 G01 WH015 A 3 465860 462779 2019 Market Proforma, PROPERTY SOLD FOR $27,865,000 11/2014 562580 2021 G01 WH015 A 2 231600 292849 IPT DALLAS DISTRIBUTION 2019 INCOME, 562584 2021 S05 WH060 C 1 50803 50803 STARLIGHT SIGNS 2016 PROFORMA, 563268 2021 S09 SC020 A 1 89332 90362 RIVERWALK MARKET 2019 INCOME, 5/16 PART OF BULK SALE 563278 2021 S05 OF015 A 1 16406 15746 OWNER OCCUPIED, OCCUPIED WITH PARTNER'S COMPANIES 563279 2021 S05 OF015 A 1 13456 13019 2019 PROFORMA., FULLY LEASED TO COMPANIES THE OWNER OWNS. 563281 2021 S10 RE025 A 1 6095 6095 Race Trac 2017 pro, 563587 2021 S09 RE030 A 1 17788 17788 KIDS R KIDS LEARNING ACADEMY pro, 563614 2021 S11 OF002 B 1 908 908 , 563615 2021 S11 OF002 B 1 1204 1204 STATE FARM , 563625 2021 S05 OF010 A 1 5220 5220 My Dentist 2015 INCOME, 563627 2021 S05 HC035 A 1 13863 13863 , 563628 2021 S05 OF010 A 1 6930 6928 2019 INCOME, PER LEASE 4405 SF LEASED FOR $27.10/SF AND STG UPSTAIRS LEASED FOR $16.00/SF. REMAINING 1371 SF LEASED FOR $17.50 563784 2021 G01 SC045 A 3 11625 11625 NULL 563786 2021 G01 WH040 B 5 57685 88000 NULL 564165 2021 G01 WH015 B 4 70800 70800 2018 Market Proforma, 564179 2021 S09 OF001 A 2 2522 2522 ENDODONIC EXCELLENCE 2018 pro, 564180 2021 S09 OF001 A 2 4202 4202 CARDIOVASCULAR CONSULTANTS 2016 PROFORMA, 564181 2021 S09 OF001 A 2 4202 4202 CARDIOVASCULAR CONSULTANTS 2016 PROFORMA, 564182 2021 S09 OF001 A 2 4271 4271 DFW ORAL SURGEONS 2019 Proforma, 564282 2021 S05 WH060 A 1 7000 7000 2017 PROFORMA, 564934 2021 S14 WH060 B 1 7200 7200 2015 proforma. Has additinal finishout. Now office, former gym. normal L:B ratio 2-3(this property is 7.5), 564963 2021 S05 MF007 A 1 14560 14560 , 565138 2021 S05 RE030 A 1 11889 11889 PRIMROSE SCHOOL OF LANTANA 2017, 565139 2021 S05 RE040 A 1 2839 2839 Pizza Hut pro, 565423 2021 S10 AA001 B 1 14090 14090 IRRIGATORS 2018 proforma, 565594 2021 S05 RE055 A 1 9056 9056 Dollar General , 565780 2021 G01 MF001 A 2 200414 187612 OVATION APTS 2020 INCOME 566285 2021 S05 OF020 B 1 3184 3184 , 566411 2021 G01 WH040 A 2 85499 88916 SUNSET STORAGE 2018 INCOME Other iincome is Parking Income, 566436 2021 G01 FL020 A 2 54312 55081 CORP TECH II 2020 INCOME, 2018-Asking rent $12 NNN 7,909 SF (costar) 566491 2021 S05 MF006 A 2 11004 8373 GREENLEE HEIGHTS 2020 INCOME/EXP 566496 2021 S05 RE040 A 1 2958 2958 pro, 566501 2021 S09 AA001 A 1 169350 169350 2016 proforma. 266 RV indoor storage Lease for approx $350 month. Plus Rv sales & RV Service, 566504 2021 S14 WH060 B 1 5000 5000 proforma from mls prior to sale, 566717 2021 G01 MF001 A 1 493492 409840 "2019 Income - Retail Portion on ""F"" line. Accounts 567435, 683609, 566717, 753478, and 581211", 567435 2021 G01 MF001 A 1 493492 409840 "2019 Income - Retail Portion on ""F"" line. Accounts 567435, 683609, 566717, 753478, and 581211", 568172 2021 G01 WH015 A 3 351792 352431 2018 Market ProformaOVERLAPPING WITH TARRANT COUNTY, RENT ONLY 568173 2021 G01 WH015 A 2 231660 231754 2019 Market ProformaOVERLAP WITH TARRANT APPRAISAL. 25.8% OF BUILDING IS IN TARRANT, 568179 2021 S05 WH060 B 1 12000 12000 2019 INCOME, 568181 2021 G01 SC045 A 5 10288 10229 2019 Actual -, 11/17 EXCEL SHOWS 100% OCC NEED I & E STMT- NNN 1,500 Sqft vacant - Restaurants at $21/NNN. C Store at $24/NNN (3,000 sqft) 568301 2021 S05 RE035 A 1 12838 12838 , 568311 2021 S10 SC020 A 1 101100 93377 WESTSIDE MARKET 2021 Income 579654 2021 S09 AA001 B 1 12000 12000 FORENSICS 2019 income, 579666 2021 C02 OF020 B 1 13760 13760 HSR 2016 proforma - owner occupied. For sale 2016 $2,580,000 CO*. For Lease $15NNN, 2017-CO* shows 3,000 sqft leased for $15 NNN. 2015- Owner sold the 1997 property for $108.19 sq ft 11/2014 579795 2021 S11 RE030 A 1 7524 7524 pro, 579923 2021 S11 FL020 B 1 3000 3000 , 579926 2021 S05 MF025 B2 4 7902 7902 2016 PROFORMA, REFERENCE ONLY 579927 2021 S05 MF025 B2 4 7902 7902 2016 PROFORMA, REFERENCE ONLY 579928 2021 S05 MF025 B2 4 7902 7902 2016 PROFORMA, REFERENCE ONLY 579937 2021 S09 RE090 A 1 103900 103180 2018 proforma, 579938 2021 S09 RE055 B 1 45657 44817 2018 proforma. 9,000 sq ft is showroom retail, 36,657 sqft factory/storage, 579939 2021 G01 SC045 B 4 94559 86673 2020 INCOME/EXP. Winco worked by other agent, on 579937 so this is a strip center2019 INCOME, 580262 2021 G01 MF001 A 2 263332 195145 THE DISTRICT AT HIGHLAND VILLAGE NULL 580263 2021 G01 MF001 A 2 263332 195145 THE DISTRICT AT HIGHLAND VILLAGE NULL 580264 2021 G01 MF001 A 2 263332 195145 THE DISTRICT AT HIGHLAND VILLAGE NULL 580266 2021 G01 MF001 A 2 263332 195145 THE DISTRICT AT HIGHLAND VILLAGE NULL 580267 2021 G01 MF001 A 2 263332 195145 THE DISTRICT AT HIGHLAND VILLAGE NULL 580328 2021 G01 SC045 A 3 21780 21397 2019 Income and Expenses, 2018 PROFORMA-CS SHOW LAST LEASE $25NNN FOR 3337 FT 580338 2021 S10 RE055 A 1 9966 9966 LEGACY DANCE CENTER 2019 proforma, adjacent lease at $24 NNN for 5,200 sq ft 580421 2021 S10 RE055 A 1 8250 8250 TEXAS LEATHER INTERIORS 2018 proforma. Owner Occupied, 580938 2021 G01 MF001 A 1 388983 329040 GARDENS OF DENTON NULL 580939 2021 S09 RE030 A 1 8978 8978 KD COLLEGE PREP , 580940 2021 S09 RE030 A 1 8202 8455 THE GODDARD SCHOOL pro, 581198 2021 S09 OF001 B 2 1119 1119 2015 pro, 581199 2021 S09 OF001 B 1 1119 1119 , 581200 2021 S09 OF001 B 2 1119 1119 2015 pro, 581201 2021 S09 OF001 B 2 1119 1119 2019 PRO $18/NNN, 581202 2021 S09 OF001 B 2 1119 1119 2019 pro $18/NNN, 581203 2021 S09 OF001 B 2 1119 1119 2015 pro, 581204 2021 S10 OF001 B 2 3630 3630 NORTH TEXAS SPINAL 2019 PRO FORMA, 581207 2021 G01 SC045 A 2 35978 36113 THE SHOPS AT LAKESIDE 2019 INCOME, 581208 2021 G01 SC045 A 2 35978 36113 THE SHOPS AT LAKESIDE 2019 INCOME, 581209 2021 G01 SC045 A 2 35978 36113 THE SHOPS AT LAKESIDE 2019 INCOME, 581210 2021 G01 SC045 A 2 35978 36113 THE SHOPS AT LAKESIDE 2019 INCOME, 581211 2021 G01 MF001 A 1 493492 409840 "2019 Income - Retail Portion on ""F"" line. Accounts 567435, 683609, 566717, 753478, and 581211", 581222 2021 G01 SC045 A 5 12113 10500 MARKETPLACE WEST HIGHLAND VILLAGE - PH I , RETAIL STRIP WITH ONLY TENNANT RATE YRS 1-2/$22, 3-5/$24.50, 6-10/$26.50 100% PASS THRU PER BROKER 3/19 581618 2021 S10 RE050 A 1 18800 18100 CALLOWAY'S , 582510 2021 G01 MF020 C 6 4288 22 CLEAR CREEK RV CLEAR CREEK RV PARK, 22 SPACES, 2/4/21 Rents are $450/Mo per website 582511 2021 G01 SC045 A 2 9132 8796 2019 INCOME, 582512 2021 G01 SC045 A 1 5174 5019 FRISCO MARKET CENTER 2020 Income, 12/14/17 XCEL SHOWS 100% OCC 582513 2021 S09 SE030 A 1 34880 34880 L A FITNESS 2018 income, 582518 2021 S05 RE040 A 1 2156 2156 TACO BELL pro, 582528 2021 S11 RE070 A 1 8568 8568 FORMERLY MATTS REST 2018 Income proforma, 582533 2021 C02 RE055 A 1 16568 16568 ALDI 2017 proforma, 582535 2021 G01 WH040 C 4 2716 2716 , 582545 2021 G01 FL020 A 1 116331 120296 CASCADES 2021 income. Rents range from $13-15 NNNFour buildings 582588 2021 S09 OF001 A 1 26509 30853 CONDOS 2020 INCOME/EXP. 582589 2021 S09 OF001 A 1 1567 1567 2015 pro, 582591 2021 S09 OF001 A 1 3037 3037 2019 PROFORMA. OWNER OCCUPIED, WORKED WITH 582591 (CONTIG OFFICE SPACE)., 582982 2021 G01 SC045 B 4 14400 14123 HILLTOP CORNER 2021 Income 582983 2021 G01 WH040 A 2 111340 84880 2019 INCOME . 10,200 sqft class 220, 582985 2021 G01 MF001 A 3 559657 467640 BELLE MADERA II APTS 2019 INCOME, 2019 INCOME 582989 2021 S11 OF010 B 1 3668 3668 PROFORMA, 583020 2021 C02 RE030 A 1 14480 14480 Kids R Kids pro, 583051 2021 S05 RE001 A 1 44559 39599 American Eagle Harley Davidson 2013 proforma-owner occ, 583052 2021 G01 FL020 A 1 105945 101149 2021 Income 583053 2021 G01 FL020 A 3 98329 98830 ONE BUILDING IS FLEX. ONE IS WAREHOUSE, actual rent $7.43/ft 583064 2021 G01 SC045 A 3 7226 7165 SHOPS AT WATERSTONE 2021 income. 583065 2021 G01 FL020 B 1 25000 25000 2018 INcomerent roll only, 583088 2021 S05 RE025 B 1 3608 3608 2019 proforma, 583089 2021 G01 WH040 C 3 11161 11161 , 583093 2021 S05 RE070 A 1 2337 2337 CAFE DULUX 2013 PROFORMA, 583094 2021 S05 OF020 A 1 11711 11711 NULL 583097 2021 S05 OF010 A 1 5260 5260 2019 proforma owner occupied, 2013 Adjust Land to Building ratio to Market is 4:1-6:1 583098 2021 S05 OF001 A 2 6068 6068 , 583099 2021 S05 RE010 A 1 2316 2316 MEMBERS CHOICE FEDERAL CREDIT UNION 2015 pro, 583517 2021 C02 RE005 B 1 6098 6098 FIRESTONE , 583638 2021 G01 SC045 A 5 8562 8562 2020 income- Rent Roll Only, OWNER OCC SPACE RAN AT $18 11/14 1500 vac Rent due to increase to $21.00 on 1200 ft and $22.00 on other 1200 ft.2014 583702 2021 G01 SC045 A 1 5266 4948 2018 income, 11/17 XCEL SHOWS 100% OCC 6/15 COSTAR 2848 AVAIL 583704 2021 G01 SC045 A 3 14992 14427 2020 INCOME, 11/1/2017 XCEL SHOWS 100% OCC 2011 100% OCCUPIED. 2010 NEW BUILDING. ONLY 9113 SQ FT OCCUPIED. VALUE CALCULATED ON % COMPLETE, NEW CONSTRUCTION COSTS, AND INCOME. ALSO THE 29.50 RENT HAS $2 SQ FT FINISH OUT COST FOR TENANT TO BE RECOVER 583709 2021 S10 RE070 A 1 4992 4992 IHOP 2015 pro, 583722 2021 S05 MF005 A 2 398604 420684 Forum at Denton Station Apts 2021 income, Sold 1/2017 583733 2021 G01 SC045 B 1 35991 47471 LEWISVILLE TOWNE CENTER 2019 INCOME. SQUARE FOOTAGE CORRECTED & OTHER INCOME IS GL FROM SONIC, KORNER CAFE, CVS, BANK, 4/17 COSTAR & EXCEL 3750 VAC @ $16NNN 4/16 XCL SHOW 2525 AVAIL AT NEG 12/15/14 COSTAR SHOWS 5472 VAC @ $16NNN 583740 2021 G01 SC045 A 4 15100 14680 VILLAGE AT CROSSROADS 2019 INCOME, 11/8/17 XCEL SHOWS 100% OCC 3/14 COSTAR SHOWS 1300 AVAIL @ $18-$22NNN. PAD SITE VALUED SEPERATELY. 1/4/12 COSTAR SHOWS 100% OCC W/1300 RENTED11/11 @ $21.00NNN- 583743 2021 S05 RE025 A 1 4495 4495 2017 proforma, 583751 2021 S09 RE010 A 1 4400 4400 BANK OF AMERICA , 583752 2021 S09 RE010 A 1 3844 3844 COMERICA BANK 2018, 583753 2021 S09 HC005 A 1 14237 14076 2015 Proforma, 583757 2021 S09 SC010 A 1 184840 184840 SUPER TARGET , 583762 2021 G01 WH015 A 2 153675 153675 SPEARS MANUFACTURING 2019 Market Proforma, Owner Occ 583774 2021 S05 WH035 A 1 550569 550569 Aldi Distribution 2019. OWNER OCCUPIED. ADDED SF AND THIS WAS ACCOUNTED FOR IN 2019 DC WORKUP. DO NOT KNOW BREAKDOWN OF REGRIDGERATED TO FREEZER NOW. THIS PROPERTY HAS 108,900SF REFRIDGERATED SPACE AND 236 SF FREEZER, 583776 2021 C02 SE020 A 1 13516 18 , 583816 2021 S09 OF020 A 1 5838 5838 16 Proforma-owner occ, 583818 2021 S09 RE030 A 1 5660 5660 DKH ACADEMY , 583822 2021 S05 WH060 B 1 40000 40000 2011 INCOME, 583825 2021 S05 WH060 B 1 50000 50000 2012 INCOME, 583827 2021 C03 OF005 A 1 38160 38130 PIE FIVE 2020 PROFORMA. MOSTLY OWNER OCC. SEE DIRECT CAP 583828 2021 C03 WH035 A 1 102405 102405 THIS PROPERTY IS 100% OCCUPIED AND OF THAT IT IS 98% COLD STORAGE., 583829 2021 S10 RE025 B 1 3050 3050 7 Eleven 2018 PROFORMA, 583880 2021 G01 SC045 B 2 15275 15226 VISTA RIDGE 2018 income, 3/18 CS SHOWS 2600 AVAIL @ $18-$20 NNN 4/17 EXCEL SHOWS 4300 VAC @ 18 NNN 12/5/14 COSTAR & LOOPNET SHOW 6024 VAC NNN 1/6/12 LOOPNET SHOWS 100% VAC @ $23. NNN. 4/6/11 10,000 ft @ $18.00NNN - LOOPNET INFO 15,275 FT AVAILABLE 584755 2021 S09 FL001 B 1 111324 106596 2015 PROFORMA, 584883 2021 S09 FL010 A 1 60049 60049 VISON PROCESS CONTROL 2014 PROFORMA-OWNER OCC, 584897 2021 G01 MF020 B 1 5659 54 AMERICAN DREAM VACATIONS RV PARK & STORAGE NULL 584909 2021 G01 MF001 A 3 578457 579541 MANSIONS AT SUNSET RIDGE APTS 2020 INCOME 584953 2021 C02 RE025 B 1 1526 950 , 584956 2021 S05 MF002 A 4 17578 18140 THE TALON APTS 2019 proforma, 584973 2021 S05 RE030 A 1 15178 15178 PREMIER ACADEMY DAYCARE 2019 Proforma, 584975 2021 S05 RE090 A 1 83242 83242 KROGER 2014 proforma, 584976 2021 G01 SC045 A 4 28477 28132 Hickory Creek Plaza 2019 Income, 11/8/17 XCEL SHOWS 100% OCC 3/16 XCL SHOWS 100% OCC 4/15 CS SHOWS 1812 VAC @ $20.00 NNN 3/14 COSTAR SHOW 1812 @20.NNN. Costar shows 7635 vac and Loopnet 6302 3/11. Need addresses for Banks for Imp only accts. requeste 584978 2021 S05 RE010 A 1 4556 4556 CHASE BANK , 584979 2021 S05 RE010 A 1 4005 4005 WELLS FARGO BANK , 584985 2021 S05 RE035 A 1 14708 14708 WALGREENS 2013 PROFORMA, 584988 2021 S10 SC045 A 4 32120 31548 2019 INCOME, 4/17 SHOWS LAST LEASES AT $26NNN, 2020 - ASKING RENT $28 + NNN. 28% VACANT AS OF 1/1/2020. 11.56% VACANT AS OF 1/1/2021. 584989 2021 S10 RE040 A 1 2454 2454 JACK IN THE BOX 2017 Proforma, 584996 2021 S11 OF005 A 1 99160 167185 NESTLE SKIN HEALTH 2020 Income profomra - THIS BLDG IS OFFICE.CONTIG WITH R584996, AND 220908. 220908 IS CLIMATE CONTROLLED WHERE THEY MAKE BEAUTY PRODUCTS AND DO RESEARCH., 584997 2021 S11 OF005 A 1 99160 167185 NESTLE SKIN HEALTH 2020 Income profomra - THIS BLDG IS OFFICE.CONTIG WITH R584996, AND 220908. 220908 IS CLIMATE CONTROLLED WHERE THEY MAKE BEAUTY PRODUCTS AND DO RESEARCH., 585047 2021 G01 WH040 C 4 42480 41680 CHISOM RD BOAT & RV STORAGE 2019 Market proforma, 585188 2021 S05 OF010 A 1 16721 12289 2 buildings partial complete for 2017. Building 3 not there, 585189 2021 G01 SC045 A 5 20362 19253 MARKET SQUARE AT UNICORN LAKE 2019 INCOME. New foundation estimate after purchase for $181,000, 3/16 XCL & CS SHOW 1042 VAC 11/14 2800 vac with $7.00 NNN'S. 4/13/4 sale $4,375,000. 12/21/11 COSTAR SHOWS 100% OCC. MKT BROCHURE SHOWS $24.00 RENT W/$5.00 NNN A 585205 2021 S10 OF001 B 2 2064 2064 2015 proforma, 585206 2021 S10 OF001 B 2 2180 2180 ALPHA PRIMARY CLINIC 2015 Pro, 585224 2021 C02 RE040 B 1 3582 3582 TACO CABANA 2016 Proforma, 585226 2021 G01 SC045 A 2 10462 10219 TEEL VILLAGE 2021 Income. 585227 2021 S10 RE010 A 1 4338 4338 VIEWPOINT BANK 2015 PROFORMA, 585228 2021 S10 RE040 A 1 3723 3723 DAIRY QUEEN 2018 INCOME, 2013 Lease $44.13 sqft 585231 2021 G01 WH015 A 3 505134 506410 WAREHOSUE 2020 INCOME/EXP. 611125 2021 S09 SC030 A 1 226818 233345 ROBERTSON'S CREEK 2020 INCOME-OTHER INCOME IS BELK LAND LEASE, 10/24/17 XCEL SHOWS 8588 AVAIL @ $18-$25 NNN@ $6.45 2016 SALE $64,489,795 OR $276.00/FT 611126 2021 G01 SC045 A 2 6371 6460 2020 INCOME, 3/16 STARBUCKS LEASE INCREASES TO $38.50. OTHER 2 INCREASE 2018 PER FEE APPRAISAL 611132 2021 G01 SC045 A 1 27540 27448 , 611133 2021 G01 MF001 A 3 312926 270512 Crest Manor Apts Ph 2 NULL 611134 2021 G01 SC045 A 1 27540 27448 , 611214 2021 C02 SC045 A 1 11674 11911 CROSS TIMBERS VILLAGE 2020 Proforma 611215 2021 S09 RE090 A 1 59285 59285 2017 PROFORMA, 611217 2021 S09 RE010 A 1 4152 4152 CHASE BANK 2015 pro, 611218 2021 G01 SC045 A 1 19544 19333 CROSS TIMBERS VILLAGE 2020 INCOME, 2016 100% OCC PER LOOPNET $25.00 RENT WITH $5.75nnn 611219 2021 G01 SC045 A 1 19544 19333 CROSS TIMBERS VILLAGE 2020 INCOME, 2016 100% OCC PER LOOPNET $25.00 RENT WITH $5.75nnn 611220 2021 S09 RE035 A 1 15048 15048 WALGREENS , 611221 2021 S09 RE010 A 1 4118 4118 , 611273 2021 S05 MF025 C 4 2992 2992 4-PLEX 09 income, 611612 2021 S05 RE010 A 1 36828 30320 Access 1St Bank 2019 income. 100% occupancy, 611877 2021 S14 RE085 C 1 6264 3132 1st floor rentable.. 2nd floor unhabitable. tenants vacating property 6/2012, 611901 2021 G01 FL020 A 1 6328 7214 BEYOND DIGITAL 2018 Market Proforma, 611902 2021 G01 FL020 A 1 5560 5560 NULL 611903 2021 G01 FL020 A 1 3991 3991 ONLY 25% WAREHOUSE, 611904 2021 C02 FL001 A 1 3024 3024 BEYOND DIGITAL 2019 Proforma, 611914 2021 G01 SC045 A 5 10453 10330 COLONY CROSSING 2019 income - rent roll, 611915 2021 G01 SC045 B 2 6087 6000 COLONY CROSSING 2019 incomeRent rollhigher cap for road way, 18 FC SHOWS 100% OCC 11/7/2017 XCELL SHOWS 2000 AVAIL@ NEG NNN @ $7.00 611917 2021 S05 WH060 B 1 45920 45956 2019 INCOME, 611969 2021 S09 RE005 A 1 4889 4889 CHRISTIAN BROTHERS AUTO , 612923 2021 G01 FL020 C 1 19000 19000 Tool Traders 2019 Market Proforma, 2018 - 18,000SF LEASED AT $6/SF REMAINING 1,000SF OWNER OCCUPIED 612996 2021 S14 RE085 C 1 2610 4698 MOMS HOME COOKING 2019 Income. Restaurant, 613001 2021 S14 RE085 C 1 2088 4698 SHORT FREDS PIZZA 2012 Proforma, 613010 2021 S14 RE085 B 1 1305 1305 RUBY JEAN 2018 proforma, 613348 2021 S10 OF001 A 2 3299 3299 2016 actual income, 613349 2021 S10 OF001 A 2 3424 3424 MAPLE TREE DENISTRY 2015 pro. Still has 1,100 sq ft shell space, 613350 2021 S10 OF001 A 2 9145 9945 2019 proforma, 613351 2021 S05 OF001 A 2 2667 2667 2019 income PROFORMA, 7/17 lease to $22 NNN, 7/16 lease to $19 NNN, 7/14 lease begin @ $18 NNN 613352 2021 S05 OF001 A 2 4341 4341 2019 Income, 613358 2021 S05 RE030 A 1 7772 7772 Kids Corral PRIVATELY OWNED BLDG, 613359 2021 G01 WH015 A 1 82000 82130 , 613360 2021 G01 WH015 A 1 80350 81634 DIESEL DISPLAYS 2019 INC, 613362 2021 G01 MF001 A 2 297932 297473 RESIDENCES AT THE COLLECTION NULL 613366 2021 S05 WH060 A 1 30000 30000 2019 INCOME PROFORMA (VACANT FOR 2018), 613367 2021 S05 WH060 B 1 12500 12500 2019 INCOME, 613368 2021 S05 WH060 B 1 31800 31500 2019 INCOME, 613369 2021 S05 WH060 B 1 12500 12500 2019 INCOME, 613370 2021 S05 WH060 B 1 16100 16100 2019 INCOME, 613371 2021 S05 WH060 B 1 60000 60000 2019 INCOME, 613372 2021 S05 WH060 B 1 27000 27750 2019 INCOME, 613373 2021 S05 WH060 B 1 62650 62650 2019 INCOME, 613381 2021 S14 RE010 B 1 7356 7356 FIRST UNITED BANK , 613420 2021 S14 OF010 B 1 5025 4900 2019 Income, 613601 2021 G01 WH015 A 4 961306 950784 2019 Income, 613602 2021 S09 FL001 A 1 147074 147562 2019 INCOME, 613631 2021 G01 SC045 A 5 18043 17863 COLONY COURT 2020 INCOME 613632 2021 G01 WH040 A 2 93341 70680 PUBLIC STORAGE 2020 INCOME/EXP 613725 2021 S05 AA001 A 1 12208 12208 RENTAL ONE 2017 PROFORMA, 613761 2021 S05 RE006 A 1 4200 5120 , 613764 2021 G01 SC045 A 3 9700 10384 2019 INCOME, 11/17 XCEL SHOWS 100% OCC 613862 2021 S14 MF002 B 2 20403 19522 MAGNOLIA CROSSING TOWNHOMES 2021 income. 16 UNITS. AVG UNIT SIZE 1,220 SQ FT. 613863 2021 S14 MF002 B 2 20403 19522 MAGNOLIA CROSSING TOWNHOMES 2021 income. 16 UNITS. AVG UNIT SIZE 1,220 SQ FT. 613966 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613967 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613968 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613970 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613971 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613972 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613973 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613974 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613975 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613977 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613978 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613979 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613980 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613982 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613983 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613984 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613985 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613986 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613987 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613988 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613989 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613990 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613991 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613992 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613993 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613994 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613995 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613996 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613997 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613999 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 614000 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 614001 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 614002 2021 S05 MF002 B 1 87776 87412 2021 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 614006 2021 S10 RE035 A 1 14588 14588 WALGREENS 2013 PROFORMA, 614015 2021 S09 SC030 A 1 232665 232438 LEWISVILLE TOWNE CROSSING 2020 income ADD IN UNDEVELOPED LAND AFTER INCOME., 2015 NEW BLDG AND PARTIAL OF LAST YEARS NEW BLDG. 2014 NEW BUILDING ADDED AND AREAS PREPED FOR 2 MORE. 614310 2021 S05 OF010 A 1 82094 70609 2017 income., 4:1 L:B RATIO @ $10.00/FT. 10/16-Co* shows 3 new leases signed in June & July total 13,238 sq ft & now 84% occupied 614319 2021 G01 SC045 B 4 5900 5900 2016 PROFORMA, 614322 2021 S05 OF010 B 1 18810 26171 MOB #4 2017 INCOME PROFORMA, 100 % vac 614323 2021 S05 OF010 B 1 38222 38094 , 614541 2021 G01 SC045 A 2 196361 102376 ELDORADO MARKET PLACE CENTER INCLUDES: 614541, 614544, 614543, 614553, 614542, 614545, 754685 614542 2021 G01 SC045 A 2 196361 102376 ELDORADO MARKET PLACE CENTER INCLUDES: 614541, 614544, 614543, 614553, 614542, 614545, 754685 614543 2021 S10 RE040 A 1 3287 3287 RAISING CANES , 614544 2021 S10 RE055 A 1 12303 12303 PET SMART 2019 Proforma, Ran 22 NNN at a 6 cap 614545 2021 G01 SC045 A 2 196361 102376 ELDORADO MARKET PLACE CENTER INCLUDES: 614541, 614544, 614543, 614553, 614542, 614545, 754685 614551 2021 S10 RE010 A 1 4413 4413 CHASE BANK , 614553 2021 G01 SC045 A 2 196361 102376 ELDORADO MARKET PLACE CENTER INCLUDES: 614541, 614544, 614543, 614553, 614542, 614545, 754685 614567 2021 S08 RE025 A 1 4940 4940 Quick Trip , 614816 2021 S10 OF020 A 1 4814 4814 LITTLE ELM EYE CARE , 618923 2021 S05 RE010 A 1 4130 4130 FIRST UNITED BANK , 618925 2021 S05 SC010 A 1 138541 138541 SAM'S CLUB , 619070 2021 C03 SP010 A 1 76436 367 HIDDEN CREEK MARINA 2011 Income proforma. 367 slips, 619314 2021 C02 RE005 A 1 4650 4650 CHRISTIAN BROTHERS 2015 pro, 619315 2021 C02 RE070 A 1 6562 6562 QUAKER STEAK & LUBE 2019 proforma, 619323 2021 C02 AA001 B 1 52827 47263 Trinity Plaza MOB 3 2019 Income-Imp only-, Calculated 4:1 L:B Ratio at $8.00 ft land 619469 2021 G01 MF015 A 3 117943 117840 EVERGREEN AT MORNINGSTAR APTS 2020 INCOME/EXP. CHODO. SENIOR LIVING - LOW INCOME 40 YEAR RESTRICTION, 619796 2021 S05 OF001 A 2 4908 4908 2016 Proforma, 619797 2021 S05 OF001 A 2 5843 5843 2019 PROFORMA, 619798 2021 S05 OF001 A 2 1473 1473 2019 proforma - owner occ, 619799 2021 S05 OF001 A 2 4126 4126 2015 pro, 619800 2021 S05 OF001 A 2 2725 2725 2015 pro, 619801 2021 S05 OF001 A 2 2725 2725 2015 pro, 619887 2021 S10 OF001 B 2 1689 1689 , 619888 2021 S10 OF001 B 2 2117 2117 2015 pro, 619889 2021 S10 OF001 B 2 1176 1176 2015 pro, 619922 2021 S09 RE070 A 1 6633 7321 BLACK WALNUT CAFE 2016 PROFORMA, LEASE STARTS UPON COMPLETION OF PROPERTY. ASSUMED 4/1/16 $25/SF 0-24 MONTHS, $26/SF 25-48 MONTHS, $27/SF 49-72 MONTHS, $28/SF 73-96 MONTHS, $29/SF 97-120. TENANT ALSO PAYS 5% OF GROSS SALES OVER BASE RENT. 619923 2021 S09 OF010 A 1 7293 7021 Proforma. Excess land, 619924 2021 S09 RE010 A 1 3222 3222 DATCU 2015 Proforma, 619927 2021 S05 RE070 A 1 7249 7249 RED LOBSTER 2018 proforma, 620332 2021 C02 RE025 A 1 4997 5832 Race Trac , 620447 2021 C02 RE010 A 1 5460 5460 CAPITOL ONE 2019, 620448 2021 C02 RE040 A 1 4080 4080 Starbucks , 620449 2021 C02 RE040 A 1 3056 3056 WHATABURGER Land Account 620449, 620451 2021 C02 RE070 A 1 5132 5132 APPLEBEES 2015 Proforma, 620677 2021 S09 OF001 B 2 1304 1304 2017 pro, 620749 2021 S09 RE025 A 1 4884 4884 Quiktrip , 621138 2021 G01 WH040 B 4 57270 60416 103,856 TOTAL NRA. 60,416 BUILDING. 43,440 UNCOVERED PARKING., NO EXPENSES. RR ONLY 621205 2021 S11 WH015 A 1 673920 672678 SPEEDWAY DC 2011 PROFORMA. PROPERTY HAS NEVER BEEN OCCUPIED. SOLD 10/2011, 621416 2021 C02 RE005 B 1 7320 7320 CARROLLTON MUFFLER 2018 Pro, 621417 2021 G01 FL020 A 1 18370 18370 ATMOS NULL 621423 2021 G01 MF001 A 3 344890 344820 LEBANON RIDGE APTS 2020 Income. Leased Carports & Garages, 621478 2021 S10 RE055 A 1 14395 14395 CALIBER COLLISON 2019 income, 621481 2021 G01 WH040 A 2 80401 65012 STONEBROOK STORAGE CENTER 2020 INCOME/EXP 621485 2021 S10 RE100 A 1 5426 5426 PHILLIPS CREEK VETERNARY CLINIC 2019 proforma, 621486 2021 S10 RE005 A 1 4734 4734 CHRISTIAN BROTHERS , 621487 2021 S10 RE040 A 1 3254 3254 , 621492 2021 S09 WH060 B 1 43790 41554 2017 proforma-OWNER OCC, 1 BLDG OFFICE/1 WHSE 621493 2021 G01 FL020 A 1 23814 23814 NATIONAL SWITCHGEAR 2021 Market Proforma-owner occ, 621582 2021 S09 RE025 A 1 4884 4884 Quick Trip , 621964 2021 S05 RE035 A 1 14722 14722 WALGREENS 2013 PROFORMA, 622338 2021 G01 FL020 A 1 23223 20820 2019 Market Proforma, 622357 2021 S09 OF020 B 1 1750 1750 , 622364 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622365 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622366 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622367 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622368 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622369 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622370 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622371 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622372 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622373 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622374 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622375 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622376 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622377 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622378 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622379 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622380 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622381 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622382 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622383 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622384 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622385 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622386 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622387 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622390 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622391 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622392 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622393 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622394 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622395 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622402 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622403 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622404 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622405 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622406 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622407 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622408 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622409 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622410 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622411 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622412 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622413 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622414 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622415 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622416 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622417 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622418 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622419 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622420 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622421 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622422 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622423 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622424 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622425 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622426 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622427 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622428 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622429 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622430 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622431 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 622432 2021 S11 OF020 B 1 23537 23537 2019 Proforma, 622480 2021 S05 HC015 A 1 12502 12502 AMBULATORY SURGERY 2017 Proforma, 622570 2021 S09 OF001 A 2 3311 3311 2015 pro, 622571 2021 S09 OF001 A 1 2894 2894 , 622645 2021 G01 FL020 A 1 29974 29808 2018 IncomeNNN Lease., OWNER OCCUPIES 16,000SF 622646 2021 S08 RE030 A 1 28780 14390 CHILDREN'S COURTYARD 2018 proforma, 622647 2021 S08 RE030 A 1 28780 14390 CHILDREN'S COURTYARD 2018 proforma, 622653 2021 S05 OF020 A 1 7056 7056 , 622654 2021 S05 OF020 A 1 9624 9624 , 622658 2021 S05 OF020 B 1 4424 4088 Excess Land, 622780 2021 C02 RE025 A 1 5590 5306 Race Trac , 622783 2021 S05 RE055 A 1 7560 7560 2017 proforma, 622784 2021 S05 HC010 A 1 25581 25581 AUTUMN LEAVES DENTON 2016 INCOME, 623239 2021 S05 MF002 A 2 19296 16910 CITY PLACE APTS 2019 proforma, 623316 2021 G01 MF001 A 2 220822 163270 LAKEVIEW POINTE 2020 INCOME 623324 2021 C02 AA001 A 1 50573 50573 2016 PRFORMA, 4/16 XCL SHOWS 3223 VAC @ $18 NNN 623328 2021 S05 WH060 B 1 234375 78000 2014 INCOME, 623345 2021 S10 RE025 A 1 5928 5928 RACTRAC , 623350 2021 S10 RE030 A 1 10609 10609 CREATIVE MINDS 2018 Proforma, 623408 2021 S10 HC005 A 1 7288 7288 FIRST CHOICE EMERGENCY ROOM 2018 PROFORMA, 623546 2021 S10 HC005 A 1 24825 24522 ELITE CARE 2021 income 623582 2021 S09 RE025 A 1 6156 6156 Race Trac , 623855 2021 G01 MF001 A 3 291446 296160 PROVENZA AT WINDHAVEN 2020 INCOME/EXP 624079 2021 C02 RE070 A 1 4037 4037 MI DIA 2018 Income Proforma, 624359 2021 G01 WH040 A 2 131874 114959 2020 INCOME 624360 2021 S10 RE100 A 1 5940 5940 LEGACY DOG RESORT , 624361 2021 G01 WH060 B 1 56901 55575 ARCONIC NULL 624362 2021 S05 RE005 A 1 20520 20520 Inland Trucks 2018 Proforma, 624364 2021 C03 RE025 A 1 8896 7946 CORNER STORE 2017 Proforma, 624395 2021 C02 RE055 B 1 17085 17085 JUST FITNESS , 624396 2021 G01 SC045 B 1 36240 36240 HEBRON HEIGHTS 2019 INCOME. New Building added for 2017 after sale, 3/17 XCEL 100% OCC AND NEW BUILDING ADDED FOR 2017 3/16 XCL SHOWS 1190 VAC @ $14.00NNN 624397 2021 G01 SC045 A 5 10000 9807 1008-1012 HEBRON 2019 INCOME, 11/1/2017 XCEL SHOWS 3675 AVAIL @ $20 NNN @ $8.50 2500 AVAIL 11/14 @ $24 NNN 624403 2021 C02 AA001 A 1 8352 8352 FIRESTONE 2017 proforma, 624405 2021 G01 MF001 A 2 299958 319512 BELL FRISCO AT MAIN NULL 624407 2021 G01 MF001 A 2 442052 465850 MANSION BY THE LAKE 2020 Income. 2020 Rent Only 624410 2021 G01 MF001 A 1 554780 460081 THE BOAT HOUSE APT 2021 income 624413 2021 G01 SC045 A 3 17908 17945 NULL 624443 2021 G01 MF001 A 3 206732 165941 URBAN SQUARE @ UNICORN LAKE 2019 PROFORMA, 624444 2021 G01 MF001 A 3 206732 165941 URBAN SQUARE @ UNICORN LAKE 2019 PROFORMA, 624475 2021 G01 WH040 B 2 80925 61533 2020 INCOME 629322 2021 C02 AA001 A 1 17649 14140 INC PROFORMA, STORAGE ONLY 8 @ $300 EACH AND 16 @ $150 630573 2021 G01 WH015 A 4 1111500 1111500 ALLIANCE CENTER NORTH NO 2 LTD 2018 Market Proforma, 630577 2021 G01 MF001 A 1 232111 232111 FRANKFORD STATION PARTIAL COMPLETE. 630580 2021 G01 SC045 A 2 14173 14095 2019 Proforma, 2018 PROFORMA 630581 2021 G01 SC045 A 3 6202 6202 STEPHENS CLEANERS 2019 INCOME OWNER OCCUPIES 3800 SF, , 60% OWNER OCCUPIED. 630582 2021 S09 RE005 A 1 6429 6429 , 630584 2021 G01 WH015 A 3 728888 729157 SAM'S CLUB 2019 Income, 630588 2021 G01 AA001 A 1 3476 3476 OLD TOWN MEAT MARKET NULL 630589 2021 S09 RE040 A 1 1622 1622 pro, 630595 2021 G01 FL020 A 1 10806 10806 JONES STREET PROPERTIES 2018 Market Proforma, 630598 2021 G01 FL020 B 1 4706 4706 2019 Market Proforma2,273 sq ft office, 2,433 space warehouse, 630605 2021 S09 RE030 A 1 27320 27320 , 631029 2021 G01 WH015 A 2 157250 153300 2019 Market Proforma, 631030 2021 G01 WH015 A 3 303200 300000 2019 income, RENT ONLY 632615 2021 S05 WH060 B 1 72660 72000 2017 proforma, 632992 2021 S05 RE005 A 1 38004 38004 INLAND TRUCK 2019 PROFORMA, 633052 2021 G01 MF001 A 3 303962 284121 AVENUES AT CARROLLTON 2020 INCOME/EXP 633077 2021 S05 OF010 A 1 6540 6540 2020 Proforma, 633079 2021 S11 OF010 A 1 8612 8611 , 633080 2021 C02 RE100 A 1 7616 7070 TROPHY CLUB ANIMAL HOSPITAL , 633091 2021 G01 SC045 A 2 7750 7750 2019 PROFORMA, 633093 2021 S10 HC005 A 1 13456 13456 PREMIER ONE-FRISCO 2019 income, 633106 2021 S09 AA001 B 1 4637 4637 , 2 building on land account. adj for part of land 633118 2021 C03 RE055 B 1 12400 12400 DOLLAR GENERAL 2017 pro, Income $11 NNN Absolute. Sold on 6.25 cap 2014 633159 2021 G01 WH015 A 3 310588 310296 MOMENTUM , 633184 2021 S10 RE035 A 1 13008 13008 CVS , 633206 2021 G01 MF015 A 4 169130 142530 PALADIUM 2019 INCOME, 633209 2021 G01 WH015 A 3 334385 334385 HERITAGE BAG COMPANY 2018 Market proforma, 633249 2021 S11 RE035 A 1 14680 14680 CVS PHARMACY , 633254 2021 G01 SC045 A 5 14323 11931 2019 Proforma, 633637 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 633638 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 633639 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 633640 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 633641 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 633642 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 633643 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 633644 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 633645 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 633646 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 633647 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 633648 2021 S05 MF025 A 4 117243 119748 AUDRA HEIGHTS PH1 Condo, 634186 2021 G01 SC045 A 1 33093 32294 THE SHOPS OF CASTLE HILLS LACK OF ACTUAL INCOME/EXP INDICATES THAT OUR VALUE IS LOW. 634187 2021 S09 RE040 A 1 5154 5154 MCDONALDS , 634188 2021 S09 RE070 A 1 3849 3849 POLLO TROPICAL 2017 proforma, 634192 2021 G01 SC045 A 1 33093 32294 THE SHOPS OF CASTLE HILLS LACK OF ACTUAL INCOME/EXP INDICATES THAT OUR VALUE IS LOW. 634193 2021 G01 SC045 A 1 33093 32294 THE SHOPS OF CASTLE HILLS LACK OF ACTUAL INCOME/EXP INDICATES THAT OUR VALUE IS LOW. 634374 2021 S05 MF006 A 1 13273 13200 HICKORY STREET APTS 2018 Income, 2018 Rent Roll Only. 634388 2021 G01 MF001 A 2 67592 30751 H SQUARED Add Retail as other income., "Retail on ""F""income. Rent rate per www.Hsquaredapartments.com" 634481 2021 S10 RE030 A 1 21887 21887 LEGACY LEARING CENTER , 634482 2021 G01 SC045 A 1 11280 11280 2019 income, NEED ACTUAL RENT ROLL CS SHOWS VAC AVAILABLE IN 30 DAYS AS RELET 634483 2021 G01 SC045 A 2 10200 9535 FRISCO LAKES 2021 Income 634661 2021 S05 OF002 B 1 7068 7068 2019 Proforma, 634954 2021 G01 MF001 A 2 699959 320067 AMALFI STONEBRIAR APTS 2021 Income. 20.85% in Denton County, Schedule with C03 due to location 635254 2021 S05 OF020 B 1 4988 4988 Proforma. Excess Land set at 6:1 L:B @ $8 sq ft, plus additional land flag that has minimal value of 40,000 sq ft @ $2., 636174 2021 C02 HC005 A 1 4320 4320 MED SPRING URGENT CARE 2017 INCOME. ACTUAL RENT, ALL ELSE PROFORMA, 636175 2021 C02 RE005 A 1 6939 6939 , 636437 2021 G01 SC045 B 2 10838 10838 2019 income proforma, 100% occ 2/9/18 636438 2021 S09 OF010 A 1 17612 17612 , 636450 2021 G01 FL020 A 1 5988 5988 2018 Market Proforma, 636453 2021 G01 FL020 A 1 7156 7156 RAPID PWER MANAGMENT 2021 Market Proforma, 636455 2021 G01 MF001 A 3 442788 442788 DRY CREEK RANCH APTS 2020 Income, 636497 2021 S09 OF020 A 1 12888 12888 , 636951 2021 S05 WH060 A 1 10000 10000 2019 pro forma- owner occ, 636959 2021 S11 RE040 A 1 3524 3472 DAIRY QUEEN 2019 income Proforma, 637388 2021 G01 MF015 A 1 144504 144064 THE LAKESHORE APTS CHODO 2020 INCOME 20% Tax Credit, CHODO APTS PAY AN UNEXEMPTED PORTION OF THE TAXES. 637988 2021 S11 RE040 A 1 2442 2442 POPEYE'S pro, 637989 2021 S11 RE040 A 1 2505 2505 KRISPY KREME pro, 646749 2021 S05 RE010 A 1 4257 4257 Land Account 646749, 647683 2021 S05 MF025 B1 1 5081 5081 2019 PRO FORMA, 647687 2021 S05 MF025 B1 1 5081 5081 2019 PRO FORMA, 647807 2021 G01 WH015 A 3 441600 401600 2019 Income, 647824 2021 G01 MF001 A 2 537274 470669 FLATIRON AT AUSTIN RANCH - PH VI 2020 INCOME/EXP. INC NOMINAL VALUE LAND ACCT 647826. 647828 2021 C03 RE040 A 1 3407 3407 IN N OUT BURGER pro, 647837 2021 S05 OF020 A 1 8920 8920 2018 income, 647895 2021 G01 WH015 A 1 119368 105004 SECONDS & SURPLUS/TOYOTA 2019 Market Proforma, 647896 2021 S09 AA001 A 3 315579 315579 , 647912 2021 S05 RE005 B 1 4000 4000 , 647913 2021 G01 SC045 A 5 16992 15550 2018 income. Owner Occupied 4,637 sqft, 3/18 CS LISTED FOR SALE $4,516,000 RENT $20.17 NNN$5.04 647947 2021 S09 SE040 A 1 45721 45721 2017. 11 screens, 647948 2021 G01 SC045 A 2 35978 36113 THE SHOPS AT LAKESIDE 2019 INCOME, 647959 2021 S05 SC005 A 1 130380 130380 DILLARDS , 647960 2021 S05 SC035 B 1 369462 339682 GOLDEN TRIANGLE MALL 2017 INCOME(NET VALUE HAS LAND ACCOUNTS ALREADY TAKEN OUT ON INCOME). NLA IS 288,471 PER RENT ROLL. DSW IS 30,000 FT NOT 59,195, 10 17 XCEL SHOWS 34,1053/17 XCEL SHOWS 34,105 AVAIL SEC INCOME IS % RENT, SPECIALTY & MISC RENTS, GROUND LEASES 647973 2021 S10 AA001 A 1 19434 19434 TIMBER RIDGE MONTESSORI , 647974 2021 G01 SC045 A 1 4185 3915 HOLLYWOOD FEED 2018 INCOME, 12/14/17 XCEL SHOWS 100% OCC 647977 2021 G01 WH040 B 3 55373 63603 ARGYLE STORAGE CO. 2019 Market Profoma, No Managment fee 647978 2021 G01 FL020 A 2 60049 60049 VINSON PROCESSING CONTROLS 2018 Market Proforma, 647981 2021 G01 FL001 A 2 73076 73076 THE COVER STORE 2019 market Profoma, , 2020 - OWNER OCCUPIED 647985 2021 C03 RE070 A 1 16244 14106 THE OASIS 2019 Income, 647986 2021 S05 AA001 B 1 24507 21946 2019 proforma, 647987 2021 G01 SC045 A 1 7010 7010 2019 PROFORMA. 4,000 leased, 11/17 XCEL SHOWS 100% OCC 4/15 CS SHOWS 4000 @ $25.00 NNN 648032 2021 G01 SC045 A 1 25111 23057 NULL 648034 2021 S10 RE005 A 1 4872 4872 MEINEKE CARE CARE , 648040 2021 S05 RE006 A 1 2760 2760 Johns Easy Lube , 648047 2021 G01 SC045 A 3 68441 67447 VILLAGE AT 121 2020 INCOME/EXP. APPROACHING STABILIZED.. ASKING RENTS = $35 + NNN PER COSTAR. 648048 2021 G01 SC045 A 3 68441 67447 VILLAGE AT 121 2020 INCOME/EXP. APPROACHING STABILIZED.. ASKING RENTS = $35 + NNN PER COSTAR. 648066 2021 G01 SC045 A 5 15450 15195 TEASLEY RETAIL CENTER 2019 Rent Roll, 2018 PROPERTY IN LAWSUIT OVER DISCLOSURES AND SUBSTANDARD CONSTRUCTION THAT IS CAUSING CONDITION PROBLEMS. NEWEST ISSUES ARE BLACK MOLD UNDER FACIA BOARDS. 11/17 XCEL SHOWS 100% OCC 2016 ADDED SEVERAL NEW TENANTS AFTER SALE 648141 2021 G01 SC045 A 4 63853 62726 THE PINES OF FLOWER MOUND 2018 income worked with r286259, r286257, 648141,648143. OTHER INC IS IS GROUND LEASE FOR BANK., 3/18 CS 1540 @ $22 NNN 3/17 XCEL SHOWS 1540 AVAIL @ $20-$30NN 4/16 5190 AVAIL @ $28NNN CS AND XCL. 648143 2021 G01 SC045 A 4 63853 62726 THE PINES OF FLOWER MOUND 2018 income worked with r286259, r286257, 648141,648143. OTHER INC IS IS GROUND LEASE FOR BANK., 3/18 CS 1540 @ $22 NNN 3/17 XCEL SHOWS 1540 AVAIL @ $20-$30NN 4/16 5190 AVAIL @ $28NNN CS AND XCL. 648562 2021 S11 RE040 A 1 2356 2356 PANDA EXPRESS 2018 proforma, 648564 2021 G01 WH015 A 4 1030000 1022146 2019. OVERLAPPING PROPERTY, 5% IS IN IN DALLAS COUNTY, RENT ONLY 648570 2021 S10 RE030 A 1 15250 15250 IVY KIDS AT STONEBROOK 2019 proforma, 648762 2021 G01 SC045 A 2 7784 7727 , CS SHOWS LAST LEASE $37 BASE W/$17.54 NNNN 648763 2021 G01 SC045 A 2 18980 20165 CASTLE HILLS CROSSING , FOR SALE $11,815,000 with $45.00 NNN RENTS ON 4/17, PER OWNER.. IN-PLACE AND ASKING RENTS IN MIND-$30'S. NNN = $14-$15/SSF. 20% VACANT. 648765 2021 G01 SC045 A 1 4777 4550 SALSARITA'S/POTBELLY PER OWNER LEASES ARE GROSS 648834 2021 C03 SC005 A 1 57250 57250 ROOMS TO GO , 649424 2021 G01 WH015 A 2 286958 304608 2018 Market proforma, Lease @ $8./ft 649478 2021 S09 RE010 A 1 2382 2382 , 649971 2021 S09 OF001 B 2 2613 2613 2017 pro, 650017 2021 S10 OF001 A 2 12306 11336 2021 Income 650018 2021 S10 OF001 A 2 2716 2716 VISTA PHYSICAL THERAPY , 650019 2021 S10 OF001 A 2 2837 2837 , 650020 2021 S10 OF001 A 2 2658 2658 FRISCO FAMILY VISION 2018 proforma, 650021 2021 S10 OF001 A 2 2059 2059 , 650022 2021 S10 OF001 A 2 2052 2052 , 650033 2021 S11 OF001 A 1 15747 15747 PREMIER ACADEMY 2019 pro, 650034 2021 S11 OF001 A 1 8849 8517 2019 proforma, , 2020 ACTUALS ENTERED FROM RR 650035 2021 S11 OF001 A 1 5257 5257 2019 Income, 650036 2021 G01 FL020 B 1 8143 8143 2015 pro, 650037 2021 G01 FL020 B 1 8143 8143 2015 pro, 650038 2021 G01 FL020 B 1 8143 8143 2015 pro, 650039 2021 G01 FL020 B 1 2362 2302 2015 pro, 650040 2021 G01 FL020 B 1 1431 1431 2015 pro, 650041 2021 G01 FL020 B 1 1917 1917 2015 pro, 650044 2021 G01 FL020 B 1 4814 4814 2015 pro, 650045 2021 G01 FL020 B 1 4814 4814 2015 pro, 650046 2021 G01 FL020 B 1 3822 3822 2015 pro, 650047 2021 G01 FL020 B 1 4285 4285 2015 pro, 650048 2021 G01 FL020 B 1 4293 4293 2015 pro, 650049 2021 G01 FL020 B 1 4293 4293 2015 pro, 650050 2021 G01 FL020 B 1 4293 4293 2015 pro, 650051 2021 G01 FL020 B 1 4285 4285 2015 pro, 650052 2021 G01 FL020 B 1 4353 4353 2015 pro, 650053 2021 G01 FL020 B 1 4353 4353 2015 pro, 650054 2021 G01 FL020 B 1 1373 1373 2015 pro, 650055 2021 G01 FL020 B 1 2352 2352 2015 pro, 650056 2021 G01 FL020 B 1 2082 1422 2015 pro, 650057 2021 G01 FL020 B 1 4821 4821 2015 pro, 650060 2021 G01 FL020 B 1 2381 2381 2015 pro, 650061 2021 G01 FL020 B 1 1919 1919 2015 pro, 650062 2021 G01 FL020 B 1 4315 4315 2015 pro, 650063 2021 G01 FL020 B 1 7147 7147 2015 pro, 650065 2021 G01 FL020 B 1 7147 7147 2015 pro, 650066 2021 G01 FL020 B 1 7147 7147 2015 pro, 650067 2021 G01 FL020 B 1 7147 7147 2015 pro, 650068 2021 G01 FL020 B 1 4831 8636 2015 pro, 650069 2021 G01 FL020 B 1 4831 8636 2015 pro, 650070 2021 G01 FL020 B 1 4831 8636 2015 pro, 650071 2021 G01 FL020 B 1 3429 2410 2015 pro, 650080 2021 S05 OF001 B 1 1497 2995 2019 pro, 650081 2021 S05 OF001 B 1 1497 1497 2017 inc, 650082 2021 S05 OF001 B 1 2995 2995 2019 PROF, 650083 2021 S05 OF001 B 1 2995 2995 2019 PROF, 650279 2021 S05 OF001 A 2 4367 4331 INTERNAL MEDICINE 2019 income, 650281 2021 S05 OF001 A 2 6743 6743 DA VITA 2021 income 650282 2021 S10 OF001 A 2 2386 2386 FRAZIER FAMILY ORTHODONTICS 2016 income, per appraisal that has lease. 10 year with escalations to $24 sqft 650283 2021 S10 OF001 A 2 1927 1927 AESTHETIC GENERAL DENISTRY , 650284 2021 S10 OF001 A 2 5583 5583 PREMIER FOOT & ANKLE , 650305 2021 S10 RE040 B 1 3220 3220 RIBS & BBQ 2019 Proforma. Lease Provided., 650761 2021 G01 SC045 A 3 7040 7040 , 650763 2021 S05 RE090 A 1 39940 39040 , 650767 2021 S05 WH025 B 1 33304 33304 , 650782 2021 G01 MF001 A 2 343234 309876 THE ELLIS APTS NULL 651067 2021 S14 RE100 A 1 14090 6600 HOOVES & PAWS , 651072 2021 G01 MF015 A 3 173290 110500 EVERGREEN AT ARBOR HILLS 2020 INCOME/ EXP. CHODO. HIGH EXPENSES. STABILIZE AT MARKET. 652758 2021 G01 MF001 A 1 448921 371548 DISCOVERY AT THE REALM 2020 income. Down units on Rent Roll due to flooding., 2018 LEASE UP ADJUSTMENT IS CAPITALIZED LEASING EXPENSES OF $300,000 AND ADDED A FINISH OUT FOR UNFINISHED UNITS AT $1,000,000. 652911 2021 G01 SC045 A 3 17447 16420 2019 income, 653039 2021 G01 WH040 A 2 66493 58583 ASSURED SELF STORAGE 2020 Income, 653353 2021 G01 FL020 B 1 2834 2834 2015 pro, 653354 2021 G01 FL020 B 1 2834 2834 2015 pro, 653355 2021 G01 FL020 B 1 4315 4315 2015 pro, 653415 2021 G01 WH040 A 2 91037 78719 ASTORAGE @ JUSTIN RD 2021 INCOME. 67% CC, RENT ONLY 653421 2021 G01 MF010 A 1 431768 260424 Watermere @ Frisco NULL 653825 2021 G01 MF001 A 3 371385 364379 AVENUES OF PHILLIPS CREEK NULL 653847 2021 G01 WH015 A 2 202748 202522 HEMPEL 2018 Market Proforma, RENT ONLY 653848 2021 G01 WH015 A 1 83886 83886 relogistics 2019 Market Proforma, RENT ONLY 653850 2021 G01 WH015 A 3 667152 667152 ALLEN DISTRIBUTION 2018 Market Proforma, RENT ONLY 654090 2021 G01 SC045 A 2 10250 10023 2019 income, 11/17 100% OCC 2017 100 % OCC, HIGH VACANCY. 654091 2021 C02 HC005 A 1 7431 7400 METHODIST URGENT CARE , Rental rate of $34 sq ft per agent 2/13/2017. 654478 2021 G01 SC045 A 1 8952 8700 NULL 654479 2021 G01 SC045 A 1 7083 7167 CASTLE HILLS RETAIL 2019 income, 655025 2021 G01 WH040 A 2 263289 194050 2020 INCOME/EXP 655278 2021 G01 WH040 A 3 77075 66060 ASSURED SELF STORAGE 2020 INCOME, HIGH VACANCY. 9% UNRENTABLE 655422 2021 S09 WH025 B 1 25188 25188 , 655447 2021 G01 MF001 A 1 309499 309498 RIVER WALK VILLAGE 2019 income, 2019 income. 2017 Rent only (sold 11/28/17) 655700 2021 S05 OF001 A 1 2728 2728 CROSSROADS DENTISTRY 2016 pro, 655701 2021 S05 OF001 A 1 3825 3825 WOODLANDS MEDICAL 2018 Pro, 655702 2021 S05 OF001 A 1 5308 5308 BE WOMEN'S HEALTH 2019 PROFORMA, 655703 2021 S05 OF001 A 1 4896 4096 EXECUTIVE OFFICES 2018 PROFORMA, 655706 2021 C03 OF001 A 1 1350 1350 121 OFFICE PARK , 1/1/17 CO* asking $22-24 NNN 655707 2021 C03 OF001 A 1 7468 7468 121 OFFICE PLAZA , 655708 2021 C03 OF001 A 1 2692 2692 121 OFFICE PLAZA , Rent per Appraisal at $26.75 NNN 655709 2021 C03 OF001 A 1 1859 1859 121 OFFICE PLAZA , 1/1/17 CO* asking $22-24 NNN 655710 2021 C03 OF001 A 1 12034 12034 121 OFFICE PLAZA , 655887 2021 G01 MF001 A 3 570160 406540 PARKVIEW APTS 2019 Partial Complete (Rent Only). 2019 Partial Complete, 656440 2021 S05 OF010 A 1 7166 7166 2018 Proforma, 10/16 The properties in this area are NNN. Check with Karen on Value 656442 2021 G01 SC045 C 2 4400 4400 2019 PROFORMA . OWNER OCCUPIED, 656613 2021 S08 OF015 A 1 16210 13709 2019 INCOME-4758SHELL SPACE, 656614 2021 S08 OF015 A 1 6952 6900 MEDICAL OFFICE 2020 Income 656764 2021 S09 SE036 A 1 37050 37050 2015 Proforma, 656769 2021 S11 RE040 A 1 3224 3224 , 656779 2021 S10 RE030 A 1 13656 14656 New Age Montessori pro, 656780 2021 G01 WH040 A 2 105695 92577 ADVANTAGE SELF STORAGE FRISCO 49% CC, 49% CC 656781 2021 G01 WH040 A 2 105695 92577 ADVANTAGE SELF STORAGE FRISCO 49% CC, 49% CC 656782 2021 S05 RE010 A 1 50905 50905 DATCU , 656785 2021 G01 SC045 A 2 42000 42193 LANTANA TOWN CENTER 2019 income, 11/8/17 XCEL SHOWS 1880 AVAIL @ NEG NNN 656790 2021 G01 SC045 A 2 42000 42193 LANTANA TOWN CENTER 2019 income, 11/8/17 XCEL SHOWS 1880 AVAIL @ NEG NNN 656791 2021 G01 SC045 A 2 42000 42193 LANTANA TOWN CENTER 2019 income, 11/8/17 XCEL SHOWS 1880 AVAIL @ NEG NNN 656793 2021 S05 RE090 A 1 123322 122962 , 656884 2021 G01 MF001 A 1 252346 270296 THE ATHERTON AT PARKWEST 2019 Income, 657195 2021 S09 OF015 A 1 10110 9589 2019- ACTUALS, 2017-Xcelligent asking $24.50 NNN 657196 2021 G01 OF015 A 1 8463 8370 NULL 657197 2021 S09 OF015 A 1 6496 6496 2018 INcome70% vacant, 657198 2021 S09 OF010 A 1 10564 8500 2019 Income, 657199 2021 G01 OF015 A 4 3860 3860 NULL 657402 2021 S09 OF001 B 2 1118 1118 2015 pro, 657403 2021 S09 OF001 B 1 1101 1101 2016 Proforma from Listing, 657404 2021 S09 OF001 B 2 1091 1091 2015 pro, 657405 2021 S09 OF001 B 2 1091 1091 2015 pro, 657406 2021 S09 OF001 B 2 1091 1091 2019 pro, 657407 2021 S09 OF001 B 2 1101 1101 2015 pro, 657408 2021 S09 OF001 B 2 1118 1118 2015 pro, 657422 2021 C02 RE040 A 1 3093 3093 DAIRY QUEEN , 657430 2021 G01 MF001 A 1 273664 194254 HEBRON STATION APT PH 3 2020 income 657431 2021 G01 MF001 A 1 273664 194254 HEBRON STATION APT PH 3 2020 income 657580 2021 S09 OF001 B 2 2560 2560 2017 pro PROPERTY VACANT GOING ON 3 YEARS. APPLIED 2 YR LEASE UP TO ASKING RENTS FOR VALUE, 2017 COSTAR LEASE ASKING 14.00 NNN 657581 2021 S09 OF001 B 2 1912 1912 2019 Proforma, 657582 2021 S09 OF001 B 2 2226 2226 2019 Proforma, 657583 2021 S09 OF001 B 2 2386 2386 2015 pro, 657584 2021 S09 OF001 B 2 2600 2600 2015 pro, 657585 2021 S11 OF001 A 1 5257 5257 TROPHY CLUB FAMILY MEDICINE 2019 PRO FORMA, 657586 2021 S11 OF001 A 1 7619 8060 2019 proforma, 657618 2021 C03 SC010 A 1 1817954 1795599 NEBRASKA FURNITURE 2018 Proforma. Value Retail Space at $12nnn. Value warehouse at $3.50 nnn, 657695 2021 G01 AA001 C 3 19890 19890 SHOPS OF KRUM 2019 income., "Working with actuals, I came up higher than notified. Notified amount is placed in ""Distribute Value"" and I kept my reworked income in DC." 657697 2021 S09 OF015 A 1 23939 23523 2020 income, 657698 2021 S09 OF015 A 1 12070 8505 2020 income some rents NNN some gross. Owner occupied 4,532 sq ft (no Cam on rentl roll for owner), 658109 2021 S08 OF010 A 1 6652 6652 2019 pro. Executive Suites. 2019 Proforma based off verbal testimony., 658111 2021 S05 RE040 A 1 2726 2726 , 658113 2021 S05 RE100 A 1 4464 4464 VILLAGE VETERINARY , 658214 2021 G01 MF001 A 1 265038 265038 LANTOWER LEGACY LAKES NULL 658666 2021 S10 RE055 B 1 8000 8000 Dollar General #4606 2017 pro, 658749 2021 S10 OF001 B 1 2398 2398 2015 pro, 658750 2021 S10 OF001 B 1 2398 2398 2015 pro, 658751 2021 S10 OF001 B 1 1199 1199 BETTY MCKEAN REAL ESTATE 2019 pro, 658752 2021 S10 OF001 B 1 1199 1199 2019 pro, 658753 2021 S10 OF001 B 1 1199 1199 2015 pro, 658754 2021 S10 OF001 B 1 1199 1199 2015 pro, 658755 2021 S10 OF001 B 1 1199 1199 2015 pro, 658756 2021 S10 OF001 B 1 1199 1199 BETTER HOMES 2019 pro, 658757 2021 C02 RE070 A 1 0 11032 LA HACEINDA RANCH TAXABLE LEASEHOLD (SEC.23.13). LESSEE PAYS $0 RENT. VALUE BASED ON MARKET RENT PROFORMA. LAND ACCT 213497 OWNED BY CITY OF CARROLLTON., 658773 2021 S05 WH060 B 1 99000 99000 2015 INCOME, 658793 2021 S10 RE030 A 1 13262 13262 WISDOM MONTESSORI pro, 658801 2021 S09 RE030 A 1 11055 11055 , 658809 2021 G01 SC045 A 4 37599 37667 NULL 658810 2021 S09 OF015 A 1 6160 6160 2020 Pro forma 658812 2021 S09 OF010 A 1 1029 1029 FOSTER CHIROPRACTIC Excess land, 658815 2021 S09 RE070 A 1 3482 3482 2019 PROFORMA, 659217 2021 C03 RE040 A 1 3541 3541 RAISING CANE'S , 659223 2021 S05 WH060 B 1 78125 78125 2019 INCOME. ACTUAL RENT., 659224 2021 S05 WH060 B 1 78125 78125 2019 INCOME, 659225 2021 S05 WH060 A 1 78125 78125 2019 INCOME, 659327 2021 C02 RE040 A 1 2240 2240 KRISPY CREME , 659892 2021 G01 SC045 B 2 5421 5421 2019 income. NO NNN per leases, 3/18 CS SHOWS FOR SALE @ $1,200,000 1/17 remodeled and listed for 994,995 at patton properties. 4/16 FOR SALE AND 100% OCC AFTER REMODEL 659899 2021 S05 OF015 A 1 5896 5896 2019 proforma, 659900 2021 S05 OF010 A 1 2967 2967 2019 proforma This property has an additional 1,100 sq ft garage. Excess L:B Ratio is Flood, drainage, 659971 2021 S05 RE055 A 1 3288 3288 ENTERPRISE 2019 proforma, 659973 2021 S05 RE070 A 1 6471 6471 CATAHOULA'S LOUISIANA KITCHEN Was Bone Daddy's. 2021 Rent $15,333.33 per month $28.43 sf Lease terminates 10/31/2035 660206 2021 G01 FL020 A 1 9991 9991 2018 proforma, 660273 2021 S05 RE040 A 1 3755 3755 CORNER BAKERY pro, 660439 2021 C02 RE030 A 1 20935 20935 HEBRON MONTESSORI ACADEMY , 660440 2021 C02 OF020 A 1 11123 9735 WONDERLAND OFFICES , 660452 2021 S05 RE035 A 1 12983 12983 , 660515 2021 S09 RE010 A 1 3946 3946 Land account, 660516 2021 G01 MF001 A 1 356041 351774 ALAQUA APARTMENTS 2021 Income. Still in lease up. 660531 2021 S05 RE040 A 1 3832 3832 MCDONALD'S , 660532 2021 S05 RE040 A 1 3181 3181 CHICKEN EXPRESS , 4/18 FOR SALE $2,893,203 - ABSOLUTE TRIPLE NET 660533 2021 G01 MF015 A 4 141627 113300 CHURCHILL @ CHAMPIONS CIRCLE 2020 INCOME/EXP. LOW INCOME TAX CREDIT, 660545 2021 G01 FL020 A 3 69000 70000 WRG NULL 660574 2021 G01 SC045 A 5 19646 19124 WONDERLAND PLAZA 2018 PROFORMA, 3/18 COSTAR SHOWS 10,000 VAC @$25NNN 660586 2021 S05 OF010 A 1 22197 22197 2019 INCOME-HISTORICALLY HIGH VAC. APPLIED 7.5 CAP AGAIN DUE TO NUMEROUS ISSUES INCLUDING A CRACKED SLAB DUE TO RETENTION OF WATER BENEATH BUILDING., NEED ACTUAL RENT ROLL FOR 2020. 660591 2021 G01 SC045 A 1 32894 31627 RAYZOR RANCH TOWN CENTER 2018 PROFORMA, 2018 IS 100% OCC-NEED RENT ROLL AND I&E STATEMENT 660592 2021 S05 RE040 A 1 3559 3559 RAISING CANE , 660593 2021 G01 SC045 A 1 32894 31627 RAYZOR RANCH TOWN CENTER 2018 PROFORMA, 2018 IS 100% OCC-NEED RENT ROLL AND I&E STATEMENT 660594 2021 G01 SC045 A 1 32894 31627 RAYZOR RANCH TOWN CENTER 2018 PROFORMA, 2018 IS 100% OCC-NEED RENT ROLL AND I&E STATEMENT 660600 2021 S05 RE005 A 1 13500 13500 PRO CARE COLLISION 2017 proforma, 660601 2021 G01 FL020 A 1 7570 7570 2018 Proforma, 660602 2021 S11 RE025 A 1 60119 60119 Buc-ee's , 660609 2021 G01 WH015 A 2 150672 147865 FEDERAL EXPRESS 2018 Market proforma, this property is leased 661714 2021 G01 SC045 A 5 14003 14003 2019 PROFORMA, 661749 2021 G01 SC045 A 5 32306 28000 THE RAILYARD @ EAST END 2019 PROFORMA / actual rentsMostly office space. Used Office Cap Rate., 661750 2021 G01 MF001 A 3 109002 90675 EAST END LOFTS 2019 PROFORMA, DO NOT USE 661763 2021 G01 MF020 C 1 1629 175 NORTHLAKE VILLAGE RV 2016 INCOME, 661794 2021 S10 RE030 A 1 14218 14218 PRIMROSE , 661799 2021 G01 WH040 A 2 137427 85154 EXTRA SPACE STORAGE , 661800 2021 S08 RE055 A 1 17048 17048 ALDI 2017 proforma, 661804 2021 G01 SC045 A 5 31058 30959 2019 INCOME30% Vacant, 4/17 CS/XC SHOW 100% OCC 661808 2021 G01 WH015 A 4 947236 1020030 2018 Market Proforma, 661809 2021 G01 WH015 A 2 260070 249500 2017 proforma, 661810 2021 G01 WH015 A 3 329060 329060 2019 income, 661829 2021 G01 FL020 A 1 5900 5900 NATIONWIDE GUTTER 2020 PROFORMA. NO INFO PROVIDED. SEE DIRECT CAP. 661837 2021 S11 RE025 B 1 4786 4786 2019 pro, 661839 2021 G01 SC045 A 3 14800 14850 ROANOKE GATEWAY RETAIL 2019 Income, 661851 2021 G01 WH015 B 1 99000 99000 2020 INCOME, RENT ONLY 661852 2021 G01 WH015 B 1 75729 75000 2020 INCOME. NO DETAIL. ACTUAL = RENT ONLY. USE DIRECT CAP. PROPERTIES MARKETED AS MG LEASES. 661853 2021 G01 WH015 B 1 43725 43725 2020 INCOME. NO DETAIL. RENT ONLY. USE DIRECT CAP. 100% OCCUPIED. UP FROM 50% IN 2020. PROPERTIES MARKETED AS MG. NO REIMBURSEMENT SHOW IN OPERATING STMT. 661855 2021 G01 WH015 B 1 75480 75480 2020 INCOME. NO DETAIL. ACTUAL RENT ONLY. USE DIRECT CAP. PROPERTIES MARKETED AS MG LEASES. 661856 2021 G01 WH015 B 1 73500 73500 2020 INCOME. NO DETAIL. RENT ONLY IN ACTUAL. USE DIRECT CAP. PROPERTIES MARKETED AS MG. 661860 2021 S05 WH060 A 1 18000 15000 MOORE SUPPLY CO 2018 PROFORMA, 661862 2021 S05 MF002 B1 2 6436 6192 SUNSET PLACE 2020 INCOME 661904 2021 G01 MF015 A 4 69642 69264 BISHOP GARDENS LURA- 2020 INCOME/EXP. 60 OF 72 UNITS AARE TAX CREDIT (83%) 662202 2021 S05 WH060 B 1 40000 40000 2019 pro forma, 662214 2021 S08 RE030 C 1 1920 1920 , 662257 2021 G01 SC045 A 2 19772 18848 2018 income60% Vacant, 2018 FIELD SHOWS 2 SMALL VAC 3/18 CS SHOWS 3519 VAC AVAIL FOR LOW $30.00NNN 662268 2021 S05 SC020 B 1 346303 334799 DENTON CENTER 2019 INC. SECONDARY INCOME IS GROUND LEASE BANK OF AMERICA, 11/7/18 CS & TRANSWESTERN SHOW 42,478 VAC 10/2017 44,792 VAC @ NEG. 3/15 CS SHOWS 3200 VAC 662281 2021 C02 RE040 A 1 1898 1898 Starbucks No Land, 662286 2021 S11 RE030 A 1 16056 16056 Premier Academy 2019 Proforma, 662289 2021 S11 RE055 A 1 7552 7552 O'REILLY AUTO 2017, 662291 2021 S11 RE025 A 1 3080 3080 7-Eleven , 662300 2021 S05 FL020 B 1 56262 31158 , 667384 2021 C02 AA001 A 1 37750 37750 , 667479 2021 S11 OF020 B 1 2206 2162 , 667480 2021 C03 OF005 A 1 36000 36000 QUEST 2019 income, 667481 2021 C03 OF005 A 1 30000 30000 PANASONIC 2020 INCOME, 667495 2021 S11 OF015 A 1 6808 6808 Income proforma, 3/2017-CO* asking $25 NNN 667496 2021 S11 OF015 A 1 4786 4786 , 3/2017- CO* asking $25 NNN 667498 2021 G01 MF001 A 2 482664 368048 OVERLOOK BY THE PARK 2020 RENT ONLY. NO FINANCIALS. SEE SETTLED TAB. 668005 2021 G01 MF001 A 3 162500 122390 THE WOODLANDS 2020 INCOME. 668019 2021 G01 WH015 A 2 169320 169320 QUALITY INDUSTRIES 2019 Market Proforma, 668020 2021 G01 WH015 A 2 169520 169520 , 668026 2021 G01 SC045 A 4 15576 15282 2019 income, 11/17 XCEL SHOWS 4020 @ NEG NNN $7.50 Income on appraisal for Alpha at Oakmont 668373 2021 S05 WH025 B 1 436808 436808 VICTOR EQUIPMENT , 668400 2021 G01 SC045 A 5 18827 19036 2020 Income 668813 2021 C03 RE025 A 1 4680 4680 CORNER STORE #1577 2017 proforma, 669019 2021 S05 MF002 A 3 26122 26122 SEQUOIA VILLAGE APTS 2016 PROFORMA, 669067 2021 S09 RE025 A 1 3042 3042 7-11 , 669070 2021 S09 RE040 A 1 1744 1744 JIMMY JOHNS 2017 proforma, 669114 2021 S05 RE025 A 1 3080 3080 7-11 , 669289 2021 C03 RE055 A 1 6161 6161 MATTRESS FIRM 2019 Proforma, 669292 2021 C03 RE040 A 1 2758 2758 PANDA EXPRESS 2018 proforma, 669372 2021 S09 OF010 A 1 2600 2600 DANIEL DENTAL CLINIC , 670672 2021 S10 OF001 A 1 22810 22810 2016 pro, 670673 2021 S10 OF001 A 2 3519 3519 BERKSHIRE HATHAWAY HOME SERVICES 2016 pro, 670674 2021 S10 OF001 A 2 2475 2475 ACCESS 2020 proforma, 670675 2021 S10 OF001 A 2 1387 1387 SRI BALAJI MANDIR 2019 pro, from appraisal for 676076 rate shows $23.50 670676 2021 S10 OF001 A 2 2081 2081 MOORE INSURANCE 2019 pro, fee appraisal 2019 670677 2021 S10 OF001 A 2 1387 1387 BIG FROG 2019 Proforma, 670678 2021 S10 OF001 A 2 1987 1987 SMARTS EDUCATION 2016 pro, 670679 2021 S10 OF001 A 2 3032 3032 2016 pro, 670680 2021 S10 OF001 A 2 2056 2056 2016 pro, 670681 2021 S10 OF001 A 2 1511 1511 CANTRILL FINANCIAL 2019 pro - Also looked at sales in Team Drive, 670682 2021 S10 OF001 A 2 2497 2497 2016 pro, 670683 2021 S10 OF001 A 2 2679 2679 2016 pro, 670684 2021 S10 OF001 A 2 2665 2665 2015 pro, 670685 2021 S09 OF001 A 2 2743 2743 SPBS CLINICAL EQUIPMENT SERVICES 2019 pro, 670686 2021 S09 OF001 A 2 2661 2661 2016 pro, 670687 2021 S09 OF001 A 2 2534 2534 2016 pro, 670688 2021 G01 SC045 B 3 30201 32819 U.S. HEALTH WORKS 2019 INCOME, 3/19 CS SHOWS FOR SALE @$4.7 MILL PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670689 2021 G01 SC045 B 3 30201 32819 U.S. HEALTH WORKS 2019 INCOME, 3/19 CS SHOWS FOR SALE @$4.7 MILL PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670690 2021 G01 SC045 B 3 30201 32819 U.S. HEALTH WORKS 2019 INCOME, 3/19 CS SHOWS FOR SALE @$4.7 MILL PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670691 2021 G01 SC045 B 3 30201 32819 U.S. HEALTH WORKS 2019 INCOME, 3/19 CS SHOWS FOR SALE @$4.7 MILL PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670692 2021 G01 SC045 B 3 30201 32819 U.S. HEALTH WORKS 2019 INCOME, 3/19 CS SHOWS FOR SALE @$4.7 MILL PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670693 2021 G01 SC045 B 3 30201 32819 U.S. HEALTH WORKS 2019 INCOME, 3/19 CS SHOWS FOR SALE @$4.7 MILL PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670694 2021 G01 SC045 B 3 30201 32819 U.S. HEALTH WORKS 2019 INCOME, 3/19 CS SHOWS FOR SALE @$4.7 MILL PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670695 2021 G01 SC045 B 3 30201 32819 U.S. HEALTH WORKS 2019 INCOME, 3/19 CS SHOWS FOR SALE @$4.7 MILL PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670696 2021 G01 SC045 B 3 30201 32819 U.S. HEALTH WORKS 2019 INCOME, 3/19 CS SHOWS FOR SALE @$4.7 MILL PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670697 2021 G01 SC045 B 3 30201 32819 U.S. HEALTH WORKS 2019 INCOME, 3/19 CS SHOWS FOR SALE @$4.7 MILL PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670698 2021 G01 SC045 B 3 30201 32819 U.S. HEALTH WORKS 2019 INCOME, 3/19 CS SHOWS FOR SALE @$4.7 MILL PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670750 2021 G01 WH015 A 2 164580 164580 2019 Market Proforma, 670751 2021 G01 WH015 A 2 185000 185000 WAYFAIR 2019 Market, 670768 2021 C02 RE030 A 1 10000 10000 2017 proforma, 670773 2021 G01 WH040 B 3 193732 277651 MCGEE LANE STORAGE 2019 INCOME 1,208 Total Units. ACTUAL RENTS (INCLUDES RENT FROM RV AREA)., Need Rent Roll to determine amount of RV Parking vs. Mini Storage. Per 5/11 fee appraisal on 465714, 400 climate controlled units @ $13.20/ft and others @ $9.84. There are 250 u 670791 2021 S05 OF020 B 1 3720 3720 ALLISON ENGINEERING , 670817 2021 S10 OF015 A 1 24676 24676 NORTH FOREST OFFICES , 671351 2021 C03 OF001 A 1 1347 1347 2016 pro, 671352 2021 C03 OF001 A 1 1976 1976 MEN'S T CLINIC 2016 pro, 1/1/17 CO* asking $22-24 NNN 671353 2021 C03 OF001 A 1 1874 1874 2016 pro, 671354 2021 C03 OF001 A 1 1918 1918 2016 pro, 672297 2021 G01 WH015 A 4 1012040 1011740 2018 Market Proforma, 672606 2021 G01 WH015 A 3 546000 548495 2018 Income, RENT ONLY 672607 2021 G01 WH015 A 4 1037400 1041879 2019 Market Proforma, 672760 2021 S05 WH025 B 1 21600 21600 , 672794 2021 G01 MF001 A 1 87762 67535 RUDDELL ST APTS NULL 674253 2021 S05 MF006 A 2 24051 22200 AVE A APTS 2020 INCOME ONLY. 4/2021 SALE = $4,225,000 674358 2021 C03 RE025 A 1 3080 3080 7-11 2018 pro, 675286 2021 G01 MF001 A 3 57562 46046 SEVEN TWELVE APTS 2019 PROFORMA. Add RETAIL PORTION, "Add RETAIL PORTION from ""F"" income. 2019 Rent per website" 675372 2021 S05 RE025 A 1 4454 4454 Valero 2017 proforma, 675374 2021 G01 WH040 A 2 166437 121050 2020 INCOME/EXP 675456 2021 S05 RE090 A 1 87408 87408 2017, 675515 2021 G01 SC045 A 1 37478 37703 2019 Income, 675516 2021 S10 RE090 A 1 29644 29644 SPROUTS 2018 proforma, 675517 2021 G01 SC045 A 1 37478 37703 2019 Income, 675660 2021 S08 OF001 B 1 3286 3286 2016 pro. Asking $20 NNN, 675661 2021 S08 OF001 B 1 1846 1846 2019 income, 675662 2021 S08 OF001 B 1 1772 1772 2019 pro, 675663 2021 S08 OF001 B 1 2162 2162 2019 pro forma, 675757 2021 S05 OF020 B 1 1798 1798 RANCH HANDS RESCUE , 675814 2021 S09 OF020 B 1 2800 2800 , 2016 Rental rate estimated per fee appraisal of $18 sq ft NNN & 8.5 cap & Income value of $470,000 before lease up. 675815 2021 S11 RE040 A 1 2256 2224 Arby's 2017, 675816 2021 S11 RE040 A 1 2505 2505 Krispy Kreme 2017, 675817 2021 S11 RE040 A 1 2442 2442 POPEYE'S 2017, 676404 2021 C03 SC010 A 1 89227 89227 FLOOR & DECOR 2018 proforma, 676405 2021 C03 RE055 A 1 10304 10304 , 676464 2021 G01 SC045 A 3 14679 15064 , 676469 2021 S10 RE040 A 1 4883 4927 CHICK-FIL-A , 676470 2021 G01 SC045 A 2 22540 22724 2021 Income 676472 2021 C02 AA001 A 1 7110 7110 TEXAS ROADHOUSE 2017, 676593 2021 S09 RE030 A 1 10000 10000 THE LEARING EXPERIENCE 2018 proforma, RENT PER CS 676879 2021 S10 OF001 A 2 3418 3418 FRISCO DENTAL PLACE 2018 income proformaIncludes R696495, 676880 2021 S10 OF001 A 2 8988 8988 DERMOTOLOGY & SKIN SURGERY INSTITUTE 2016 pro, 676881 2021 S10 OF001 A 2 4188 4188 SHINE PEDIATRICS 2019 pro, 676882 2021 S10 OF001 A 2 2941 2941 FRISCO SPINE 2016 pro, 676883 2021 S10 OF001 A 2 6461 6461 2019 proforma - Owner occupied, 676884 2021 S10 OF001 A 2 1580 1580 PLANTING SEEDS 2017 pro, 676885 2021 S10 OF001 A 2 1941 1941 2016 pro, 676886 2021 S10 OF001 A 2 2685 2685 KEENE LUXARY TRAVEL 2016 pro, 1941 FT LEASED 8/18 676887 2021 S10 OF001 A 2 3766 3766 FRISCO ORAL & DENTON IMPLANT SURGERY 2019, 676888 2021 S10 OF001 A 2 2200 2200 WEALTH MANAGEMENT 2019 PRO FORMA, 676889 2021 S10 OF001 A 2 4184 4144 2016 pro, 676890 2021 S10 OF001 A 2 2872 2872 , 676891 2021 S10 OF001 A 2 2984 3051 , 676892 2021 S10 OF001 A 2 10066 10066 NORTH TX INSTITUE OF NUEROLOGY & HEADACHE , 676894 2021 S10 OF001 A 2 7040 7040 2019 pro, 676913 2021 G01 WH040 A 2 103264 85400 PUBLIC STORAGE 2019 INCOME, 676955 2021 S11 OF020 A 1 101484 101484 , 676958 2021 S05 RE005 A 1 7438 7438 INTEGRITY AUTO CARE , 676962 2021 S11 OF002 B 1 759 759 , 677020 2021 S05 WH001 A 1 11380 11380 , 677024 2021 S05 WH001 A 1 4248 4248 2018 PROFORMA, CITY OWNED BUT LEASED OUT 677029 2021 S05 WH001 A 1 6018 6018 2018 PROFORMA, CITY OWNED AND LEASED OUT 677030 2021 S05 WH001 A 1 6018 6018 2018 PROFORMA, CITY OWNED BUT LEASED OUT 677031 2021 S05 WH001 A 1 6018 6018 2018 PROFORMA, CITY OWNED BUT LEASED OUT 677032 2021 S05 WH001 A 1 4248 4248 2018 PROFORMA, CITY OWNED BUT LEASED OUT 677036 2021 S05 WH001 A 1 4248 4248 2018 PROFORMA, CITY OWNED BUT LEASED OUT 677040 2021 S05 WH001 A 1 4248 4248 2018 PROFORMA, CITY OWNED BUT LEASED OUT 677105 2021 S05 RE006 A 1 4800 4800 , 677107 2021 S05 WH060 A 1 16800 16800 2019 PROFORMA, 677114 2021 S14 WH060 B 1 30090 30090 WESTERN SON & RED RIVER , 677115 2021 S14 WH060 B 1 5100 5100 WHISTLE POST BREWING , 677116 2021 S14 WH060 B 1 2275 2275 , 677741 2021 S11 WH060 B 3 49000 44000 NULL 677960 2021 G01 SC045 A 2 8400 8400 , 677962 2021 G01 WH015 A 2 103960 103690 , 677971 2021 G01 MF001 A 2 230368 175891 EPIC APTS 2019 proforma. FOR 2019 SUBJECT WAS WORKED ON COST AGAIN, PLUS 10%. NEXT YEAR (2020) ONLY WORK ON INCOME AND EXPENSES.1/1/2017 PROPERTY WAS 59.49% COMPLETE, ADD RETAIL PORTION. 2019 Rent per Website., 2020 - PER RR NLA FOR MF = 176,071SF. 4,324SF VACANT. 677977 2021 G01 SC045 B 2 16505 16136 LEWISVILLE COMMONS 2020 INCOME - ONE VACANT SPOT AS OF 1/1/2019, 4/17 COSTAR SHOWS FOR SALE @ $3,876,000 677979 2021 G01 WH015 A 3 346080 347198 2019 Market Proforma, 678305 2021 G01 MF001 A 1 243953 179252 HEBRON 121 STATION 2020 Income 678307 2021 G01 MF001 A 1 463936 308138 Hebron Station 5 2020 INCOME 678308 2021 G01 MF001 A 1 243953 179252 HEBRON 121 STATION 2020 Income 678415 2021 S08 FL005 C 1 0 31776 , 678420 2021 G01 WH040 A 2 113706 87125 2019 INCOME.- HIGH VACANCY. NEVER STABALIZED FROM CONSTRUCTION, 678451 2021 S10 OF001 A 2 2676 2676 FRISCO HEALTH & WELLNESS 2016 pro, 678466 2021 S05 SC020 A 1 49365 46300 SHOPPING CENTER 2020 INCOME/EXP. EXCLUDE STARBUCKS FROM WORKUP (678465) 678467 2021 S05 SC020 A 1 49365 46300 SHOPPING CENTER 2020 INCOME/EXP. EXCLUDE STARBUCKS FROM WORKUP (678465) 678468 2021 S05 SC020 A 1 49365 46300 SHOPPING CENTER 2020 INCOME/EXP. EXCLUDE STARBUCKS FROM WORKUP (678465) 678793 2021 G01 MF001 A 1 326348 299786 Maxwell Canals at Grand Park , , 2020 Income. Actual I/E adjustment for acct 678792 679366 2021 S08 OF001 B 1 1000 1000 2019 INCOME PROFORMA. OWNER OCCUPIED, 679367 2021 S05 OF001 B 1 1000 1000 , 679368 2021 S05 OF001 B 1 1000 1000 2017 inc, 679369 2021 S05 OF001 B 1 1495 1495 2017, 679370 2021 S05 OF001 B 1 1496 1496 2017, 679417 2021 S10 FL020 A 1 2702 2702 2019 PRO FORMA. $13.24 PLUS $0.34/FT, 679720 2021 C03 OF001 A 1 4212 4212 2016 pro, 679721 2021 C03 OF001 A 1 1564 1564 , 1/1/17 CO* asking $22-24 NNN 679722 2021 C03 OF001 A 1 1920 1920 2016 pro, 1/1/17 CO* asking $22-24 NNN 679978 2021 S09 RE010 A 1 3004 3004 WELLS FARGO BANK 2018, 679979 2021 G01 SC045 A 2 23021 23021 , 679988 2021 G01 WH040 A 2 111146 85826 EXTRA SPACE STORAGE 2021 Income 680692 2021 G01 WH040 A 1 94797 78000 CREST SELF STORAGE 2019 Market proformaNoticed on cost - New property, 680785 2021 S09 HC020 A 1 223404 143450 DISCOVERY VILLAGE SENIOR LIVING 2017-INCOME, 681301 2021 G01 MF001 A 1 491837 473312 HUDSON APTS 2021 Income. Total NLA 624,666. Account 681301(473,312 NLA). With account 740203(151,354 NLA), 681304 2021 G01 MF001 A 1 491837 473312 HUDSON APTS 2021 Income. Total NLA 624,666. Account 681301(473,312 NLA). With account 740203(151,354 NLA), 681381 2021 G01 WH015 A 3 589850 588880 2018 Market Proforma100% Vacant, 682084 2021 S10 RE025 A 1 8986 8986 JOHNNY JOES , 682225 2021 G01 WH015 A 3 318060 318060 , 682231 2021 G01 MF001 A 1 531992 448312 Apartments. Add "F" income for retail portion. 682796 2021 S05 MF006 A 2 6867 6864 903 FANNIN APTS 2020 income, 682800 2021 S05 MF025 A 1 5028 5028 , 682816 2021 G01 SC045 A 5 11900 11900 2020 PROFORMA. 50-60% OWNER OCCUPIED. 682818 2021 G01 SC045 A 3 8160 8624 NULL 683481 2021 S05 RE055 A 1 16942 16942 CALIBER COLLISION 2019 income, 683488 2021 S05 OF020 B 1 13682 13682 DENTON RECORD CHRONICLES , 683489 2021 G01 WH015 A 1 350629 350387 2019 Market Proforma, 683502 2021 S10 RE055 B 1 5356 5356 , 683503 2021 S10 RE040 A 1 1148 1148 LITTLE CEASERS 2018 proforma, 683553 2021 S05 WH035 A 1 884646 884646 WINCO DISTRIBUTION 2019 proforma, 683565 2021 S10 RE040 A 1 2511 2511 JACK IN THE BOX 2017, 683566 2021 S10 RE030 A 1 9259 9259 2019 pro, 683568 2021 G01 SC045 A 2 6085 6035 2020 PROFORMA 683579 2021 G01 SC045 A 6 33684 33040 ONE ELM PLACE 2019 income, 683599 2021 G01 FL020 B 1 71257 71257 INFINITE PAKAGING 2018 Market profomra, PLEASE GET DETAILED BREAKDOWN OF BUILDING USE (office/manf/warehouse) SO PROPERTY CAN BE CORRECTLY CLASSED AND VALUED. 3/27/19-ML 683609 2021 G01 MF001 A 1 493492 409840 "2019 Income - Retail Portion on ""F"" line. Accounts 567435, 683609, 566717, 753478, and 581211", 683879 2021 G01 SC045 A 1 4618 4500 VERIZON STORE , PER COSTAR LEASED FOR 45.88/SF ABSOLUTE TRIPLE NET 684142 2021 G01 SC045 A 5 50573 50573 NULL 684563 2021 S09 SC005 A 1 96510 96510 BELK'S , 2017 PROFORMA-ACADEMY @ RAYZOR RANCH IS $9.95 FOR 72,156FT ON 2014 LEASE AND HOBBY LOBBY @ $9/DICK'S @ $15 IN ROBERTSON CREEK AS OLDER LEASES 685134 2021 G01 WH015 A 3 331600 330000 INTERCERAMIC DO NOT INCLUDE GROUND LEASE EXPENSE!-2019 ML 685570 2021 G01 OF005 A 1 3678750 1213450 CHARLES SCHWAB CORPRATE CAMPUS WITH ACCT 685567 685584 2021 S05 MF025 A 1 17210 17210 RINEY ROAD TOWN HOMES NULL 686714 2021 G01 MF001 A 2 208582 189403 HICKORY CREEK RANCH APTS Value with R686712 and R686713, 686743 2021 G01 MF001 A 1 493823 390146 THE CANALS AT GRAND PARK 2019 INCOME/EXPENSE PROPERTY IN LEASE UP 1/1/19 STILL SHOWS 16% VACANCY, USED HIGHER VACANCY AND EXPENSE % DUE TO BEING IN LEASE UP. EXPENSES ARE ACTUAL., 2020 Actual income 692379 2021 G01 SC045 A 2 17728 16798 GRANDSCAPE WEST 2019 proforma-on % rents, Per owner Rents $35-$38 sqft. 2018 RENTS HAVE BEEN ADJUSTED DUE TO LOW TRAFFIC REDUCING TO GROSS LEASES AS A % OF SALES. CURRENTLY ONLY 3 TENANTS OCCUPY 54% 692390 2021 C03 RE070 A 1 8145 8145 2017 pro, 692397 2021 C02 OF015 A 1 21601 21766 NULL 692456 2021 G01 MF001 A 2 203755 198755 MAJESTIC PARC 2020 INCOME 692476 2021 S09 OF002 B 1 1844 1844 Excess land, 692502 2021 S09 OF020 B 1 22755 21400 2019 proforma based on listing. Land tract (692505)., 692503 2021 S09 OF020 B 1 22755 21400 2019 proforma based on listing. Land tract (692505)., 692504 2021 S09 OF020 B 1 22755 21400 2019 proforma based on listing. Land tract (692505)., 692639 2021 G01 SC045 A 3 7647 6907 STRIP CENTER 2019 INCOME, 692907 2021 G01 SC045 A 1 4004 4004 EYE LAB 2019 iNCOME PROFORMA, 692909 2021 G01 SC045 A 2 15150 15150 , 692910 2021 G01 SC045 A 1 5088 4237 , 692925 2021 S11 OF002 B 1 1834 2954 , 692983 2021 S05 OF001 A 1 1593 1593 Velocity Physical Therapy , 692984 2021 S05 OF001 A 1 14010 16227 LIFE CREDIT UNION , 692985 2021 S05 OF001 A 1 14010 16227 LIFE CREDIT UNION , 692986 2021 S05 OF001 A 1 14010 16227 LIFE CREDIT UNION , 692987 2021 S05 OF001 A 1 14010 16227 LIFE CREDIT UNION , 692988 2021 S05 OF001 A 1 3136 2271 , 1/1/17 CO* asking $18.50 NNN 692990 2021 C02 OF001 A 1 3883 3883 , 692991 2021 C02 OF001 A 1 1400 2205 , 692992 2021 C02 OF001 A 1 3523 3523 2019 Proforma, 693350 2021 G01 MF010 A 1 214418 214418 2020 INCOME/EXP. HIGH VACANCY. USE DIRECT CAP. 200 TOTAL UNITS. 130 IN DENTON. 70 IN TARRANT (42190043) 693356 2021 S11 FL001 A 3 542880 542880 FARMER BROS. PROPERTY HAS 2 STORY NICE OFFICES ALONG WITH AN AREA WHERE THEY WORK WITH THE COFFIEE BEANS. THEY ALSO HAVE DOCKS. N, NEED % BREAKDOWN OF PROPERTY. OFFICE/DIST/MANUF. NEW MARY KAY POSSIBLE COMP 693357 2021 G01 MF010 A 1 190889 165875 ALTAS POINT , 2018-Use MF001 Schedule for valuation. 693809 2021 C03 OF001 A 1 2179 2179 COMMAX INVESTMENT GROUP Owner Occupied, 693810 2021 C03 OF001 A 1 1975 1975 , 693862 2021 S09 OF015 B 1 9730 9399 2021 - PROFORMA. SEE DIRECT CAP. HIGH VACANCY. 693863 2021 S09 OF020 A 1 5772 5745 , Excess Land Buildable?? 694179 2021 S05 WH060 B 1 30000 30000 PROBUILT 2019 INCOME., 694207 2021 G01 WH040 A 1 92666 89460 FRISCO SELF STORAGE All Climate Controlled, , 2020 ACTUALS - HIGH EXPENSES. 60% VACANT. 694210 2021 G01 WH040 A 1 92666 89460 FRISCO SELF STORAGE All Climate Controlled, , 2020 ACTUALS - HIGH EXPENSES. 60% VACANT. 694212 2021 S05 WH060 B 1 2800 2800 2017 proforma, 694259 2021 C02 AA001 A 1 5137 5137 CHICK-FIL-A 2017 proforma, 695750 2021 G01 MF001 A 1 15051 11485 FOSTERS Retail/Office 695752 2021 S11 RE080 A 1 21962 18737 NULL 695754 2021 C03 RE040 A 1 5180 4269 THE SHACK 2019 INCOME, 695755 2021 C03 RE040 A 1 38116 3115 BEACH COMBER BARS & GRILL 2019 INCOME, 695762 2021 S09 RE100 A 1 6760 6760 , 695764 2021 S10 OF015 A 1 6817 6817 PRECISION SMILES 2021 PROFORMA. NO RR/OPEX. SEE DIRECT CAP. ASKING RENT = $25.50 + NNN 695769 2021 S05 MF025 A 2 11085 10700 2019 Proforma, 695790 2021 G01 SC045 A 1 14668 8846 , 695791 2021 G01 SC045 A 1 9258 9258 , 696008 2021 S11 SC025 A 1 389026 351741 TANGER OUTLET MALL 2019 income, 8/28/19 - Using 1/1/2019 income info, calculated rents as of 1/1/20 to be 6,295,777 before adding in % rents. 2018 Adjust for additional TI 696462 2021 G01 SC045 B 1 14092 11920 WOODLAND 2019 income, 696463 2021 G01 SC045 B 1 14092 11920 WOODLAND 2019 income, 696495 2021 S10 OF001 A 1 1725 1725 2019 PRO FORMA, 696529 2021 G01 FL020 B 1 1920 1920 NULL 696579 2021 C02 OF001 A 1 6602 6602 , 696580 2021 C02 OF001 A 1 925 925 , 696581 2021 C02 OF001 A 1 2700 2700 , 696582 2021 C02 OF001 A 1 2074 2074 , 696583 2021 C02 OF001 A 1 2500 2500 , 696584 2021 C02 OF001 A 1 2461 2380 HUDSON LAW FIRM , 696585 2021 C02 OF001 A 1 3042 2700 , 696586 2021 C02 OF001 A 1 1499 1499 , 696587 2021 C02 OF001 A 1 1853 1853 , 696588 2021 C02 OF001 A 1 1622 1622 , 696589 2021 C02 OF001 A 1 1563 1563 , 696590 2021 C02 OF001 A 1 2789 2789 , 696605 2021 S09 SC030 A 1 232665 232438 LEWISVILLE TOWNE CROSSING 2020 income ADD IN UNDEVELOPED LAND AFTER INCOME., 2015 NEW BLDG AND PARTIAL OF LAST YEARS NEW BLDG. 2014 NEW BUILDING ADDED AND AREAS PREPED FOR 2 MORE. 696607 2021 S09 SC030 A 1 232665 232438 LEWISVILLE TOWNE CROSSING 2020 income ADD IN UNDEVELOPED LAND AFTER INCOME., 2015 NEW BLDG AND PARTIAL OF LAST YEARS NEW BLDG. 2014 NEW BUILDING ADDED AND AREAS PREPED FOR 2 MORE. 696608 2021 G01 SC045 A 1 3969 3947 2020 income proforma, 696880 2021 G01 WH040 A 2 108177 84812 ADVANTAGE STORAGE FLOWER MOUND 2021 - Not stabalized 697200 2021 G01 MF010 A 1 202540 202540 PRESIDIUM AT EDGESTONE NULL 697940 2021 S05 MF025 A 2 3920 3309 THE ARIA APARTMENTS NULL 697947 2021 G01 MF020 C 1 48408 260 Shady Creek RV Park & Storage 208 RV Spaces. Covered Storage. Also With 697947 that has 50 Spaces., 698103 2021 G01 MF001 A 1 352808 352808 ADARA WINDSONG RANCH APT 2021 income 698426 2021 G01 MF001 A 2 251262 233453 Cortland 2021 Income 698523 2021 G01 SC045 A 4 11484 11484 2021 PROFORMA, Costar asking rent of 14/NNN 698560 2021 C02 OF015 A 1 13920 13865 RETAIL 2019 income. 6,000 sq ft owner occupied, 698747 2021 S05 WH025 B 1 86361 83261 2019 INCOME PROFORMA, 698755 2021 S09 OF001 A 1 14109 13975 , 698756 2021 S09 OF001 A 1 4860 4860 , 698757 2021 S09 OF001 A 1 4861 4861 , 698758 2021 G01 SC045 A 3 16875 16875 , 698759 2021 S09 OF001 A 1 4860 4860 , 698760 2021 S09 OF001 A 1 4860 4860 , 698761 2021 S09 OF001 A 1 4507 4507 , 698773 2021 S10 OF001 A 1 4905 4905 2019, 699262 2021 G01 MF001 A 2 343805 255561 THE VILLAGE AT RAZOR RANCH NULL 699316 2021 C02 OF010 A 1 26786 26126 NULL 699372 2021 S09 OF001 B 1 1428 1428 , 699373 2021 S09 OF001 B 1 1147 1147 , 1/1/17 co* asking $18 NNN 699374 2021 S09 OF001 B 1 1147 1147 , 1/1/17 co* asking $18 NNN 699375 2021 S09 OF001 B 1 1413 1413 , 699376 2021 S09 OF001 B 1 1413 1413 , 699377 2021 S09 OF001 A 1 1147 1147 , 699378 2021 S09 OF001 B 1 1147 1147 , 699379 2021 S09 OF001 B 1 1433 1433 , 1/1/17 co* asking $18 NNN 699380 2021 S05 OF001 A 1 950 950 , 699399 2021 G01 FL020 B 2 5040 5040 NULL 699640 2021 G01 WH040 B 4 37970 37970 2019 proforma, 700010 2021 G01 WH015 A 2 234000 234000 2018 Market Proforma, 700011 2021 G01 WH015 A 3 312000 312000 2018 Market Proforma, 700012 2021 G01 WH015 A 4 1085280 1085280 , 700039 2021 S09 WH060 B 1 55066 33816 SWAIN BUILDING MATERIAL 2019 Proforma, 700323 2021 G01 SC045 A 1 6468 6468 2019 PRO FORMA, 700481 2021 S09 OF020 A 1 32517 31325 MIDWESTERN STATE UNV. , Single Tenant 10 year lease 4/18 to 4/28 700518 2021 S09 OF020 B 1 3392 3392 MOLLY MAID Excess Land, 700723 2021 S05 MF002 B2 4 9243 9043 HANN & OAKLNAD ST APT 2021 I/E ONLY, NO RENT ROLL 700724 2021 S05 MF002 A 3 14338 14338 HANN & OAKLAND ST APT 2021 I/E ONLY, 700725 2021 S05 MF002 B2 4 9243 9043 HANN & OAKLNAD ST APT 2021 I/E ONLY, NO RENT ROLL 700880 2021 C02 RE040 A 1 2240 2240 BURGER KING 2017 pro, 700894 2021 S11 OF002 A 1 1843 1267 , 700979 2021 S09 SC010 B 1 123684 123684 AT H OME Lease Info, Lease Info, but old lease 701036 2021 C02 RE070 A 1 4213 3989 EARLS 377 PIZZA 2018 PROFORMA, 701037 2021 S05 RE070 A 1 2410 2410 KIMSEY'S COFFEE , PART OWNER IN BUSINESS 701090 2021 S11 WH060 B 1 11760 11760 , 701105 2021 S10 OF001 A 1 1202 1202 2019 PRO FORMA, from appraisal for 670676 rate is $25.75 701106 2021 S10 OF001 A 1 2998 2998 , 701107 2021 S10 OF001 A 1 2779 2779 2019 PRO FORMA (STILL SHELL), 701108 2021 S10 OF001 A 1 2952 2952 DERMATOLOY PHYSICIAN 2019 PRO FORMA, 701109 2021 S10 OF001 A 1 2615 2615 , 701110 2021 S10 OF001 A 1 2622 2622 , 701111 2021 S10 OF001 A 1 2804 2804 , 701112 2021 S10 OF001 A 1 2466 2466 , 701113 2021 S10 OF001 A 1 2896 2896 , 701134 2021 S05 HC005 A 1 8303 8303 2019 proforma, 701150 2021 S05 MF002 A 1 7480 7480 % Complete 2019., 701518 2021 S14 AA001 A 1 5488 5488 VALERO CORNER STORE , 701546 2021 G01 FL020 A 1 16645 15997 AQUA TERRA 2021 Proforma 62% OFFICE 701936 2021 G01 SC045 B 1 14673 13870 2019 Income (HIGH VACANCY ISSUES FOR 2019), , ASKING RENT $25 + $7.29NNN - 3,004SF AVAIL PER FLYER. 5,000SF RENTED AT $18.50/SF + NNN. 701937 2021 G01 SC045 A 5 6516 6516 DENTON TOWN CROSSING , 11/17 XCEL SHOWS 100% OCC 701959 2021 G01 MF020 C 6 7756 198 WOODHAVEN MHP 2021 Income. 198 Total spaces. 177 MH + 21 RV. RV rent=360/month. MH Rent 400-420/Month. 701960 2021 G01 MF020 C 6 7756 198 WOODHAVEN MHP 2021 Income. 198 Total spaces. 177 MH + 21 RV. RV rent=360/month. MH Rent 400-420/Month. 701977 2021 S05 SC005 A 1 42486 42486 ROOMS TO GO , 702043 2021 S09 RE040 A 1 2542 2655 DOMINOES OLD TOWN 2020. $25/sf gross rent. Used expenses similar to 2019. 702059 2021 G01 SC045 B 3 10660 10660 2019 PROFORMA, 702061 2021 G01 WH040 B 5 21600 22200 SOUTH WEST RV RENTAL 2018 Market Profoma, 702062 2021 G01 FL020 A 1 27296 26354 TEXAS DEPT OF PUBLIC SAFETY 2018 PROFORMA, COST IS INFLATED 702268 2021 G01 FL001 A 1 140482 90200 LAKESIDE COMMERCE CENTER II (1600) 2019 INC, 702406 2021 C02 AA001 A 1 4575402 477022 Toyota Headquarters Toyota headquarters valued at $27NNN less 5% vacancy and 7% non reimbursed expense per Collin CAD 2021, 23% of total improvements in Denton County 702680 2021 C02 OF010 A 1 3567 3567 TEXAS HEALTH , 702687 2021 G01 MF001 A 2 277945 227079 PALLADIUM APTS 2021 Income. Add RETAIL PORTION. Land account exempt (661859) Adj land at $8 sq ft for 314,328 sq ft., "Add RETAIL PORTION from ""F"" income" 702781 2021 G01 SC045 A 1 5200 5200 2019 Rent Roll, 702782 2021 G01 SC045 A 1 6561 6511 2019 Rent Roll, 702921 2021 C02 OF005 A 1 101484 100000 NESTLE SKIN HEALTH , 703184 2021 G01 SC045 A 1 27010 26621 TORCHY'S 2019 income, 703185 2021 G01 SC045 A 1 27010 26621 TORCHY'S 2019 income, 704092 2021 S09 SC045 A 1 12080 11072 2020 Income, , 704094 2021 G01 WH040 B 3 35350 9340 , 704096 2021 S05 MF002 A 1 14800 14800 NULL 705216 2021 G01 SC045 A 3 30151 30151 RIVER WALK RETAIL BLDG1 AND BLDG 2 , 705695 2021 G01 MF020 C 6 14 13 TRANQUIL WATER RV PARK RV Park. 705733 2021 C02 OF010 A 1 24785 24193 2019 ACTUAL RENT-NO I&E, 705743 2021 G01 FL020 B 3 69000 69000 2019 Market Proforma, 705799 2021 G01 MF001 A 3 400512 374523 THE LANDING 2020 INCOME 705814 2021 G01 WH040 A 2 106802 82850 SIMPLY SELF STORAGE 2020 INCOME/EXP 705817 2021 G01 SC045 A 1 4480 4319 DOMINOS PIZZA 2021 PROFORMA. SEE DIRECT CAP. NO ACTUALS PROVIDED. DOMINO'S OWNER OCCUPIED. 706438 2021 G01 MF001 A 3 353927 373556 CENTURY 380 2020 INCOME/EXP. LOCATED IN AUBREY. ADD .25 TO HIGH END OF A CAP RATES. 706510 2021 G01 SC045 B 2 35675 32410 . 5538 sq ft owner occupied, CS SHOW ASKING $18 NNN 706513 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706514 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706515 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706516 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706517 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706518 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706519 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706520 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706521 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706522 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706523 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706524 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706525 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706526 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706527 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706528 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706529 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706530 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706531 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706532 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706533 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706534 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706535 2021 S05 MF002 A 1 42723 41894 Sharpshooter Properties NULL 706734 2021 G01 MF001 A 3 444118 462074 THE MANSIONS @ 380 NULL 707473 2021 G01 WH015 A 1 327801 327801 2019 Income. 327,000 including mezzanine finished out by seller, 707609 2021 G01 MF001 A 1 291480 298735 ENCLAVE & ROANOKE CITY CENTRE 2020 INCOME/EXP. VALUE W/ACCOUNTS 775887 & 707611 711807 2021 S05 OF020 A 1 3300 3290 2019 income, 711809 2021 G01 MF001 A 1 329415 326406 TOWER BAY LOFTS NULL 711814 2021 G01 SC045 A 1 48141 48141 ALAMO DRAFT HOUSE/STRIP , 711883 2021 C02 AA001 B 1 19988 19988 NULL 711884 2021 G01 AA002 B 1 24500 24500 United Way of Denton NULL 711952 2021 G01 MF001 A 1 226891 209253 HILLSTONE @ RIVERWALK 2020 INCOME 711992 2021 G01 SC045 A 2 37871 37688 2019 income/proforma, 711993 2021 G01 SC045 A 2 37871 37688 2019 income/proforma, 712650 2021 S05 OF005 B 1 324705 324705 2019 proforma. owner occupied, 712796 2021 G01 MF001 A 1 464974 350292 NULL 713217 2021 G01 SC045 A 1 10880 10750 NORTHLAKE PLAZA , 713340 2021 G01 FL020 A 1 13598 13968 2018 Market Proforma, 713341 2021 G01 FL020 A 1 26881 29200 , 713581 2021 G01 WH015 A 2 122100 122188 2019 PRO FORMA, RENT ONLY 714503 2021 G01 MF001 A 1 840888 254971 NULL 714510 2021 G01 MF001 A 2 265448 265448 DISCOVERY PARK APTS 2020 INCOME ONLY. HIGH VACANCY. LEASE UP. SEE SETTLED TAB. NO FINANCIALS PROVIDED. 714513 2021 G01 SC045 A 1 15265 15184 , 715380 2021 S05 OF001 A 1 7131 7131 Shoreline Office Buildings 2020 Income 715383 2021 S05 OF001 A 1 5555 5555 Office Condos Jan 2021 Rent Data from agent for two accounts. 715384 2021 S05 OF001 A 1 5555 5555 Office Condos Jan 2021 Rent Data from agent for two accounts. 715389 2021 S05 OF001 A 1 1560 1560 , 715495 2021 G01 SC045 A 3 5207 5206 , 715519 2021 C02 OF001 A 1 1199 1150 EDWARD JONES 2019 INC PRO FORMA, 715688 2021 S05 MF025 A 3 3766 4704 NULL 715920 2021 S05 MF002 A 1 6432 4857 , 717025 2021 G01 FL020 A 1 50744 50744 HACKBERRY PROPERTIES SOLD 8/2020 WITH A NOTE IN THE AMOUNT OF $4,875,000. ASSUME 20% DOWN = $5,850,000 ASKING $17 + NNN. SEE PROFORMA IN DIRECT CAP. 717026 2021 G01 WH040 A 1 95116 100575 Yellow Door Storage NULL 722372 2021 S14 RE055 A 1 21832 21930 TRACTOR SUPPLY 2019 PROFORMA BASED ON LEASE SIGNED AS BUILT TO SUIT, 723472 2021 G01 SC045 A 1 11880 11880 , 724011 2021 G01 SC045 A 1 8946 8750 2019, 724516 2021 G01 MF001 A 2 406860 221469 THE RUBY NULL 724521 2021 G01 SC045 A 3 18576 17800 NULL 724567 2021 G01 SC045 B 1 6820 6820 , 724861 2021 G01 WH060 B 1 42660 42660 NULL 725084 2021 G01 SC045 A 1 14774 13518 , 725087 2021 S09 RE085 A 1 14082 14082 LEWISVILLE BOOTS 2019 Proforma, 725089 2021 S09 MF002 A 1 9251 9251 Also Has Offices, 725131 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725132 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725133 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725134 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725135 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725136 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725137 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725138 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725139 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725140 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725141 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725142 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725143 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725144 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725145 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725146 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725147 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725148 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725149 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725150 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725151 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725152 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725153 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725154 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725155 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725156 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725157 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725158 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725159 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725160 2021 G01 MF025 A 4 51427 53361 Sherman Crossing NULL 725778 2021 G01 SC045 A 2 10720 10720 BUFFALO WILD WINGS , 726305 2021 S05 SC035 C 1 403327 314699 GOLDEN TRIANGLE MALL 2019 income, 726341 2021 S11 RE055 A 1 2964 3000 VERIZON 2019 Rent Only, 726383 2021 NULL WH035 A 1 280700 280700 USCS NULL 726387 2021 G01 SC045 A 3 10284 10284 , 726655 2021 G01 SC045 A 2 47750 47570 TROPHY CLUB TOWN CENTER NULL 726657 2021 G01 MF001 A 3 408615 408615 THE BYRON NULL 727533 2021 G01 SC045 A 1 24320 24320 , 728527 2021 C03 RE070 A 1 8318 7992 , 729110 2021 S05 OF001 A 3 7800 7800 Mission Street Office Condos NULL 729111 2021 S05 OF001 A 3 7800 7800 Mission Street Office Condos NULL 729128 2021 G01 MF001 A 2 317190 317190 Artistry @ PCR 2021 Income 729150 2021 G01 WH040 A 2 58141 58141 NULL 730058 2021 S09 OF001 A 1 12538 12539 4491 Long Prairie Condos 6 Units of 8 unit building owned by Developer 730059 2021 S09 OF001 A 1 12538 12539 4491 Long Prairie Condos 6 Units of 8 unit building owned by Developer 730060 2021 S09 OF001 A 1 12538 12539 4491 Long Prairie Condos 6 Units of 8 unit building owned by Developer 730061 2021 S09 OF001 A 1 12538 12539 4491 Long Prairie Condos 6 Units of 8 unit building owned by Developer 730062 2021 S09 OF001 A 1 12538 12539 4491 Long Prairie Condos 6 Units of 8 unit building owned by Developer 730758 2021 G01 OF015 A 1 4784 4937 Condos NULL 730759 2021 G01 OF015 A 1 5062 4938 NULL 730760 2021 S05 OF001 A 1 5420 4936 NULL 730829 2021 G01 WH015 A 3 714000 714000 , 730839 2021 G01 WH015 A 3 499700 499700 DHL , 731154 2021 G01 FL020 B 3 71541 27600 STALLION BUSINESS PARK NULL 731182 2021 G01 SC045 A 5 14954 14954 NULL 731206 2021 C03 RE070 A 1 8985 8985 54TH ST , 731423 2021 G01 MF015 A 2 158812 142800 PALLADIUM DENTON APTS 2020 INCOME/EXP 731541 2021 G01 MF001 A 1 262879 262879 2020 INCOME/EXP 731544 2021 C03 RE070 A 1 7188 7188 SALTGRASS STEAK HOUSE , 731567 2021 G01 SC045 B 4 116478 115137 2019 income, 731574 2021 S14 WH020 B 1 40200 40200 2019 proforma, 731644 2021 G01 WH040 B 5 55004 58468 TEXAS PREMIER STORAGE , 731661 2021 S05 MF005 A 1 138363 107110 NULL 731662 2021 G01 WH040 B 2 54555 57050 2019 income, 731663 2021 G01 WH040 B 3 60625 58625 2018 Proforma, 732238 2021 G01 FL020 B 3 101267 101267 2021 proforma, 732239 2021 G01 FL020 B 3 101267 101267 2021 proforma, 732240 2021 G01 FL020 B 3 101267 101267 2021 proforma, 732582 2021 G01 MF001 A 2 569253 433811 THOUSAND OAKS PH 5 2021 Income. Income includes land accounts 583449 & 583448. 732583 2021 G01 MF001 A 1 991600 612165 THOUSAND OAKS @ STAGS LEAP APT , 732584 2021 G01 MF001 A 1 991600 612165 THOUSAND OAKS @ STAGS LEAP APT , 733094 2021 G01 SC045 A 3 1883 1883 FRESH THAI , 733095 2021 G01 SC045 A 1 1925 1925 KIDZANIA 2019 INCOME, 733096 2021 G01 SC045 A 1 4662 4662 D'Z PUPPY PLACE , 733209 2021 G01 MF001 A 1 463936 308138 Hebron Station 5 2020 INCOME 733211 2021 G01 SC045 A 3 19950 19950 , 733212 2021 G01 SC045 A 2 14155 14155 , 733547 2021 G01 SC045 A 3 32822 32640 , 733554 2021 G01 WH040 B 4 35500 35500 2021 Income, 733555 2021 S14 MF002 A 4 23560 23560 2020 income, 733556 2021 G01 MF001 A 1 346269 346269 LAKE RIDGE APTS 2021 Income 733783 2021 G01 WH015 A 1 454300 454300 , 733812 2021 G01 WH015 A 2 1217200 1217200 , 739644 2021 S05 MF002 A 1 7637 7637 NULL 739879 2021 G01 WH015 A 2 220480 220480 NULL 739880 2021 G01 WH015 A 1 124800 124800 NULL 739881 2021 G01 WH015 A 1 104351 104351 NULL 740118 2021 S05 MF002 A 1 11844 5185 NULL 740203 2021 G01 MF001 A 1 239936 151354 THE HUDSON AT AUSTIN RANCH 2021 Income. This account has 2 parking garages, 741347 2021 G01 OF001 A 1 1964 1964 PEDIATRIC NULL 741371 2021 G01 SC045 B 2 1462 1462 NULL 741372 2021 G01 SC045 A 3 1462 1462 LUXE LOUNGE , 741373 2021 G01 SC045 B 2 1135 1135 , 741374 2021 G01 SC045 B 2 1135 1135 NULL 741375 2021 G01 SC045 B 2 1136 1136 NULL 741376 2021 G01 SC045 B 2 1135 1135 , 741377 2021 G01 SC045 B 2 1132 1132 NULL 741378 2021 G01 SC045 B 2 2071 2071 , 741408 2021 S05 MF005 A 2 352950 336332 The Retreat NULL 741700 2021 G01 SC045 B 4 9504 9504 2019 proforma, , PER OWNER, LEASES ARE GROSS NOT NNN 741703 2021 C02 OF005 A 1 618317 304473 Austin Ranch NULL 741787 2021 G01 MF001 A 1 389014 377066 LENOX CASTLE HILLS NULL 742231 2021 G01 SC045 A 1 8095 8040 NULL 742307 2021 S09 OF001 A 1 12538 12539 4491 Long Prairie Condos 6 Units of 8 unit building owned by Developer 742322 2021 G01 FL020 B 1 11000 11000 NULL 744196 2021 G01 WH015 A 2 308500 306280 NULL 744208 2021 S05 SC010 B 1 58692 59684 HOBBY LOBBY , Only Lease Info provided. No expenses. 744210 2021 S05 SC010 C 1 47031 47031 HARBOR FREIGHT/DIESEL FITNESS , 744712 2021 G01 SC045 A 4 153462 143511 TEXAS FAMILY FITNESS , 744713 2021 G01 SC045 A 4 153462 143511 TEXAS FAMILY FITNESS , 744714 2021 G01 SC045 A 4 153462 143511 TEXAS FAMILY FITNESS , 744715 2021 G01 SC045 A 4 153462 143511 TEXAS FAMILY FITNESS , 744716 2021 G01 SC045 A 4 153462 143511 TEXAS FAMILY FITNESS , 744717 2021 G01 SC045 A 4 153462 143511 TEXAS FAMILY FITNESS , 744718 2021 G01 SC045 A 4 153462 143511 TEXAS FAMILY FITNESS , 744719 2021 G01 SC045 A 4 153462 143511 TEXAS FAMILY FITNESS , 744720 2021 G01 SC045 A 4 153462 143511 TEXAS FAMILY FITNESS , 744740 2021 G01 SC045 A 1 24835 24835 , 744771 2021 G01 WH040 A 1 54740 57458 CUBE SMART 2019 Income. Property not stabalized. 66% Vacant. 2019 Purchase at 7.3MM, 744772 2021 C02 RE040 A 1 2205 2205 , 2019 Listing for sale $1,100,000 or lease 745033 2021 G01 WH015 A 2 268003 268003 NULL 746043 2021 C02 AA001 A 1 5808 5000 NULL 746144 2021 G01 WH015 A 4 783000 783000 CALLOWAY GOLF NULL 746593 2021 G01 WH040 A 1 327230 327230 ALL STORAGE NULL 748000 2021 G01 WH015 A 1 200794 200794 FISHER59 NULL 748457 2021 G01 MF001 A 3 272908 272908 ALTA CHAMPIONS CIRCLE APTS. 2021 - PROPERTY IN LEASE-UP THROUGH 2020. HIGH VACANCY. ANNUALIZE LAST QUARTER OF OPERATING INFO. USE DEC RENTS 748572 2021 G01 WH040 A 3 181726 181726 NULL 748797 2021 S14 MF002 A 1 10200 10200 NULL 748957 2021 G01 MF010 A 1 240889 169699 RIVER WALK FLATS ACTIVE LIVING 2020 .. HIGH VACANCY. LEASING UP. 748967 2021 G01 SC045 A 1 17336 16926 WINDSOR RIDGE CROSSING NULL 749107 2021 G01 SC045 A 3 24350 24254 2019 Income, 749130 2021 G01 SC005 A 1 64963 64963 ACADEMY NULL 749490 2021 G01 WH040 A 2 87000 87000 S & K STORAGE NULL 750721 2021 C03 SC010 A 1 89227 89227 FLOOR & DECOR, AND CHAIR KING , 750734 2021 S09 SC001 A 1 92740 90135 VISTA RIDGE MARKET PLACE 2019 INCOME -BEST BUY SPLIT TO IMP ONLY FOR 2019, 11.2.18 CS SHOWS 3465 VAC @ NEG 10/27/15 FOR SALE @ $24,000,000 3/15 COSTAR SHOWS 2185 AVAIL @ $24. MODIFIED FOR BIG BOX SPACE @ $12.00/FT. 750878 2021 G01 MF001 A 2 413316 246687 COPPER RIDGE I & II 2021 - PHASE 2 = PARTIAL COMPLETE FOR 2020. COST DOCS. 750981 2021 G01 MF001 A 3 210803 201654 MILLENIUM PLACE APT 2020 INCOME/EXP 752734 2021 G01 SC045 A 3 14516 14516 NULL 753478 2021 G01 MF001 A 1 493492 409840 "2019 Income - Retail Portion on ""F"" line. Accounts 567435, 683609, 566717, 753478, and 581211", 753479 2021 G01 MF001 A 1 0 124160 , 754364 2021 S05 WH060 B 1 10000 10000 NULL 754380 2021 S10 WH060 C 1 10283 10283 2019 iNCOME PROFORMA, 754386 2021 G01 MF001 A 2 337537 223012 Oxford at Lake View 2021 Income. ADD Retail Portion, 754389 2021 S05 SC010 B 1 55860 55860 RESTAURANT DEPOT NULL 754392 2021 S08 SC045 C 1 12421 12386 NULL 754437 2021 G01 WH020 B 3 263968 217240 NULL 754685 2021 G01 SC045 A 2 196361 102376 ELDORADO MARKET PLACE CENTER INCLUDES: 614541, 614544, 614543, 614553, 614542, 614545, 754685 754711 2021 G01 WH040 B 1 78750 78025 2021 Income. 50% Vacant, Still in lease up. Opened June 2020 754959 2021 S05 SC055 A 1 76525 72708 BARTONVILLE TOWN CENTRE 2019 income, Added excess land for 2020 755181 2021 G01 FL020 A 1 24000 36500 BOBCAT CORNERS NULL 755868 2021 G01 WH040 A 2 168004 168004 ALL STORAGE NULL 755872 2021 G01 WH015 A 4 1140525 1140603 JC PENNY NULL 755874 2021 G01 WH015 A 4 1001600 1001600 WESTPORT 11 NULL 756467 2021 G01 WH060 B 2 19766 18485 NULL 756533 2021 G01 WH015 A 3 460570 460570 NORTHWEST COMMERCE PARK - BLDG 1 NULL 756535 2021 G01 WH015 A 2 246358 246358 NW COMMERCE PARK - BLDG 2 NULL 756536 2021 G01 WH015 A 3 333148 333148 NORTHWEST COMMERCE PARK - BLDG 3 NULL 756572 2021 S05 MF002 A 2 12096 8060 2020 INCOME. NO DETAIL PROVIDED. MISSING INFO ON P&L. USE DIRECT CAP FOR ALL BUT RENT. 757320 2021 G01 WH040 A 1 93600 93600 MY GARAGE SELF STORAGE NULL 757351 2021 G01 WH040 C 4 17400 17400 , 757971 2021 G01 MF001 A 3 352554 367232 The Estates 3Eighty NULL 764927 2021 G01 MF020 C 5 3277 42 COUNTRY PINES RV PARK NULL 766573 2021 G01 FL020 A 1 24480 24480 NULL 766574 2021 G01 FL020 A 1 24480 24480 NULL 767401 2021 G01 SC045 B 1 28698 28698 ASKING RENT $18 NNN 767402 2021 G01 SC045 B 1 28698 28698 ASKING RENT $18 NNN 768356 2021 G01 WH015 A 4 815370 815370 NULL 768359 2021 G01 WH015 A 3 366084 366084 NULL 768479 2021 G01 WH015 A 3 459574 459574 ALLIANCE NORTHPORT - BLDG 2 NULL 768978 2021 G01 MF001 A 1 467356 243440 EPOCH ON EAGLE NULL 769769 2021 G01 WH015 A 3 611770 611770 NULL 769783 2021 G01 WH015 A 1 387098 387098 AMERCARE NULL 769784 2021 G01 WH015 A 4 795626 795626 NULL 769835 2021 G01 WH040 A 2 79390 79390 CUBE SMART NULL 770576 2021 G01 WH015 A 1 199500 199500 DFW NORTH IV NULL 770649 2021 S09 OF015 A 1 669529 252277 BRIGHT HEADQUARTERS 770651 2021 S09 OF015 A 1 669529 252277 BRIGHT HEADQUARTERS 771002 2021 G01 WH040 C 4 20644 20644 AIRFIELD STORAGE LLC NULL 771112 2021 S09 SC001 B 1 106303 106538 VALLEY SQUARE S/C 2020 INCOME/EXP. WORK W/74584,74591,74600,74607, 24-HOUR FITNESS VACATED. HIGH VACANCY. SEE SETTLED TAB. 90198 ND 77113 ARE GROUND LEASES AND NOT INCLUDED. 11/2/18 CS SHOWS 1012 VAC AND 8799 AVAIL IN 30 DAYS RATE WITHHELD-6000 FEET RENEWED IN 2018 2 771132 2021 G01 WH015 A 4 752250 752250 NORTHLINK - BLDG A NULL 771133 2021 G01 WH015 A 2 262250 262250 NORTHLINK - BLDG B NULL 771148 2021 G01 WH040 A 2 84378 84378 NULL 772275 2021 G01 WH040 A 2 135851 135851 SELF STORAGE NULL 773184 2021 G01 WH015 A 1 89970 89970 NULL 773555 2021 G01 SC045 B 1 35991 34943 Lewisville Town Center Replat for 2020. Created new EU. 773556 2021 G01 SC045 B 1 35991 34943 Lewisville Town Center Replat for 2020. Created new EU. 773886 2021 G01 MF001 A 1 340744 340744 NULL 773994 2021 G01 WH015 A 3 402802 402802 NULL 773995 2021 G01 WH015 A 2 125346 125346 NULL 774277 2021 G01 FL001 A 2 254961 242661 NULL 774849 2021 C02 SC035 C 1 383922 325627 GOLDEN TRIANGLE MALL NULL 774851 2021 C02 SC035 C 1 383922 325627 GOLDEN TRIANGLE MALL NULL 775466 2021 G01 WH040 A 2 96927 96925 Extra Space Storage PHASE I SITE PLAN PROVIDED. ADJUSTED SF. PHASE 2 APPROVED BY CITY BUT NOT BUILT (775465) 775866 2021 G01 SC045 A 5 21175 21175 AKING RENT $22NNN 775886 2021 G01 SC045 A 2 16475 16475 NULL 775891 2021 G01 FL020 A 1 8404 8404 NULL 775892 2021 G01 FL020 A 1 8404 8404 NULL 775893 2021 G01 FL020 A 1 8404 8404 NULL 775894 2021 G01 FL020 A 1 8404 8404 NULL 957912 2021 G01 SC045 A 3 12654 12654 NULL 957946 2021 G01 MF020 A 3 32036 168 SANGER / DENTON NORTH KOA NULL 957948 2021 G01 FL020 A 1 13485 13485 NULL 958283 2021 G01 WH015 A 3 702000 702000 ELIZABETH CREEK GATEWAY - BLDG D NULL 958285 2021 G01 WH015 A 3 403000 403000 ELIZABETH CREEK GATEWAY - BLDG E NULL 958292 2021 G01 SC045 A 3 9258 8846 LITTLE ELM CORNERS NULL 958293 2021 G01 SC045 A 3 9258 8846 LITTLE ELM CORNERS NULL 958872 2021 G01 OF020 B 1 10206 10206 NULL 958926 2021 G01 FL020 B 2 1500 1500 NULL 959100 2021 G01 WH015 A 2 224640 224640 NULL 959106 2021 G01 SC045 A 3 17680 17680 2021 Income 959173 2021 G01 WH015 A 3 429940 429940 NULL 959233 2021 G01 SC045 A 3 9887 9887 LEASING UP IN 2020. 12-MONTH COVID CONCESSIONS. NEARLY 100% OCCUPIED AS OF JAN 2021 PER AERIAL. REQUEST RR. SEE DIRECT CAP FOR PROFORMA. ASKING RENT $29 NNN 959354 2021 G01 WH040 A 2 211500 211500 ALL STORAGE NULL 959853 2021 C02 SC020 A 1 60894 60894 K-TOWNE PLAZA NULL 959854 2021 G01 SC045 A 2 50575 50575 K-TOWNE PLAZA NULL 963228 2021 G01 SC045 A 3 53950 52804 COTTONWOOD CROSSING 2021. R496383, R496379 R496380, R496378, 964925 2021 G01 WH015 A 4 1063620 1063620 NULL 966099 2021 G01 WH015 A 1 198392 195250 NULL 967133 2021 S05 OF001 B 1 6300 6300 2525 SCRIPTURE AGENT PRO FORMA 2020. Includes 967133, 967134, 967135 967134 2021 S05 OF001 B 1 6300 6300 2525 SCRIPTURE AGENT PRO FORMA 2020. Includes 967133, 967134, 967135 967135 2021 S05 OF001 B 1 6300 6300 2525 SCRIPTURE AGENT PRO FORMA 2020. Includes 967133, 967134, 967135 967201 2021 S05 OF001 A 1 14010 16227 LIFE CREDIT UNION , 967202 2021 S05 OF001 A 1 14010 16227 LIFE CREDIT UNION , 967203 2021 S05 OF001 A 1 14010 16227 LIFE CREDIT UNION , 967204 2021 S05 OF001 A 1 14010 16227 LIFE CREDIT UNION , 969280 2021 G01 SC045 A 4 7604 7613 NULL 969281 2021 G01 SC045 A 4 12134 12274 ASKING RENT $28 NNN 969282 2021 G01 SC045 A 3 4997 4997 NULL (6477 rows affected)