prop_id prop_val_yr nbhd_econ_area prop_type_cd class level_cd gba nra prop_name comment 2344 2023 S09 RE005 C 1 3130 3130 2013 proforma, 2349 2023 S09 RE055 C 1 1272 1272 ADVANTAGE AIR SOLUTIONS 2023 PROFORMA 2522 2023 S09 RE005 B 1 4085 4085 MIDAS , 3934 2023 S09 WH060 B 1 3600 3600 , 3937 2023 S09 WH060 B 1 2201 2201 2008 income, 3938 2023 S09 WH060 B 1 2201 2201 2011 income - unfinished on inside - warehouse only - no water or sewer, Rent: 625 hembry $1,050, mo 3940 2023 S09 WH060 C 1 7420 5320 , NEED RENT ROLL. 2011 SALE WITH R3945. 100% LEASED PER COSTAR 3945 2023 S09 WH060 C 1 2100 2100 , NEED ACTUAL RENT ROLL. 100% LEASED PER COSTAR 1/3/11. SOLD WITH R3940 4/2011 3990 2023 S09 RE020 A 1 4843 4843 , 4449 2023 S09 RE045 A 1 8290 7380 , 4702 2023 S09 RE025 B 1 7080 7080 2019 INCOME PRO FORMA, 4722 2023 G01 SC045 A 3 4480 4550 STRIP CENTER 2022 INCOME/EXP 4726 2023 S09 OF010 A 1 11119 11119 2022 proforma, 4731 2023 S09 OF010 A 1 8417 8277 2023 RENT ROLL 4735 2023 S09 RE070 A 1 4825 4825 BARIS RESTAURANT 2018 proforma-owner occ, 4740 2023 S09 OF020 A 1 6570 6570 2022- Property 100% vacant. 4742 2023 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 2023 S09 OF015 B 1 9932 9932 2012 income, 4772 2023 S09 OF015 A 1 12071 8505 2013 INCOME - 16.21 AVG RENTAL RATE. 4.29 CAM. 4,532 SQ FT OWNER OCCUPIED, 4778 2023 S09 OF020 A 1 4782 4782 2015 Proforma. Excess Land, 2013 100% occupied & $18 NNN per fee appraisal 4863 2023 S09 OF002 B 1 0 2461 , 4967 2023 S09 OF002 C 1 0 2620 2012 Proforma, 5438 2023 S09 MF006 C 4 3596 3596 LAKE SHORE APTS , 7943 2023 C03 RE005 A 1 3200 3200 COLONY CAR CARE , 7973 2023 C03 RE025 A 1 900 1100 , 7979 2023 C03 RE055 C 1 1225 2225 2019 INCOME, 8007 2023 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 2023 G01 WH040 B 3 10200 9600 2023 INC/EXP. GROSS RENT AS EGI. 8545 2023 S09 WH060 C 1 16890 16890 2019 Proforma, 8580 2023 S09 RE030 B 1 4538 4538 ROBINSON DAYCARE 2015 Prof, 12142 2023 S09 WH060 C 1 5050 5050 2014 income, 12296 2023 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 2023 S09 RE070 C 1 1334 1334 MAIN STREET CAFE 2018 proforma, 12321 2023 G01 MF001 B2 2 234042 223128 VISTAS ON THE PARK 2022 Income. Valued with R189142, R12324, R12321, REHAB IN 2015 12324 2023 G01 MF001 B2 2 234042 223128 VISTAS ON THE PARK 2022 Income. Valued with R189142, R12324, R12321, REHAB IN 2015 12325 2023 S09 MF025 C 1 3664 3664 4-PLEX , 12326 2023 S09 WH060 B 1 6000 6000 2019 INCOME PROFORMA, 12338 2023 S09 AA001 C 1 0 625 , 12351 2023 S09 OF002 C 1 3272 2272 , 12372 2023 S09 OF020 B 1 4165 4165 LODESTONE 2022 PROFORMA. COMPSTAK LEASE Q3 2019 $24 GROSS 4YR 12387 2023 S09 OF020 B 1 4800 4800 , OWNER OCCUPPIED 12446 2023 G01 FL020 C 1 6750 6750 2023 PROFORMA. SEE DIRECT CAP. - RENT ROLL PROVIDED 25% OFFICE 12482 2023 S09 WH060 C 1 4500 4500 , 12497 2023 S09 WH060 C 1 2100 2100 , 12599 2023 G01 OF020 B 1 22462 22462 NULL 12629 2023 S09 RE040 A 1 1621 1621 JIMMY JOHNS SANDWICHES 2014 income, 12642 2023 S09 RE055 C 1 3200 3200 LEWISVILLE BOOTS 2014 proforma, 13977 2023 S09 WH060 C 1 17865 17865 PROFORMA 2013-OWNER OCC, 14786 2023 S09 OF020 B 1 2094 2094 , 14792 2023 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 2023 S09 RE085 A 1 1125 1125 , 1/14 per owner asking $800 per month 14795 2023 S09 RE070 A 1 4400 4400 FLYING PIG 2023 PROFORMA 14796 2023 S09 RE085 A 1 10305 9009 2022 INCOME 14814 2023 S09 RE085 A 1 3988 3998 , 14821 2023 S09 RE085 B 1 3625 3625 2015 Income proforma, 14822 2023 S09 RE085 A 1 2970 2970 WE & YOU 2019 Proforma, 14823 2023 C02 AA001 A 1 5040 5040 NULL 14829 2023 S09 OF020 B 1 2340 2340 ENVSER SERVE 2015 pro, 2007-Co*-asking $16.50 nnn 15717 2023 S09 RE001 A 1 13919 17663 WATERSKI BOATS DALLAS 2022 PROFORMA 16076 2023 S09 OF002 B 1 2630 2630 , 16227 2023 G01 FL020 C 3 30618 32000 2023 PROFORMA 4 LAND ACCOUNTS ON PROP: 16238,16236,16234,16233 16228 2023 G01 FL020 C 3 30618 32000 2023 PROFORMA 4 LAND ACCOUNTS ON PROP: 16238,16236,16234,16233 16241 2023 S09 WH060 C 1 4335 7335 , 16244 2023 S09 WH060 C 1 6200 6200 , 16245 2023 S09 WH060 C 1 6000 6000 , MULTI-TENANT 16250 2023 S09 WH060 B 1 19100 19100 , 16253 2023 S09 SE050 B 1 29552 29552 , 16254 2023 S09 RE055 B 1 18612 24957 2018 income, 16494 2023 S09 RE025 B 1 4030 4030 2018 proforma, 16499 2023 S09 OF020 B 1 2013 2013 TITLE MAX 2019 Proforma, 16516 2023 G01 MF001 B1 2 323653 302988 PARK AT FLOWER MOUND 2022 INCOME 16522 2023 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 2023 G01 SC045 C 1 15524 15524 LEWISVILLE PLAZA , 1/12/12 COSTAR SHOWS 100% OCC 16541 2023 S09 RE025 B 1 2880 2880 7 Eleven 2017 PROFORMA, 16543 2023 G01 MF001 B2 2 318901 264824 PARC LAKE APTS 2022 INC/EXP 16549 2023 S09 AA001 C 1 13178 13178 2019 proforma, 16554 2023 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 2023 S09 RE010 C 1 5372 15830 BANK ONE , 16573 2023 S09 WH060 A 1 10000 10000 2019 Proforma, 16575 2023 S09 WH060 C 1 10000 10000 2022 PROFORMA 16579 2023 S09 WH060 C 1 20450 20450 WORKED INCOME 2002, 16682 2023 C02 RE100 B 1 5080 5080 , 16693 2023 S09 OF015 C 1 15977 15977 2022 PROFORMA 16701 2023 S09 WH060 C 1 10000 10000 XL Parts Auto Parts NULL 16713 2023 S09 RE040 C 1 0 1698 2009 income, 16718 2023 S09 RE040 C 1 1190 1190 CHURCHS Remodel 2005, 16744 2023 S09 AA001 B 1 3506 3506 , 16750 2023 G01 FL020 B 1 8050 8000 2022 INCOME/EXP 16763 2023 S09 WH060 B 1 4000 4000 SOUTHWEST PAINT & BODY 2011 proforma, 16830 2023 G01 SC020 B 2 36163 36703 VISTA PARK S/C 2022 INCOME/EXP. HIGH VACANCY 16915 2023 S09 OF010 C 1 25520 25440 FIRST TX MEDICAL NULL 16920 2023 S09 RE100 C 1 2800 2800 , 16929 2023 S09 OF010 C 1 8282 8282 2021 PROFORMA. OWNER OCCUPIED. INC LAND ACCT 16928, 16948 2023 S09 OF010 C 1 2755 2755 2018 proforma-owner occ, 16952 2023 S09 OF015 B 1 59105 42101 2022 INCOME PROPERTY HAS A HISTORY OF LARGE VACANCY SINCE IT WAS BUILT. 16972 2023 G01 SC020 C 2 119999 108111 ORCHARD VILLAGE 2018 INCOME W R165579, 16974 2023 S09 RE055 B 1 5400 5400 2018 INCOME., 16975 2023 S05 RE025 B 1 2496 2496 7-11 2017 PROFORMA, 17000 2023 G01 FL005 A 1 101310 101310 STERI TEK 2023 - RE LISITNG FOR $9.50 SF NNN + $2.50 EXP. 17010 2023 G01 WH040 C 3 30388 18806 2022 MINI STORAGE RENT ROLL, plus need to add in owner occupied sq ft of 9,300 sq ft, 17066 2023 S09 AA001 B 1 26532 26559 2022 PROFORMA - OWNER OCCUPIES PART OF SPACE 17067 2023 C02 AA001 A 1 3450 3450 , 17080 2023 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 2023 C03 RE030 B 1 4860 4860 2016 Proforma, 17120 2023 C03 RE055 B 1 3040 3040 , 2011-CO* asking $15 NNN 17122 2023 C03 RE025 A 1 2706 2706 Stop N Go 2023 PROFORMA 17132 2023 S09 OF020 C 1 5658 5658 2023 Proforma 17160 2023 G01 SC020 C 2 102816 98364 COLONY SQUARE 2022 INCOME 17162 2023 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 2023 C03 RE055 B 1 4832 4832 2016 income, 17169 2023 C02 RE030 B 1 4860 4860 La Petite Academy 2018 pro, 17200 2023 S09 SE036 A 1 21780 21780 , 17347 2023 S09 WH060 B 1 8645 10000 2023 RENT ROLL PROVIDED 17632 2023 S09 SC005 A 1 96455 88958 KOHLS 2019 proforma, 17636 2023 S09 WH060 C 1 7625 7625 , need actual lease 17649 2023 G01 FL020 C 1 33352 32000 2022 INCOME / 2023 PROFORMA, 44% Office, 17650 2023 S09 HC030 C 1 12927 45124 2011 proforma, 17668 2023 S09 OF015 B 1 31868 31868 2023 PROFORMA. 50% OWNER OCC 17689 2023 S09 RE045 B 1 13967 13967 , 17718 2023 S09 RE090 B 1 61565 59103 KROGER 2012 proforma, 17719 2023 S09 WH060 C 1 68900 69800 2022 Income. Expenses have a lot of extra items that were not included. 17792 2023 S09 RE010 A 1 4788 4788 REGIONS BANK 2015 Proforma, 17793 2023 C02 OF020 B 1 3212 3212 2018 PROFORMA, 17814 2023 G01 SC045 B 2 19060 19467 FLOWER MOUND SQUARE 2022 INCOME W/ 99043 17834 2023 S09 RE030 B 1 7069 7069 BLOSSOM VALLEY ACADEMY , 17841 2023 G01 SC045 B 2 8550 8550 STRIP CENTER CENTER MISMANAGED. HIGH VACANCY. BELOW MARKET RENT. 17869 2023 S09 RE005 C 1 4440 4440 2017 INCOME PROFORMA, 17898 2023 S09 WH060 C 1 68900 69800 2022 Income. Expenses have a lot of extra items that were not included. 17914 2023 G01 MF020 B 1 1358 45 LEWISVILLE MHP MH'S OWNED BY OWNER TOTAL VALUE $59,608 + ADD IN RESIDENCE, 17921 2023 S09 OF002 B 1 1152 1152 , 17959 2023 G01 MF015 A 3 130090 142264 BAYSHORE TERRACE 2022 INCOME W/137721. HIGH EXP 17972 2023 S09 RE005 A 1 8053 8053 2013 Proforma, 17980 2023 G01 MF020 A 3 2645 289 VILLAGE NORTH MHP 2019 proforma, 18021 2023 S09 OF010 B 1 7231 6040 Theracare home health 2017 proforma, 18023 2023 G01 SC020 B 2 118026 128380 LEWISVILLE WEST 2022 INC/EXP 18037 2023 S09 RE025 C 1 2100 2100 , 18043 2023 G01 MF001 B2 3 164851 156360 FOX HOLLOW APTS 2022 INCOME. HIGH EXP 18061 2023 S09 WH060 A 1 8500 8500 , 18075 2023 S09 OF020 B 1 0 1579 , 18078 2023 S09 WH060 B1 1 31736 31736 , 18090 2023 S09 OF020 B 1 3600 3600 PROFORMA, 18114 2023 G01 FL020 B 3 25000 25000 2023 Market Proforma 40% Office, 18121 2023 S09 OF002 C 1 971 1321 , 18133 2023 G01 FL020 B 1 36885 36939 2023 RR/IE. 18256 2023 S09 RE010 B 1 2100 1814 BBVA COMPASS BANK , 18271 2023 G01 MF015 A 2 191834 191196 BASSWOOD MANOR 2022 INCOME. HUD. Renovated 2009, 18273 2023 G01 FL020 A 3 122368 122728 2023 PROFORMA. 36,000 SF OFFICE SPACE VACANT. OWNER OCCUPIED. 12/12 SALE WAS AN INTERNAL TRANSACTION. 18336 2023 S09 RE040 A 1 3498 3498 RAISING CANES 2010 income, 18376 2023 S09 RE050 A 1 13191 13340 CALLOWAY'S NURSERY , INCOME FROM SALES LISTING ON COSTAR 3/23/11 18402 2023 G01 MF020 A 3 203 188 EAGLE RIDGE MHP SEPARATE LAND ACCTS. 78228 & 18403, 18515 2023 S09 OF020 C 1 4021 2821 Metal Exterior, 18518 2023 G01 SC045 B 3 15000 15000 NORTHWOOD RETAIL 2022 INCOME 18565 2023 S09 WH025 C 1 43904 43904 2015 proforma Owner Occupied, 18577 2023 G01 MF020 C 6 31 31 NORTH MILL MHP 2021 INCOME. OLD, LOW RENT PARK. RENTS RANGE FROM $225-$350 NEWEST RENTS 18588 2023 G01 WH040 C 2 19670 19670 2022 INCOME NO EXPENSES 18614 2023 S09 RE005 C 1 3150 3150 , 18630 2023 G01 SC045 C 2 19339 17360 STRIP CENTER 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 2023 S09 OF002 B 1 2556 2556 2016 pro, 18646 2023 G01 SC045 C 3 16568 16568 STRIP CENTER NULL 18651 2023 S09 RE002 B 1 1478 1478 2018 proforma, 18654 2023 G01 SC020 C 2 53727 50551 LAKE PARK SHOPPING 2022 INCOME 18662 2023 S09 WH060 B 1 32497 32497 2022 income. RR Only 18665 2023 S09 RE005 C 1 2022 2022 RXI AUTO CENTER , 18673 2023 S09 AA001 B 1 4898 4898 ALS BBQ RESTAURANT 2017 proforma.NNN. INC 136350 LAND ACCT., Last income recieved 18684 2023 S09 OF020 C 1 1242 2775 2022 PROFORMA IN DIRECT CAP. NEW TENANT/LEASE SIGNED 10/2022. $21 MG 18703 2023 S09 OF020 C 1 4706 3485 , 18750 2023 S09 WH060 C 1 15000 15000 2014 PROFORMA, 18751 2023 S09 WH060 C 1 25889 18772 2019 pro, 18755 2023 G01 WH040 B 2 43395 31875 2022 INCOME 3940 Total Units. No Climate Controlled. NO OUTSIDE PARKING INCOME, 18758 2023 G01 SC045 B 3 10500 10500 STRIP CENTER 2023 RR & P&L-> IT INCLUDES ANOTHER PROPERTY LOCATED IN DALLAS COUNTY 18760 2023 S09 RE055 A 1 4187 4187 Auto Sound , 18762 2023 S09 RE055 C 1 5266 4616 , 6/19 LISTED FOR $1.1MILLION 18763 2023 S09 RE055 C 1 5266 4616 , 6/19 LISTED FOR $1.1MILLION 18768 2023 S09 OF020 C 1 2400 2400 ROMNEY AUTO 2014 PROFORMA-OWNER OCC, 18776 2023 S09 RE055 A 1 5454 5454 2019 proforma, 18784 2023 S09 RE025 B 1 2560 2560 7 Eleven 2018 PROFORMA, 18787 2023 G01 AA001 A 2 2100 2100 NULL 18802 2023 G01 WH040 C 2 6260 5600 2022 Income, No Managment fee 18805 2023 G01 WH060 C 1 8617 8147 LANDSCAPE COMPANY NULL 18806 2023 S09 RE005 B 1 11650 11650 , 18815 2023 S09 RE005 B 1 0 5000 ALLSTATE TRANSMISSIONS , 18816 2023 S09 RE045 B 1 1659 1659 , owner was willed the property. $1,400/mth is what the placed rents for. 18817 2023 G01 MF020 A 3 3472 451 NORTHWOOD MHP 2019 income (Rent Roll Only), 2017 Rent $513 month ($6,156 annual) 18822 2023 S09 OF002 B 1 1872 720 , 18839 2023 S09 RE001 A 1 43463 36437 Bankston Nissan 2010 proforma only, 18844 2023 S09 OF020 C 1 4887 4887 2015 Proforma, 18846 2023 S09 MF020 C 1 7 16 Country Estates MHP , Highest & Best use is land value. 18849 2023 S09 OF020 C 1 2800 2815 2015 pro, 18851 2023 S09 WH060 C 1 13976 13976 2011 proforma. OWNER OCCUPIED, 18853 2023 S09 OF020 B 1 3704 3704 2016 PROFORMA, 18856 2023 S09 RE001 A 1 108646 107607 HUFFINES CHEVROLET , 18862 2023 S09 OF020 B 1 2268 2268 2019 PROFORMA, PROFORMA BASED ON ASKING RENT FOR 275579 18875 2023 S09 RE001 A 1 108646 107607 HUFFINES CHEVROLET , 18879 2023 S09 OF002 B 1 1268 1268 , 18897 2023 S09 OF020 C 1 6068 6068 , 18902 2023 S09 WH060 A 1 3180 2580 GRASSPERSON LAWNCARE & LANDSCAPING 2019 Proforma, 18916 2023 S09 WH060 B 1 12980 12980 2019 Inc Proforma, OWNER OCCUPIED PER COSTAR 1/12, 18922 2023 S09 OF002 C 1 1792 1792 THE BROKEAGE/LIFE HEALTH 2015 proforma, 18938 2023 S05 MF025 B2 4 7902 7902 2016 PROFORMA, REFERENCE ONLY 18950 2023 G01 SC045 C 1 12000 12000 STRIP CENTER 2022 INCOME 18953 2023 G01 WH060 A 1 8200 8200 CROSSFIT FLOWER MOUND 2023 PROFORMA 18957 2023 G01 MF020 B 1 36 36 THE PARKS OF FLOWER MOUND , 18964 2023 S09 WH060 C 1 31080 31380 2022 Income 18967 2023 S09 WH060 C 1 31080 31380 2022 Income 18971 2023 S09 WH060 B 1 9750 9750 2022 Income 18982 2023 S09 WH060 B1 1 20000 20000 , 19003 2023 G01 RE085 A 1 7128 7260 2023 PRORMA. 2017- 2nd floor for lease $12 GROSS, 3,630sf MANY SMALL OFFICES UPSTAIRS, 2017-Xcelligent for lease 19012 2023 S09 RE085 B 1 2100 2100 2022 PROFORMA. PARTIAL OWNER OCCUPIED 19021 2023 S09 RE085 A 1 1694 1694 CHASIN TAIL BBQ 2022 DIRECT CAP PER OWNER STATED RENT. WORK WITH R19018, 19029 2023 G01 OF020 B 1 7008 5624 2022 Income 19040 2023 S09 RE085 A 1 1470 1450 2022 prop still vacant due to ongoing apt construction nearby per owner. 19044 2023 S09 RE085 A 1 4200 2100 RETAIL 2022 Vacant due to ongoing apt construction per owner. 19123 2023 G01 FL020 B 1 5000 5000 2018 Market Proforma, 2017 PRO 19146 2023 S09 MF025 C 1 6669 6569 4-PLEX NULL 19194 2023 S09 FL025 C 1 9601 8507 2018 Market Proforma, NEED TO USE CURRENT MARKET RENTS 19196 2023 S09 OF010 A 1 7008 7008 2015 pro PROFORMA, 19206 2023 S09 RE055 C 1 3426 3222 2015 Proforma, 19209 2023 S09 OF020 C 1 6560 6560 2011 PROFORMA, 19211 2023 S09 AA001 C 1 6976 5760 2019 proforma, Informed owner need pics of second floor & copies of leases for 2010 19227 2023 S09 MF002 C 1 20076 19325 Lewisville Apartments 2019 Income -(Rent Only) small units. All utilites paid, 19244 2023 S09 OF010 A 1 12992 12992 2019 proforma, 19261 2023 S09 AA001 C 1 9225 9225 2016 proforma, 19351 2023 S09 RE006 C 1 4141 4141 Kwik Kar Oil & Lube 2012 proforma, 2017-for sale $1,300,000 ($313.93 sqft) Abs NNN. 19362 2023 S09 HC001 A 1 4528 4528 ABC PEDIATRICS SCHOOL 2019 income, 19376 2023 S09 OF010 A 1 13084 10755 MULTI-TENANT OFFICE 2022 - BELOW MARKET RENT ON LARGE SPACE. OWNER OCC?. SEE PROFORMA IN DIRECT CAP AT MARKET. 19387 2023 G01 SC020 C 1 48728 48000 2022 INCOME/EXP. HIGH VACANCY. 4,500 SF NOT LEASABLE DUE TO POOL. PARKING IS THEIRS ON ACCOUNT 19358 19419 2023 G01 MF020 B 2 61 61 Flower Mound MHP 2017 proforma, 19430 2023 S09 WH025 B 1 284167 229451 2014 income proforma, OWNER OCCUPIED, 19440 2023 S09 WH060 B 1 5404 4000 2022 INC/EXP 19443 2023 G01 SC045 C 3 5085 6000 STRIP CENTER 2023 PROFORMA. 2 TENANTS. ONE UNIT USED AS PERSONAL STORAGE. WATER DMAGE. LOW RENTS. 19467 2023 S09 OF002 B 1 1176 1176 , 19485 2023 G01 FL020 B 1 9180 9180 2018 Market Proforma, , 2020 Actual Income from Account quick report and Profit and Loss 19509 2023 S09 RE070 B 1 4488 4048 PANCHOS , 19540 2023 S09 WH060 C 1 10112 10122 , 19542 2023 S09 WH060 C 1 10112 20200 , 19550 2023 C02 WH060 A 1 3000 3000 2016 proforma, 19553 2023 C02 AA001 A 1 17600 17600 2018 proforma-owner occ, 19565 2023 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 2023 S09 WH060 B 1 14030 14030 2011 INCOME PROFORMA, 19573 2023 S09 OF020 C 1 3000 3000 2015 pro, 19595 2023 G01 MF020 A 3 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 2023 G01 MF020 A 3 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 2023 G01 MF001 B2 3 236989 215400 AUTUMN BREEZE 2022 INCOME. With R136266 (LAND), 19743 2023 G01 MF001 B1 2 568644 599112 OAK FORREST I & II APTS 2021 INCOME/EXP 19796 2023 S09 RE025 B 1 2090 1056 , 19801 2023 S09 OF010 C 1 5153 5153 , 19830 2023 S09 WH060 B 1 19920 19920 2010 income proforma-, ADD IN EXCESS LAND AFTER INCOME!!!! 19835 2023 S09 RE055 B 1 4800 4000 TEXAS CAR TITLE AND PAYDAY SERVICES 2016 INCOME PROFORMA, 19845 2023 S09 RE005 B 1 3160 3160 EAGLE TRANSMISSION 2019 Proforma, 19863 2023 S09 RE005 C 1 1500 1500 , 19873 2023 G01 MF015 A 1 102478 78562 St Charles Apts 2022 Income. LIHTC-Low Income Housing Tax Credit, 125 UNITS 710sf x 89 UNITS = 63,190sf 505sf x 28 UNITS = 14,140sf 154sf x 8 UNITS = 1,232sf 19878 2023 G01 MF015 A 1 102478 78562 St Charles Apts 2022 Income. LIHTC-Low Income Housing Tax Credit, 125 UNITS 710sf x 89 UNITS = 63,190sf 505sf x 28 UNITS = 14,140sf 154sf x 8 UNITS = 1,232sf 19886 2023 S09 OF020 B 1 2381 2381 2019 Proforma, 19895 2023 S09 MF002 C 2 14168 14160 GREEN OAKS APTS 2017 INCOME, 19897 2023 S09 WH060 C 1 9600 9600 2019 proforma, 19900 2023 S09 MF002 C 1 6062 6062 LAND-O-LAKES APTS 2016 PROFORMA, 19904 2023 S09 MF002 C 1 6062 6062 LAND-O-LAKES APTS 2016 PROFORMA, 19908 2023 S09 AA001 C 1 12568 12568 PART WHSE, PART STORE, Need actual income for 2012!! 19922 2023 S09 WH060 A 1 9600 9600 2019 PROFORMA, ACTUAL RENTS, 19953 2023 S09 WH060 A 1 0 50200 , 19962 2023 0 0 41400 2005 INC & EXP, 19996 2023 S09 WH040 C 1 19040 19040 , 20010 2023 S09 RE030 A 1 8036 8666 Childrens Courtyard 2018 proforma, Please value individually based on market rents of $15-$18 NNN 20022 2023 S09 RE025 B 1 1512 936 , 20031 2023 G01 MF001 B2 2 137586 131000 WILLOW RIDGE APTS 2022 INCOME / EXPENSE + RENT ROLL 20045 2023 S09 WH040 C 4 74448 74448 BILL'S BO-TEL 2018 Market Proforma, 20066 2023 G01 SC001 C 1 105077 103292 MAIN VALLEY SHOPPING CENTER 2022 INCOME 20068 2023 S09 AA001 B 1 8140 5340 Rental rate for Tire shop only. Small Sctrip Ctr & Car Wash, 20072 2023 S09 RE040 A 1 3362 3362 BURGER KING 2017 PROFORMA 2012 Remodel. 2009 Renovation, 20075 2023 S09 RE010 B 1 797 4110 BANK OF AMERICA , 20077 2023 S09 WH060 B 1 32000 32000 2019 Income, 20131 2023 G01 SC045 B 2 10110 10022 TARTAN VILLAGE 2022 I/E + RENT ROLL 20160 2023 S09 SP010 A 1 220393 950 2011 income proforma for Floating Boat Slips only does not include dry storage store etc. Need actual income and expence, 20184 2023 S09 WH060 B 1 25900 25900 STONE & GLAZING CONSULTING 2017 income proforma. OWNER OCCCUPIED, 20193 2023 G01 FL020 B 3 480400 478258 2022 INCOME, CONVERTED TO OFFICE/FLEX 20461 2023 S05 MF025 C 2 3649 3549 2022 RENT ROLL + I/E 20465 2023 S05 MF025 A 1 3804 4300 FANNIN APTS 2022 Income 20466 2023 S05 MF025 A 1 5624 5624 FANNIN COURTS 2022 INCOME 20502 2023 S05 MF025 B1 3 3592 3592 6-PLEX 2022 RENT ROLL EXP, Purchase 1/2017 20511 2023 S05 MF006 B2 3 8081 7416 Chestnut Oaks Apts 2022 income. Owner pays water, trash, sewer, internet, 20575 2023 S05 MF025 B1 3 4800 3984 4-PLEX 2009 INCOME - PlaceTo Be Apts, 20576 2023 S05 MF002 B2 3 16141 14272 PRAIRIE OAKS I & II APTS 2022 INCOME, 20577 2023 S05 MF002 B2 4 10704 10490 1000 W PRAIRIE ST APTS 2022 INCOME / EXPENSE NO RENT ROLL 20607 2023 S05 MF025 C 1 2144 2144 2016 PROFORMA, REFERENCE ONLY 20843 2023 S05 MF002 A 1 27016 27016 2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 21056 2023 S05 AA001 C 1 4396 4396 2019 Income proforma, 21435 2023 S05 RE030 B 1 3590 3590 TENDER LOVING CARE DAYCARE 2015 pro, 21850 2023 S05 MF002 C 4 8840 8840 CORAL ISLE APTS 2022 INC/EXP 21958 2023 S05 MF025 A 1 2992 2992 4-PLEX , 22064 2023 G01 MF001 C 3 78574 75336 GREENWAY APTS 2022 INCOME 22065 2023 G01 MF001 C 3 78574 75336 GREENWAY APTS 2022 INCOME 22066 2023 G01 MF001 C 3 78574 75336 GREENWAY APTS 2022 INCOME 22150 2023 S05 RE055 C 1 1204 1204 IREN'S SALON 2022 PROFORMA RENTED FOR $795/MONTH. TENANT PAYS WATER AND ELECTRIC 22272 2023 S05 OF020 B 1 3020 3020 2012 proforma, 23505 2023 S05 MF025 C 1 4726 3600 6-PLEX 2022 RENT 23887 2023 S05 OF015 B 1 8429 8200 2022 I/E STATEMENT 24746 2023 S05 OF020 B 1 2976 2976 2019 Proforma, 24817 2023 S05 RE025 B 1 2304 2304 Miller Grocery 2023 PROFORMA 25357 2023 S05 OF020 C 1 1500 1500 , 25674 2023 G01 SC045 C 1 6400 6400 STRIP CENTER 2022 Income 25679 2023 G01 MF001 B2 1 214846 207596 OAKS OF DENTON 2022 INCOME W/ 87066, 87065, 25679, 25684 2023 S05 OF010 C 1 42568 18770 DENTON COUNTY MHMR 2015, 25694 2023 S05 MF006 C 3 7884 7888 VIRGO & AIRIES APTS NULL 25699 2023 S05 MF002 C 5 7168 7168 ALPHA & OMEGA 2022 RENT ROLL NO EXP. USE DIRECT CAP. 25716 2023 S05 MF002 C 4 7168 7168 PECAN GROVE APTS 2022 RENT ROLL. NO EXP. USE DIRECT CAP. 25719 2023 S05 MF006 C 3 8288 8060 LEO & GEMINI 2022 RENTS NO EXP 25723 2023 S05 OF015 C 1 10140 8500 PROFORMA-MOSTLY OWNER OCCUPIED, 25727 2023 S05 MF002 C 5 21568 21600 IOOF APTS 2022 Income- 25% vacancy. 25740 2023 S05 MF002 C 5 21568 21600 IOOF APTS 2022 Income- 25% vacancy. 25743 2023 S05 MF002 C 5 21568 21600 IOOF APTS 2022 Income- 25% vacancy. 25746 2023 S05 MF025 B2 5 4854 5000 4-PLEX Kilkenny Apts 2022 Income. INCLUDES WATER,TRASH,SEWER,GAS. 25750 2023 S05 MF025 B2 5 5032 5032 4-PLEX 2022 INCOME + RENT ROLL 25755 2023 S05 MF025 B2 5 4992 6208 4-PLEX 2022 RENT ROLL / I&E 25757 2023 S05 MF025 B2 5 9343 8084 6-PLEX 2022 RENT ROLL + I&E 25760 2023 S05 MF025 B2 5 5546 5326 4-PLEX 2022 I/E + RENT ROLL 25761 2023 S05 MF025 C 4 3480 3480 6-PLEX 2022 INCOME 25764 2023 G01 MF001 C 3 103078 103814 HUNTCLUB APTS 2023 INCOME 25772 2023 S05 MF006 C 3 23536 23024 SUMERSET APTS. 2022 PROFORMA. RENT ROLL ONLY/NO EXP DETAIL 25793 2023 S05 RE040 C 1 2704 2704 FROSTY , 25797 2023 S05 RE055 C 1 3750 3750 2015 Proforma, 25806 2023 S05 RE025 C 1 4178 4178 2018 profoma, 25815 2023 S05 MF001 C 1 12000 12000 OCEANSIDE APTS 2009 INCOME, 25824 2023 S05 AA001 C 1 13570 13570 , 25828 2023 S05 AA001 C 1 13374 12516 WAREHOUSE 2011 INCOME, 25856 2023 0 2035 8140 DUPLEX , 25950 2023 S05 MF006 C 1 1540 1540 4-PLEX 2022 I/E + RENT SURVEY 25963 2023 S05 MF006 C 4 16474 17340 FRENCH QUARTER 2022 INCOME / EXPENSE + RENT ROLL 25977 2023 S05 MF002 C 2 18270 18000 TOWN & COUNTRY APTS 2022 PROFORMA.RENT ROLL ONLY NO EXP. TENANTS PAY OWN ELECTRIC, 26017 2023 S05 MF002 C 4 9348 9216 HUNTINGTON PLACE 2018 Proforma, , 2019 Proforma 26031 2023 S05 MF002 C 3 8008 7508 LOFT ON LOUISE APARTMENTS 2022 INCOME 15 Units. ALL BILLS PAID 26047 2023 S05 MF002 C 3 25652 25640 OASIS APTS 2022 Income. All bills paid, 26078 2023 S05 MF002 C 4 12264 12264 SCHOLAR'S INN APTS 2022 INCOME/EXP Efficiency(12) & 1 Bedrooms (12), 26093 2023 S05 MF002 C 4 12264 12264 SCHOLAR'S INN APTS 2022 INCOME/EXP Efficiency(12) & 1 Bedrooms (12), 26102 2023 S05 MF002 C 4 12264 12264 SCHOLAR'S INN APTS 2022 INCOME/EXP Efficiency(12) & 1 Bedrooms (12), 26124 2023 S05 MF006 C 4 16231 15720 ENCLAVE APTS. 2022 INCOME. Tenants pay electricity, owner pays rest, 26135 2023 S05 MF002 C 3 17200 17200 PALMS APTS 2022 Income (28 One Bedrooms, 2 two bedroom), 26142 2023 S05 MF002 C 4 19560 19440 THE COURTYARDS 2018 Income. ALL BILLS PAID. work with 26195, 26191 2023 C02 AA001 B2 1 2120 2000 2019 Incme, 26195 2023 S05 MF002 C 4 19560 19440 THE COURTYARDS 2018 Income. ALL BILLS PAID. work with 26195, 26217 2023 S05 MF025 C 4 2979 2979 2019 income, 26227 2023 S05 MF006 C 3 6344 6348 SILVER SPUR APTS 2022 RENT ROLL. All Bills Paid, 2018 Mgmt fee est. 26232 2023 S05 MF002 C 3 17200 17200 PALMS APTS 2022 Income (28 One Bedrooms, 2 two bedroom), 26272 2023 S05 MF025 B1 3 10268 10268 NULL 26273 2023 G01 SC005 A 1 104452 114009 CONNS 2022 RENT ROLL + I/E 26278 2023 S05 MF025 B1 3 10268 10268 NULL 26280 2023 S05 SC005 C 1 134805 130380 DILLARDS , 26284 2023 S05 MF025 B1 3 10268 10268 NULL 26290 2023 S05 SC005 A 1 89948 89948 JC PENNEY PROPERTIES INC #1046-2 , 26298 2023 G01 SC005 A 1 113600 113600 MACYS , 26303 2023 S05 MF006 C 1 14816 14552 ARBOR APTS 2022 RENT ROLL - ALL BILLS PAID. 4 UNITS VAC ON JAN 1 2023 PER OWNER 26311 2023 S05 MF002 C 5 19440 19200 CAMPUS EDGE APTS 2022 INCOME & EXP 3/2021 SALE 26313 2023 S05 SC005 C 1 134805 130380 DILLARDS , 26334 2023 S05 MF002 C 5 10456 10456 1405 N LOCUST ST APTS 2022 RENT SURVEY / P&L 26348 2023 S05 OF020 C 1 5341 5295 2015 Proforma. Owner Occupied, 26376 2023 S05 MF002 A 3 6384 6062 NORTH ELM APTS 2022 INC/EXP 26389 2023 S05 MF002 C 5 10268 10224 ELM TERRACE APTS 2022 INCOME 12 UNITS 2 BED 1 BATH EACH AVG RENT $1,100 26403 2023 S05 OF020 B 1 1500 1500 2019 proforma, 26409 2023 S05 MF002 C 5 6796 6796 ELM PLACE APTS 2022 INCOME. INCOMPLETE PL. USE DIRECT CAP. 26446 2023 S05 OF002 B 1 1408 1408 2015 pro, 26450 2023 S05 MF025 C 1 5722 5722 NULL 26457 2023 S05 MF025 C 1 5722 5722 NULL 26484 2023 G01 OF020 B 1 3257 3257 NULL 26502 2023 S05 OF002 B 1 1332 1332 2015 pro, 26507 2023 S05 OF010 C 1 5016 5016 2018 income, 26510 2023 S05 OF010 C 1 5016 5016 2018 income, 26517 2023 S05 MF025 B2 5 3692 3692 4-PLEX , 26521 2023 S05 MF025 C 4 3624 3624 2022 RENT ROLL NO EXP. Converted House style 26575 2023 S05 MF002 C 5 19440 19200 CAMPUS EDGE APTS 2022 INCOME & EXP 3/2021 SALE 26584 2023 S05 MF002 C 2 9840 9840 THE COURTYARDS APTS 2022 Income 26598 2023 S05 MF025 B1 3 14120 14120 2019 PRO FORMA, 26600 2023 S05 MF025 B1 3 14120 14120 2019 PRO FORMA, 26605 2023 S05 MF025 B1 3 14120 14120 2019 PRO FORMA, 26610 2023 S05 MF025 B1 3 14120 14120 2019 PRO FORMA, 26616 2023 S05 MF025 C 1 2940 2940 2016 PROFORMA, REFERENCE ONLY 26617 2023 S05 OF002 B 1 1488 1488 2015 pro, 26643 2023 S05 OF002 B 1 4146 3894 2017 proforma, 26644 2023 S05 MF002 B2 5 6800 6672 CLASSIC OAKS NULL 26652 2023 S05 MF002 B2 5 6800 6672 CLASSIC OAKS NULL 26662 2023 S05 MF025 B2 1 3360 3360 NULL 26664 2023 S05 OF002 B 1 2798 2798 2015 pro, 26669 2023 S05 MF025 C 1 4168 4168 2022 RENT ROLL & I/E 26673 2023 S05 MF002 C 3 8476 8476 EAGLE POINT APTS 2022 P/L. Very High expenses 26679 2023 S05 MF002 C 3 8476 8476 EAGLE POINT APTS 2022 P/L. Very High expenses 26687 2023 S05 OF002 B 1 2280 2280 2022 PROFORM - SEE DIRECT CAP 26691 2023 S05 MF002 C 5 8244 8824 ELMWOOD APTS 2022 I&E 26692 2023 S05 MF025 C 1 2600 2600 4-Plex 2022 I/E + RENT SURVEY 26697 2023 S05 OF002 B 1 1428 1428 2015 pro. Rent $1,150, 26699 2023 S05 OF002 B 1 1835 1835 2015 pro, 26715 2023 G01 FL020 C 2 10672 9800 PANHANDLE HOUSE RECORDING STUDIOS 6,000 S.F. IS WAREHOUSE STORAGE SPACE., 26723 2023 S05 OF002 B 1 1821 1821 DELAMAR PLACE 2022 PROFORMA 26726 2023 S05 RE075 C 1 1357 1300 , 26740 2023 S05 MF006 C 3 10930 10770 CROSSING APTS 2016 INC., 2018 PFWD 26756 2023 S05 OF020 C 1 8317 14900 OLD BANK BLDG 2014 income. 7,873 sq ft street level. 7,873 sq ft basement, 26758 2023 S05 MF025 C 1 1792 1792 , 26762 2023 S05 OF002 B 1 1360 1360 2015 pro, 26772 2023 S05 MF025 C 4 4468 4468 4-PLEX HARRINGTON PLACE 2019 income proforma, 26799 2023 S05 MF025 B2 5 3552 3552 4-PLEX 2019 INCOME proforma, 26801 2023 S05 OF002 B 1 1596 1596 2015 pro, 26804 2023 S05 MF025 C 4 6400 6400 6-PLEX INCOME ONLY NO EXPENSES 26805 2023 S05 RE002 C 1 2680 2680 , 26806 2023 S05 OF020 C 1 2750 2750 2019 proforma, 26813 2023 S05 MF006 C 1 8910 8910 THE GRADUATE 2022 INC/EXP 26815 2023 S05 MF025 C 4 7056 7056 CHATEAU 2022 income 26820 2023 S05 OF002 B 1 2830 2830 2015 pro, 26824 2023 G01 SC045 C 1 8520 7200 STRIP CENTER NULL 26833 2023 G01 SC045 C 2 5146 5000 RETAIL STRIP 2023 INCOME 26843 2023 G01 SC045 C 3 8200 8200 RETAIL STORES 2022 INCOME - MODIFIED GROSS LEASE. TENANT PAYS NETS ONLY WHEN THERE IS A 10% OR MORE INCREASE IN TAXES AND INSURANCE, 26874 2023 S05 RE055 A 1 1470 1470 2014 INCOME, 26882 2023 S05 MF002 C 5 40174 43050 GRANDVIEW GARDENS APTS 2022 I/E + 2023 RENT ROLL 26888 2023 S05 MF006 C 3 4880 5000 UNIVERSITY GARDEN 2022 INC/EXP 26917 2023 G01 FL020 B 1 7276 7398 NULL 26923 2023 S05 OF020 C 1 1026 1026 2012 proforma, 26924 2023 S05 OF002 B 1 2688 2688 2022 PROFORMA. SEE DIRECT CAP. OWNER OCCUPIED 26927 2023 C02 RE055 C 1 12792 12542 Gentry's Vape Shop NULL 26929 2023 S05 MF002 C 4 35796 35796 Westin Place 2022 RENT ROLL + I/E 26932 2023 C02 RE055 C 1 12792 12542 Gentry's Vape Shop NULL 26935 2023 S05 RE075 C 1 864 864 , 26936 2023 S05 OF010 C 1 9035 9035 2016 Proforma, 26940 2023 C02 RE055 C 1 12792 12542 Gentry's Vape Shop NULL 26944 2023 S05 OF020 C 1 5131 3240 3 UNITS - PARTIALLY OWNER OCCUPIED 26955 2023 S05 RE006 B 1 2291 2291 , 26956 2023 S05 MF002 C 4 35796 35796 Westin Place 2022 RENT ROLL + I/E 26960 2023 S05 RE005 C 1 3936 3936 ALESSA AUTO SALES 2018 INCOME, 26961 2023 S05 MF006 C 2 46220 45706 STARLITE 2021 INCOME/EXP. 26962 2023 S05 WH060 C 1 3192 2376 MEDINA AUTO REPAIR 2017 INCOME, VAC 26963 2023 S05 OF002 B 1 1627 1627 COLEMAN LAW 2022 INCOME/EXP. Per MLS $2,150 month.2015- Need updated income or lease 26967 2023 S05 MF002 C 4 35796 35796 Westin Place 2022 RENT ROLL + I/E 26968 2023 C02 AA001 A 1 2452 2452 NULL 26993 2023 S05 OF002 B 1 2374 2074 2022 income. Well below market rent- Proforma value. 26994 2023 S05 OF020 B 1 2128 2128 MOUNT ZION CHURCH 2022 Income 26995 2023 S05 MF002 C 4 35796 35796 Westin Place 2022 RENT ROLL + I/E 27000 2023 S05 MF002 C 4 35796 35796 Westin Place 2022 RENT ROLL + I/E 27005 2023 S05 MF002 C 4 35796 35796 Westin Place 2022 RENT ROLL + I/E 27006 2023 S05 MF025 C 4 4250 4250 4-PLEX 2022 RENT ONLY. SEE DIRECT CAP 27009 2023 S05 MF002 C 4 35796 35796 Westin Place 2022 RENT ROLL + I/E 27012 2023 S05 RE055 B 1 13924 13924 TWICE AS NICE HOME FURNISHINGS 2023 PROFORMA 27020 2023 C02 AA001 A 1 13424 13424 ZERA COFFEE / TRINITY DEFENSIVE DRIVING DFW 2023 PROFORMA 27041 2023 S05 MF025 C 4 4250 4180 2016 PROFORMA, REFERENCE ONLY 27042 2023 S05 OF002 B 1 2948 2948 2015 pro, 27044 2023 S05 MF025 C 3 3728 3658 NULL 27050 2023 G01 MF001 C 4 147119 150900 DENTON NORTH APTS 2022 PARTIAL INCOME. AVG UNIT SIZE 755 27051 2023 S05 MF001 C 1 36858 151750 DENTON NORTH APTS 2010 income. 201 units, 27053 2023 G01 MF001 C 4 147119 150900 DENTON NORTH APTS 2022 PARTIAL INCOME. AVG UNIT SIZE 755 27054 2023 S05 OF002 B 1 1316 1316 2015 pro, 27055 2023 S05 MF025 C 3 4250 4180 NULL 27056 2023 S05 OF002 B 1 4580 4580 2019 Income, 27057 2023 S05 MF025 C 4 4250 4180 2016 PROFORMA, REFERENCE ONLY 27058 2023 S05 MF025 C 4 7622 7552 NULL 27059 2023 S05 MF025 C 4 7622 7552 NULL 27060 2023 S05 OF002 B 1 1816 1816 Beauty Shop 2022 PROFORMA, 27061 2023 S05 MF025 C 4 4250 4180 2022 INCOME/EXP. 27063 2023 S05 MF025 B2 5 3832 3832 4-PLEX Proforma, 27064 2023 S05 MF025 B2 5 4200 4200 4-PLEX 2022 INCOME / EXP NO RENT ROLL 27066 2023 S05 MF025 B1 3 9804 9804 2022 INC/EXP 27072 2023 S05 MF002 C 4 35796 35796 Westin Place 2022 RENT ROLL + I/E 27076 2023 S05 RE055 C 1 5400 5400 2012 Proforma, 27077 2023 S05 MF002 C 4 35796 35796 Westin Place 2022 RENT ROLL + I/E 27087 2023 S05 RE040 C 1 1507 1462 NEW YORK SUB , 27092 2023 G01 SC045 C 1 9960 9960 STRIP CENTER 2022 PROFORMA 27096 2023 G01 MF001 C 3 103078 103814 HUNTCLUB APTS 2023 INCOME 27097 2023 S05 RE070 B 1 2912 2912 MGS tenant pays $3300/mth which includes taxes., 27101 2023 G01 SC045 C 1 9960 9960 STRIP CENTER 2022 PROFORMA 27105 2023 S05 MF025 C 2 5878 5294 4-PLEX 2019 income proforma, 27109 2023 S05 MF025 B1 3 9804 9804 2022 INC/EXP 27112 2023 S05 MF025 C 3 5474 4834 4-PLEX , , TAX YEAR 2020 - 7.75 MULTIPLIER. APPRAISAL DONE 12/2019 = $500,000 27116 2023 G01 MF001 C 3 103078 103814 HUNTCLUB APTS 2023 INCOME 27117 2023 S05 MF025 B2 4 4200 4000 4-PLEX 2021 INCOME 27121 2023 G01 SC045 C 3 24800 24800 2019 income and expense 27123 2023 C02 AA001 C 1 2658 2658 2019 Income, 27125 2023 S05 MF025 B2 4 3840 3840 2016 PROFORMA, 25% HOMESTEAD 75% RENTAL REFERENCE PURPOSES ONLY DO NOT USE 27128 2023 G01 MF001 C 3 103078 103814 HUNTCLUB APTS 2023 INCOME 27129 2023 S05 MF025 C 4 5256 5256 4-PLEX 2014 ACTUAL, 27132 2023 S05 MF025 B2 4 3832 3832 4 PLEX 2019 Income and Expence, 27140 2023 S05 OF020 C 1 8127 8127 2015 Proforma, 27142 2023 S05 MF002 C 3 64468 64468 VINTAGE PADS 2022 INCOME/EXP. RENT BY THE BED. 177 UNITS & ___ BEDS INC. LAND ACCT 179485. 27144 2023 S05 MF025 C 4 8411 8411 7-PLEX 2022 I/E 27148 2023 S05 OF015 B 1 12130 12567 NUCON STEEL 2023 PROFORMA 27150 2023 S05 MF025 C 4 8411 8411 7-PLEX 2022 I/E 27158 2023 S05 MF002 C 5 22542 20620 1900 WESTMINISTER APT 2022 INCOME - OVERSIZE UNITS, 27159 2023 S05 MF002 C 3 64468 64468 VINTAGE PADS 2022 INCOME/EXP. RENT BY THE BED. 177 UNITS & ___ BEDS INC. LAND ACCT 179485. 27166 2023 G01 MF001 C 3 135758 138516 LONDONDERRY OAKS I APTS 2022 INCOME 27171 2023 S05 MF025 C 4 4314 4314 4-PLEX 2019 Income Proforma, 27175 2023 S05 MF002 C 5 68084 66248 FOREST RIDGE ATPS 2022 Income 27177 2023 S05 OF002 B 1 1360 1360 2015 pro, 27180 2023 G01 SC045 C 1 7150 7150 RETAIL STRIP W/CSTORE 2022 Income 27181 2023 S05 RE040 A 1 2495 2104 ARBYS 2017proforma, 27183 2023 S05 MF025 C 4 4314 4314 4-PLEX 2019 income proforma, 27185 2023 S05 OF020 C 1 1960 1960 2016 proforma, 27190 2023 S05 MF002 C 2 32304 29920 BONNIE GREEN APTS 2022 INCOME 27196 2023 S05 RE040 B 1 3267 3267 WHATABURGER Remodeled 2004, 27197 2023 S05 OF020 C 1 4632 4632 KAZ 2019 INCOME PROFORMA, 4/2015- CO* asking $25.71 sq ft. 944% occupied 27208 2023 G01 MF001 C 3 135758 138516 LONDONDERRY OAKS I APTS 2022 INCOME 27221 2023 S05 OF020 C 1 4444 4444 2015 pro, 9/2008- Co* $14.50 NNN 27231 2023 S05 RE025 C 1 3118 3118 EZ check , 27234 2023 S05 OF002 B 1 1966 1726 2015 pro, 27239 2023 S05 MF025 C 4 5712 5712 4-PLEX 2010 INCOME PROFORMA, REFERENCE ONLY 27253 2023 S05 MF002 C 2 32304 29920 BONNIE GREEN APTS 2022 INCOME 27272 2023 S05 MF002 C 5 14484 15600 NEWPORT APTS 2021 Income, 27313 2023 G01 OF025 B 1 125587 94000 NULL 27314 2023 S05 MF025 B2 5 3808 3808 4-PLEX 2014 INCOME units rent for $585-$600 each, 27329 2023 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 2023 S05 MF025 C 4 3360 3200 4-PLEX 2022 INCOME / EXPENSE 27339 2023 S05 OF020 C 1 2014 2014 2015 Proforma, 27346 2023 S05 MF002 C 1 2880 2880 CHARLOTTE ST APTS 2018 INCOME - 4 UNITS, 27349 2023 S05 OF020 C 1 3459 3459 2019 PROFORMA-OWNER OCCUPIED BLDG, 27354 2023 S05 MF002 C 5 44104 42250 Westminister Gardens Apts 2022 INCOME. 27358 2023 S05 MF025 C 4 7033 6904 4-PLEX 2019 INCOME PROFORMA, 27368 2023 S05 MF006 C 4 12136 10400 Woodvine Apts 2022 INCOME / EXPENSE + RENT ROLL 27407 2023 S05 RE040 B 1 0 2975 TACO BUENO Remodeled 2007, 27415 2023 S05 OF020 C 1 0 6396 Excess Land, 27441 2023 S05 MF006 C 4 9408 10000 Reunion Apartments 2022 INCOME / EXPENSE + RENT ROLL 27446 2023 S05 MF006 C 3 8108 8108 PISCS & SCORPIO APTS 2022 RENT ROLL NO EXP. WORKED INDIRECT CAP. 27453 2023 G01 FL020 C 1 23040 24600 2022 Income 27465 2023 S05 MF006 C 2 42804 46660 EAGLE MANOR APTS 2022 INCOME. ALL BILLS PAID. ALL 1 BRM UNITS, 27470 2023 S05 MF006 C 2 14560 13150 BLAKE HOUSE 2022 - NO EXPENSES PROVIDED. 27475 2023 S05 MF006 C 2 14560 13150 BLAKE HOUSE 2022 - NO EXPENSES PROVIDED. 27479 2023 S05 MF025 B2 3 3112 3112 NULL 27484 2023 S05 MF025 B2 3 3432 3432 4-PLEX. Pine Junction 2022 INC/EXP 27486 2023 S05 WH060 C 1 10061 10061 2019 proforma, 27487 2023 S05 MF006 C 3 16228 22800 POLO CLUB 2022 INC/EXP 27490 2023 S05 MF025 B1 5 2520 2520 4-PLEX 2019 INCOME Proforma - MILLWOOD APTS, 27492 2023 S05 MF002 C 2 9720 9049 WESTGATE PLAZA APTS 2019 PROFORMA, INCREASING RENTS DRAMATICALLY FOR 2017 (AROUND $17/SF) 27496 2023 S05 MF025 C 4 4196 4196 AGUARIUS APTS 2018 PROFORMA, REFERENCE ONLY 27500 2023 S05 MF002 C 5 19776 19800 UNIVERSITY MANOR 2022 INC/EXP 27504 2023 G01 MF001 C 3 103078 103814 HUNTCLUB APTS 2023 INCOME 27538 2023 S05 MF006 A 2 6904 6592 THE WAREHOUSE APTS 2022 INCOME/EXP 27560 2023 S05 MF025 B2 4 4874 4874 912-914 MCCORMICK ST APTS 2022 Income 27682 2023 S05 MF025 C 4 2980 3400 4-PLEX 2022 INCOME - DIRECT CAP 27707 2023 S05 MF002 B2 5 15144 13600 QUAIL COURT APTS 2022 INCOME/EXP 27708 2023 S05 MF002 B2 5 15144 13600 QUAIL COURT APTS 2022 INCOME/EXP 27710 2023 S05 MF002 B2 5 15144 13600 QUAIL COURT APTS 2022 INCOME/EXP 27796 2023 S05 MF025 C 4 5460 5460 MARKSIRE 2022 RENT ROLL NO EXP. 27811 2023 S05 MF025 B1 5 4404 4404 4-PLEX 2019 Income, 2019 P&L only 27874 2023 S05 MF025 B2 2 3226 3226 2019 income, 27886 2023 S05 MF025 B1 2 3226 3226 2019 income, 27927 2023 S05 MF025 B2 2 2880 2880 4-PLEX NO RENT ROLL OR INCOME / EXPENSE PRESENTED. PER OWNER $850/unit 27948 2023 S05 MF025 B2 1 3712 3712 4-PLEX 2023 INCOME 27966 2023 S05 MF025 B2 2 7643 7643 2022 Income. 27971 2023 S05 MF025 B2 2 3247 3247 2019 Income, 27978 2023 S05 MF025 B2 2 3247 3247 2019 Income, 27986 2023 S05 MF025 B2 2 3138 3138 CAMELOT 2022 INCOME / EXPENSE 27990 2023 S05 MF025 B2 2 3244 3244 2019 Income, 27993 2023 S05 MF025 B2 2 3244 3244 2019 Income, 27996 2023 S05 MF025 C 4 4284 4284 2019 Proforma, REFERENCE ONLY 27997 2023 S05 MF025 B2 2 3244 3244 2022 Income, 28005 2023 S05 MF025 B2 2 3244 3244 4-PLEX NULL 28008 2023 S05 MF002 C 5 6384 6384 MAR-LISA APTS 2021 proforma, 28009 2023 S05 MF025 B2 2 7643 7643 2022 Income. 28010 2023 S05 MF025 C 6 8178 7939 2023 PROFORMA. 11 UNITS WORKED TOGETHER AS MF/COMM. 28014 2023 S05 MF025 B2 2 3496 3496 4-PLEX 2022 INC/EXP 28022 2023 S05 MF025 C 4 3200 3200 , 28025 2023 S05 MF002 C 4 9660 9745 TEXAS ST APTS 2022 INCOME ONLY NO EXPENSES 28035 2023 S05 MF002 C 5 7168 7168 TEXAS BELL APTS INCOME ONLY NO EXP. 28064 2023 S05 MF025 C 1 4444 4444 2022 INC/EXP 28067 2023 S05 MF025 C 6 8178 7939 2023 PROFORMA. 11 UNITS WORKED TOGETHER AS MF/COMM. 28068 2023 S05 MF025 C 6 8178 7939 2023 PROFORMA. 11 UNITS WORKED TOGETHER AS MF/COMM. 28102 2023 S05 OF010 C 1 3342 3342 2019 Income, 2014- Split & sold off 2 properties 28107 2023 S05 OF010 C 1 4494 4494 Income proforma. Lease only. 28108 2023 S05 MF025 B2 4 3488 3488 2019 PROFORMA, REFERENCE USE ONLY 28134 2023 S05 MF002 B2 5 4158 3920 620 TEXAS 2022 RR / P&L 28141 2023 S05 MF025 B1 3 3696 3696 6-PLEX 2022 RENT ROLL NO EXP, Sold 1/2017 28174 2023 S05 MF025 B1 4 3024 3024 2022 Income 28299 2023 S05 MF002 B2 4 19460 17360 BENT TREE 2022 INC., 28304 2023 S05 RE010 B 1 2822 2822 BANK OF AMERICA , 28337 2023 S05 OF002 B 1 1084 1084 , 28445 2023 S05 MF025 B2 5 4466 4466 2022 INCOME 28460 2023 S05 MF025 C 1 1145 1696 4-PLEX rents by the week for $25.00, 28461 2023 S05 MF002 C 4 6664 6200 RIDGEWOOD APTS 2022 I/E + RENT ROLL 28469 2023 S05 OF020 C 1 4095 4095 2015 proforma, 28475 2023 S05 OF010 B 1 1664 1664 2015 pro, 28502 2023 S05 MF002 A 1 14338 14338 HANN & OAKLAND ST APT 2016 INCOME AND EXPENSE (NO RENT ROLL. ASSUMED 5% VACANCY IN CALCS.), 28505 2023 S05 MF002 B2 4 9043 9048 PECAN COURTYARDS APTS 2016 INC (NO RENT ROLL. ASSUMED 5% VACANCY), 28585 2023 S05 MF002 C 4 9196 9088 THE FRANSICAN APTS 2019 proforma, 28651 2023 G01 SC045 B 3 13562 12783 STRIP CENTER 2021 INCOME 28655 2023 S05 OF002 B 1 2680 1720 2015 pro, 28677 2023 S05 MF025 C 3 4720 4720 1302 AUSTIN ST APTS 2022 INCOME PER EMAIL 28760 2023 S05 RE035 A 1 11242 11242 CVS , 28769 2023 S05 MF002 C 4 4480 4480 , 28793 2023 G01 MF001 B1 2 277210 277210 VICTORIA VILLAGE 2022 P/L 29296 2023 S05 MF006 C 3 4616 4616 2016 PROFORMA, 29303 2023 S05 MF025 C 1 3753 3753 315 NORMAL ST APTS 2022 INCOME. 4 UNITS OWNER PAYS ALL UTILITIES BACK BLDG IS JUST OLD STORAGE. NOT RENTED 29309 2023 S05 MF025 C 5 6645 6645 5-PLEX 2022 INCOME PER OWNER PHONE CALL 29819 2023 S05 MF025 C 2 2800 2800 4-plex 2011 income. INC 29826 LAND ACCT., 29942 2023 S05 OF002 B 1 1876 1876 2018 proforma, 29956 2023 S05 OF010 B 1 19864 17037 DENTON PROFESSIONAL 2016 income, 29974 2023 S05 RE045 C 1 3276 3276 , 30002 2023 S05 MF025 C 4 3164 3164 5-PLEX 2019 RENT ROLL ONLY, 30060 2023 S05 MF025 C 4 3213 2500 TRI-PLEX 2022 Proforma. 30068 2023 S05 MF002 B2 2 21720 19112 SHADY PLACE APTS. 2022 INCOME 30079 2023 S05 MF002 B2 2 21720 19112 SHADY PLACE APTS. 2022 INCOME 30083 2023 S05 MF002 B2 2 21720 19112 SHADY PLACE APTS. 2022 INCOME 30089 2023 S05 MF002 B1 3 7104 6900 CLEVELAND COURTS APTS 2023 PROFORMA 30107 2023 S05 MF002 C 4 5024 5024 2022 INCOME 30111 2023 S05 MF002 B1 1 32392 30580 COLE PLACE 2022 Income, 30154 2023 S05 MF002 C 4 5024 5024 2022 INCOME 30161 2023 S05 OF015 C 1 3830 3400 2019 Income, Value with R208324 - Parking 30179 2023 S05 MF002 B2 5 45410 39400 Foxfire Apts 2019 Income, 30305 2023 S05 RE055 C 1 1100 1100 2015 INCOME PROFORMA-VAC, 30309 2023 S05 MF006 C 4 3869 3869 2019 income, 30316 2023 S05 MF002 C 5 8220 8116 601 W OAK ST APTS 2022 I/E + RENT SURVEY 30322 2023 S05 MF025 C 1 3600 3600 4-PLEX 2022 INCOME PER EMAIL 30342 2023 S05 AA001 C 1 4390 3378 4 HOUSES 2008 INC & EXP, 30358 2023 S05 AA001 C 1 5813 5813 2017 proforma, 30503 2023 S05 MF002 C 5 7560 7560 Red Door Apts 2022 INCOME / EXPENSE 30510 2023 S05 OF002 C 1 1474 1474 2018 proforma, 30862 2023 G01 MF001 B2 3 84422 87792 WINDSOR VILLAGE APTS 2022 INCOME 30936 2023 S05 OF020 B 1 4812 4812 2019 proforma, 30977 2023 S05 MF025 C 1 2478 2478 2009 PROFORMA, 30980 2023 S05 MF025 C 1 2520 2520 2009 PROFORMA, 31611 2023 S05 MF002 C 2 12768 11360 PALMWOOD APTS 2022 INCOME, 31612 2023 S05 RE040 C 1 2000 2000 2019 Income, 31613 2023 S05 RE070 C 1 2656 2656 METZLERS 2019 Proforma, 31614 2023 G01 SC045 C 1 11250 11200 380 VILLAGE 2022 INCOME. RENT AND REIMB ONLY. NO DETAIL PROVIDED. 31691 2023 S05 MF025 A 1 3508 0 NULL 32448 2023 S05 AA001 C 1 10817 10817 MIXED USE PROPERTY 2013 income, 32449 2023 S05 OF010 C 1 13458 13458 2015 Proforma. Property in Poor Condition. Possibly condemn by city, 32450 2023 S05 WH060 C 1 0 20400 2014 PROFORMA, 32459 2023 S05 OF015 B 1 7950 6811 2009 income, 32460 2023 S05 OF020 C 1 3990 3990 DENTON CHILD & FAMILY CARE 2015 Proforma. Owner Occupies 2,500 sq ft, 32462 2023 S05 OF020 C 1 2353 2353 2015 Proforma, 32464 2023 G01 SC045 C 1 2928 2928 RETAIL STRIP 2022 RENT ROLL + I/E 32465 2023 G01 SC045 C 1 5376 5376 STRIP W/CSTORE NULL 32466 2023 S05 RE006 B 1 2400 2400 Express Care 2018 Proforma, 32467 2023 G01 SC045 C 1 5376 5376 STRIP W/CSTORE NULL 32470 2023 S05 RE040 A 1 3428 3428 SCHLOTZKEY'S , 32471 2023 S05 RE070 B 1 2852 2852 FRILLY'S , 32472 2023 S05 RE100 B 1 2156 2156 , 32473 2023 G01 SC045 C 1 4320 4320 STRIP CENTER NULL 32474 2023 S05 RE055 A 1 6814 6800 O'Reily's Auto Parts Store 2017 proforma, 32482 2023 S05 OF020 C 1 4576 4576 NULL 32487 2023 S05 OF002 B 1 1580 1360 2015 pro, 32490 2023 S05 MF002 C 5 7100 7100 LANCER APTS 2022 RENT SURVEY / P &L 32491 2023 S05 MF002 C 3 19402 18000 CRASH PADS II APTS 2022 INCOME 32492 2023 S05 MF006 C 3 23267 22667 WINDMILL APTS 2022 INCOME 32510 2023 S05 MF025 B1 3 3444 3450 6-PLEX 2022 INCOME/EXP 32534 2023 S05 OF020 C 1 9400 9400 2022 INC & EXP 32540 2023 S05 MF025 C 6 4800 4800 6-PLEX NULL 32544 2023 S05 MF002 C 1 7784 7860 EL RANCHO APTS Guttted & Rehabbed for 2019, 32545 2023 S05 MF006 C 3 5900 5900 HICKORY CREEK APTS 2022 INCOME 32546 2023 S05 MF025 C 4 3740 3740 4-PLEX 2011 INCOME, 32567 2023 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. 32645 2023 G01 SC045 C 2 9742 9742 MULTI-TENANT RETAIL NULL 32647 2023 G01 SC045 C 1 12430 12675 SUNSET VILLAGE/SCHEITEL 2022 INCOME 32648 2023 S05 RE075 C 1 1740 1740 , 32650 2023 G01 SC045 C 1 12430 12675 SUNSET VILLAGE/SCHEITEL 2022 INCOME 32651 2023 G01 SC045 C 1 12430 12675 SUNSET VILLAGE/SCHEITEL 2022 INCOME 32653 2023 G01 SC045 C 1 3118 3118 STRIP CENTER NULL 32654 2023 S05 RE040 B 1 1680 1680 OSAKA 2013 income proforma, 32658 2023 S05 RE030 C 1 3936 3936 FIRST STEPS proforma, 32660 2023 S05 OF010 B 1 2573 2753 , 32661 2023 S05 OF020 B 1 4183 4211 , 32662 2023 S05 RE030 B 1 5362 5362 Sprinbrook Academy 2018 proforma, 32663 2023 S05 OF010 B 1 4814 4814 2018 profomra-owner occ. Accounting firm, 32671 2023 G01 SC045 B 1 23350 23561 SUNSET PLAZA SHOPPING CENTER 2022 INCOME 32672 2023 S05 RE055 C 1 2646 2646 ESKIMO HUT 2017 income, 32673 2023 G01 SC045 C 2 9742 9742 MULTI-TENANT RETAIL NULL 32695 2023 S05 OF002 B 1 1836 1444 2015 pro. has AA50, 32697 2023 S05 MF002 B1 4 24264 23900 MELROSE PLACE 2022 INC/EXP. HIGH VACANCY. RENTS ONLY IN ACTUAL. HIGH EXPENSES DUE TO REPAIRS. SEE DIRECT CAP. 32699 2023 S05 MF002 B1 4 24264 23900 MELROSE PLACE 2022 INC/EXP. HIGH VACANCY. RENTS ONLY IN ACTUAL. HIGH EXPENSES DUE TO REPAIRS. SEE DIRECT CAP. 32704 2023 S05 RE085 B 1 9360 9568 BANK BUILDING 2022 INCOME 32707 2023 S05 RE085 A 1 3120 3120 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 32710 2023 S05 RE085 A 1 4675 4675 HOLLIGANS 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 32712 2023 S05 RE070 B 1 6549 6411 2015 income. NNN, 32713 2023 S05 RE085 B 1 2760 2760 JUPITER HOUSE NULL 32714 2023 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 2023 S05 RE085 A 1 0 4250 2015 PROFORMA (LSA BURGER NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 32718 2023 S05 RE070 B 1 5408 5408 MELLOW MUSHROOM 2016 PROFORMA (RENT ESCALATION AND EXPENSES BASED ON IMAGED 2014 P&L STMT), 32719 2023 S05 AA001 B 1 9000 7255 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 2023 S05 RE085 B 1 7200 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 2023 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 2023 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 2023 S05 OF002 B 1 1719 1719 , 32732 2023 S05 RE085 A 1 1700 1700 2021 income. Rent only. 32735 2023 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 2023 G01 SC045 B 3 6000 6061 2019 proforma, 3/14 LOOPNET SHOWS 1257 AVAIL @ $14 mg 32742 2023 S05 MF025 C 2 3608 3608 4 UNITS, 2022 I&E, RENT SURVEY 32745 2023 G01 MF001 A 1 24080 21004 HICKORY STREET LOFTS 2022 RENT ROLL 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." 32754 2023 S05 RE055 C 1 13105 11019 APPLEJACKS LIQUORS 2022 INCOME 32756 2023 S05 OF020 C 1 1736 1736 2015 Proforma, 32759 2023 S05 RE070 B 1 2862 2862 2016 PROFORMA, RENT IS $3000/MONTH PER OWNER 32761 2023 C02 RE070 A 1 5175 3100 2019 Income, 32763 2023 S05 RE085 B 1 6046 3577 OFFICE NULL 32768 2023 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 2023 S05 AA001 C 1 14424 14560 RICK'S GROCERY NULL 32773 2023 S05 RE055 C 1 2992 2992 2019 proforma - owner pays taxes , insurance and main., 32775 2023 S05 RE085 A 1 6954 6000 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32781 2023 S05 RE085 A 1 6317 5901 LSA BURGERS 2018 income, 6/14 INCREASES TO $42,000 AND 6/15 $45,750 32784 2023 S05 RE085 C 4 6000 3000 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32788 2023 S05 RE085 B 1 6000 3000 2019 PROFORMA (actual rent 3000sf usable at $20sf), use to be Evers hardware 32795 2023 S05 RE085 B 1 3180 2400 CHESTNUT TREE 2022 DIRECT CAP. OWNER HAS BELOW MARKET RENT IN PLACE TO KEEP TENANT. 32796 2023 S05 RE085 A 1 5400 5400 ATOMIC CANDY 2022 INCOME 32799 2023 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 2023 G01 WH040 C 2 2751 2751 MINI-WAREHOUSE , 32802 2023 S05 RE085 C 1 7200 7200 WILD CACTUS 2021 Income $5,598 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 2023 S05 OF020 B 1 6122 6122 2019 proforma, 32806 2023 S05 RE025 C 1 1344 1344 Mini Market , 32810 2023 S05 MF025 C 4 2429 2429 2016 PROFORMA, 32812 2023 S05 RE085 B 1 15636 18411 RETAIL/REST. NULL 32813 2023 S05 RE070 B 1 5000 5000 HANNAHAS 2015 Proforma. INC LAND ACCOUNTS: 32816 & 32826, 32816 2023 S05 RE070 B 1 5000 5000 HANNAHAS 2015 Proforma. INC LAND ACCOUNTS: 32816 & 32826, 32818 2023 S05 RE010 B 1 5072 7941 , 32819 2023 G01 FL020 B 1 4000 4000 2019 Market Proforma, 32826 2023 S05 RE070 B 1 5000 5000 HANNAHAS 2015 Proforma. INC LAND ACCOUNTS: 32816 & 32826, 32828 2023 S05 AA001 B 1 10000 10000 , 32830 2023 C02 AA001 A 1 12040 12040 NULL 32832 2023 C02 WH060 A 1 7200 7200 2022 PROFORMA FROM OWNER STATED FINANCIALS 32838 2023 S05 RE070 C 1 7520 6400 2018 PROFORMA, RENT BASED ON HICKORY ST LEASE ASKINGS + NNN (COMMON FOR STREET) 32847 2023 S05 RE070 A 1 6360 6360 FUZZYS TACO SHOP 2016 PROFORMA, RENT BASED ON REPORTED RENT OF MELLOW MUSHROOM 32849 2023 S05 RE085 B 1 6000 5868 2022 INCOME. Apt and retail. Blended CAP. 32850 2023 S05 RE085 A 1 5250 5250 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32851 2023 S05 RE085 A 1 4750 4750 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32852 2023 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 2023 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 2023 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 2023 S05 RE085 A 1 3000 3000 2015 PROFORMA (LSA BURGER NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32858 2023 S05 RE085 A 1 9614 9614 2019 PROFORMA, (LSA BURGER NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80 PSF) 32859 2023 S05 RE085 B 1 7054 7054 2019 Income (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32860 2023 S05 RE085 B 1 27311 16170 2022 P/L only 32863 2023 S05 OF020 B 1 13497 12722 NULL 32865 2023 S05 RE085 C 1 5000 5000 LAW OFFICES OF TIM POWERS 2022 INCOME/EXPENSE 32866 2023 S05 RE085 B 1 22401 23357 2023 BUDGET PROFORMA 32867 2023 G01 RE085 B 1 14642 5500 2019 proforma, 32873 2023 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 2023 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 2023 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 2023 S05 RE085 A 1 6000 6000 2015 PROFORMA (LSA BURGER NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32882 2023 S05 RE085 A 1 7000 7000 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32885 2023 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 2023 S05 RE085 B 1 5000 5000 2019 PROFORMA 3500 sf - apartments upstairs, 32890 2023 S05 RE085 A 1 5000 4611 2022 Income. 32901 2023 G01 WH040 B 3 31516 30696 2019 Market proforma, 32911 2023 S05 WH060 C 1 17452 18245 2013 income, 32914 2023 S05 WH060 C 1 17452 18245 2013 income, 32917 2023 S05 WH060 C 1 17452 18245 2013 income, 32919 2023 S05 OF020 C 1 1530 1530 2015 proforma, 32923 2023 S05 OF015 B 1 2900 2900 OFFICE 2014 INCOME-TENANT PAYS UTILITIES, 32926 2023 S05 OF020 B 1 1798 1798 2020 Market Proforma 32937 2023 S05 RE075 C 1 1098 1098 , 32940 2023 S05 RE005 C 1 2000 2000 , 32944 2023 S05 RE085 B 1 6500 6500 office 2007 INCOME PROFORMA-OWNER OCCUPIED, 32947 2023 S05 WH015 C 1 28306 28306 per costar asking rents are $5.57/sf. ac. ACROSS FROM RAIL STATION STOP., 32948 2023 S05 RE085 B 1 10441 7500 COWHIDE WESTERN FURNITURE 2020 INCOME, Retail tenant on main floor and 2 Apartments upstairs. 32953 2023 S05 WH060 B 1 12226 12226 industrial whse 2018 PROFORMA-OWNER OCCUPIED, 32964 2023 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 2023 S05 RE085 B 1 2320 2300 2019 income, 32976 2023 G01 RE055 C 1 5789 5789 2022 Proforma 33023 2023 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 2023 S05 OF020 B 1 1634 1634 2022 Income, 33049 2023 S05 RE070 C 1 3736 4000 , 33051 2023 S05 RE055 C 1 5060 5060 , 33061 2023 S05 RE075 C 1 1536 1536 , 33066 2023 S05 SE036 B 1 20059 20059 , 33082 2023 S05 OF002 B 1 1433 1433 2015 pro, 33122 2023 S05 RE005 B 1 7552 7552 FIRESTONE 2013 Proforma, 33146 2023 S05 RE055 C 1 9860 9410 2022 proforma, 33164 2023 G01 SC020 C 2 28680 28680 PETER COLONY SHOPPING CENTER 2022 INCOME/EXPENSE. HIGH VACANCY. 33172 2023 S05 OF020 C 1 4000 4000 2017 INCOMEHigh Exp due to flood insurance requirements, 33186 2023 G01 SC020 B 2 118026 128380 LEWISVILLE WEST 2022 INC/EXP 33189 2023 S05 MF002 C 4 8568 8468 BELLA VINEYARD APTS 2015 income & exp partially all bills paid, 33192 2023 S05 OF002 C 1 960 960 COLOR STORE 2014 income, 33203 2023 S05 RE085 C 1 3840 3840 , 33204 2023 S05 RE055 C 1 2440 2440 2019 INCOME, 33226 2023 S05 RE055 C 1 5840 5684 income proforma, 33229 2023 C02 AA001 A 1 5280 5280 2022 INCOME NO EXP 33231 2023 S05 AA001 C 1 8160 8160 SUMMIT CLIMBING 2022 Income 33233 2023 C02 AA001 A 1 3420 3420 NULL 33240 2023 G01 WH040 B 3 63922 61641 2022 Proforma, EXPENSES NOT MARKET 33257 2023 S05 MF002 C 3 30365 33650 Teasley Apts 2022 INCOME 33265 2023 S05 RE055 C 1 13354 11050 , 33271 2023 S05 OF020 C 1 5052 2614 , 33285 2023 G01 SC045 C 1 14920 15964 DENTON PLAZA 2022 PROFORMA. ONLY RENT ROLL PROVIDED. 33296 2023 S05 RE025 B 1 3612 3612 Exxon 2018 proforma Owner Occupied, 33301 2023 S05 OF020 B 1 1824 1824 2022 PROFORMA. SEE DIRECT CAP 33339 2023 G01 SC045 C 1 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 2023 S05 MF025 C 1 3048 3048 SUNBIRD APTS 2022 INCOME PROFORMA, REFERENCE ONLY 33345 2023 S05 RE055 C 1 2176 2176 2019 income Tenant pays water and electric, 33347 2023 G01 SC045 C 1 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 2023 S05 MF002 C 4 8568 8468 BELLA VINEYARD APTS 2015 income & exp partially all bills paid, 33355 2023 S05 WH060 B 1 15000 15000 2013 Income proforma, 33356 2023 S05 RE005 C 1 2040 2040 2016 PROFORMA, 33360 2023 S05 RE055 C 1 9750 9750 2016 Proforma, 33370 2023 S05 OF002 B 1 1698 1698 2015 pro, 33371 2023 S05 RE025 B 1 4484 4196 AUTOMOTIVE/PORTABLE BLDG IS IS $3,500 AND SHELL CONVIENCE STORE IS $2,5000, 33375 2023 S05 MF002 C 4 10256 10256 FRAME ST APTS 2022 INCOME 33390 2023 S05 OF020 C 1 1739 1800 NULL 33393 2023 S05 MF025 C 1 3738 3485 4-PLEX & RES 2022 INCOME 33406 2023 S05 OF020 B 1 13497 12722 NULL 33418 2023 G01 SC045 B 1 2726 2700 2019 Proforma, 33420 2023 G01 FL020 B 1 7276 7398 NULL 33421 2023 S05 RE055 C 1 2052 2052 , 33422 2023 C02 RE005 B 1 5500 5500 2019 pro forma, 33460 2023 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 2023 S05 MF025 C 1 2578 2578 TRI-PLEX 2022 INCOME PER EMAIL 33495 2023 S05 MF025 C 4 3850 3848 4-PLEX 2019 income - HERITAGE APTS NO RENT ROLL, 33499 2023 S05 MF025 C 3 5130 5130 6-PLEX 2022 RENT ROLL NO EXP 33503 2023 S05 MF025 C 4 2678 2372 AUSTIN/SAWYER 4-PLEX 2022 PROFORMA. SEE DIRECT CAP 33512 2023 S05 RE055 A 1 1680 1680 2016 PROFORMA, FOR SALE $295,000 OR LEASE @ $2500 NNN PER MLS 10/15 33516 2023 S05 OF002 B 1 1488 1488 2015 pro, 33519 2023 S05 OF002 B 1 1524 1524 2015 pro, 33529 2023 S05 OF002 B 1 1890 1890 2015 pro, 33543 2023 S05 OF002 B 1 3942 3942 2015 pro, 33545 2023 S05 OF015 B 1 1482 1482 2015 pro, 33567 2023 S05 MF025 C 1 3799 3799 4-PLEX 2022 INCOME PER EMAIL 33584 2023 S05 MF025 C 1 2296 2296 , 33588 2023 S05 OF002 B 1 1764 1764 , 33590 2023 S05 OF002 B 1 1594 1594 , 33592 2023 G01 SC045 C 2 6210 6210 SAN BAY STUDIO 2019 PROFORMA, 2018 MKT RENTS $13 NNN 33612 2023 S05 OF015 B 1 5767 5940 2021 PROFORMA RENT BECAUSE IRWIN RENT IS PAYING HIMSELF., 33624 2023 S05 OF002 B 1 1952 1952 , 33632 2023 S05 OF010 B 1 2052 2052 , 33653 2023 G01 MF001 C 3 108768 102920 Gazebo Apts 2022 Income Statement. 33655 2023 G01 MF001 C 3 108768 102920 Gazebo Apts 2022 Income Statement. 33665 2023 S05 MF006 B1 2 13198 13198 SYCAMORE WOOD APTS 2022 PROFORMA, PROPERTY HAS 24 UNIT APARTMENT AND RENT HOUSE. RENT HOUSE IS ENTERED IN PROFORMA AS VACANT SPACE FOR SEPERATE RENTAL RATE. 33690 2023 S05 OF020 B 1 2028 2028 2019 PROFORMA. OWNER OCCUPIED, 33691 2023 S05 OF020 C 1 2016 2016 2022 PROFORMA SEE DIRECT CAP 33693 2023 S05 OF002 B 1 1562 1562 ALL ABOUT BEAUTY SALON , 33694 2023 S05 MF025 C 1 2200 2200 2019 income, 33705 2023 S05 OF020 C 1 28344 28344 2018 proforma, 33706 2023 S05 RE075 C 1 5644 4680 , 33708 2023 S05 RE075 C 1 3441 3441 , 33712 2023 S05 OF020 C 1 2193 2193 2015 Proforma, 33715 2023 G01 AA001 B 1 3558 3558 MORE FUN GAME CENTER , 33717 2023 S05 OF020 C 1 7767 7767 2015 Proforma, 33721 2023 S05 MF002 C 1 4160 4160 2019 Income- Converted house style. 7 units, Converted House Style 33724 2023 S05 MF025 C 4 3600 3600 2019 INCOME, 33739 2023 S05 WH060 B 1 7495 7495 DENTON TOOL 2018 Proforma, 33741 2023 S05 RE055 B 1 1224 984 JUICY PIG 2018 Income, 33748 2023 S05 MF002 C 5 4800 4800 804 N LOCUST ST APTS 2021 INC, 33765 2023 S05 OF002 B 1 2468 2468 , 33767 2023 S05 OF002 B 1 1626 1626 , 33769 2023 S05 MF025 C 4 4580 4578 6-PLEX 2022 I/E + Rent Roll 33773 2023 S05 OF020 B 1 4898 4898 2022 INCOME 33775 2023 S05 OF020 B 1 4704 4704 2015 proforma, 33779 2023 S05 OF002 B 1 2836 2836 , 33781 2023 S05 MF025 C 5 2304 2304 2021 INCOME (Rent), 33793 2023 S05 MF025 C 4 4036 3850 2022 INCOME, 33799 2023 S05 MF025 C 6 4478 4250 4-PLEX 2020 PROFORMA. SEE DIRECT CAP 33815 2023 S05 RE025 A 1 4773 4773 Retail strip NULL 33816 2023 S05 RE055 C 1 2400 2400 Title MAx 2022 Proforma, 33817 2023 G01 FL020 B 1 5196 5196 2018 Proforma, NEED RENT ROLL AND I&E FOR 2017 33821 2023 S05 MF002 C 3 5757 7200 UNIVERSITY PARK APTS 2022 INC/EXP 33822 2023 S05 MF002 C 5 12783 12783 OAKLAND PLACE APTS 2022 INC/EXP 33825 2023 S05 MF002 C 5 12783 12783 OAKLAND PLACE APTS 2022 INC/EXP 33827 2023 S05 MF002 A 1 14338 14338 HANN & OAKLAND ST APT 2016 INCOME AND EXPENSE (NO RENT ROLL. ASSUMED 5% VACANCY IN CALCS.), 33829 2023 S05 MF002 B2 4 9043 9048 PECAN COURTYARDS APTS 2016 INC (NO RENT ROLL. ASSUMED 5% VACANCY), 33831 2023 S05 MF002 A 1 14338 14338 HANN & OAKLAND ST APT 2016 INCOME AND EXPENSE (NO RENT ROLL. ASSUMED 5% VACANCY IN CALCS.), 33833 2023 S05 MF002 C 5 10044 9900 OAKLAND PAR APTS 2022 INCOME 12 units. AVG unit size 825, 33834 2023 S05 OF020 C 1 4848 4848 DENTON PHYS THERAPY 2016 income, UNSIGNED LEASE EXPIRED 8/31/13. OPTION TO RENEW & NEW NEGOTIATED RATE 33838 2023 S05 MF002 C 5 12783 12783 OAKLAND PLACE APTS 2022 INC/EXP 33839 2023 G01 SC045 C 1 10730 10478 CONGRESS RETAIL 2022 RENT ROLL NO EXPENSES 33841 2023 S05 RE055 C 1 1184 1184 2019 income, 33849 2023 S05 MF002 C 5 9636 9768 WITHERS APTS 2021 INCOME, NO RENT ROLL 33850 2023 S05 OF002 B 1 3993 3993 , 33859 2023 G01 SC045 C 1 33017 32832 UNIVERSITY CENTER 2022 INCOME 33860 2023 S05 OF002 B 1 3377 1877 LASHUP BROWDOWN NULL 33871 2023 G01 FL020 C 1 22728 23106 NULL 33873 2023 S05 RE045 C 1 6974 5774 , 33874 2023 S05 RE005 C 1 3588 3588 2016 PROFROMA, 33888 2023 G01 AA001 B 1 3108 3108 , 33901 2023 S05 OF002 B 1 2180 2180 SERENDIPITY HOUSE , 33909 2023 S05 OF002 B 1 1257 1257 , 33914 2023 S05 MF025 B1 4 4604 4604 4-PLEX 2022 INCOME - GABELS ON ELM, 33915 2023 G01 SC045 B 1 20460 19792 STRIP CENTER 2022 I/E 33917 2023 S05 MF002 C 4 9288 9288 VILLA EL CENTRO APTS 2019 PROFORMA, 33920 2023 S05 MF002 C 4 9288 9288 VILLA EL CENTRO APTS 2019 PROFORMA, 33921 2023 S05 RE005 B 1 8654 8654 GOOD YEAR , 33925 2023 S05 RE010 A 1 4860 4860 WELLS FARGO BANK 2018 Proforma, 33926 2023 S05 OF002 B 1 4098 4098 NORTH ELM LAW OFFICE , 33930 2023 S05 RE040 B 1 1224 1224 PAPPA JOHNS , 33934 2023 S05 RE002 B 1 1150 1150 , 33940 2023 S05 MF025 B1 4 3016 3016 , 33941 2023 S05 RE040 B 1 555 555 MI CASITA , 33951 2023 S05 OF020 C 1 4380 4380 2015 Proforma, 33958 2023 S05 OF020 C 1 4380 4380 2015 Proforma, 33960 2023 S05 OF002 B 1 1760 1760 , 33962 2023 S05 OF020 C 1 15300 11720 Down Towner 2022 INCOME 33966 2023 S05 RE090 C 1 11350 15350 HEALTH FOOD GROCERY STORE , 33967 2023 S05 OF020 B 1 720 720 2015 pro, 33995 2023 S05 MF025 C 1 5064 5064 2023 PROFORMA - 100% VACANT. USED LEASEUP. 34007 2023 S05 OF002 C 1 1348 1348 , 34009 2023 S05 MF002 C 5 16812 16640 WITHERS STREET APTS 2022 INCOME , HIGHER EXPENSES. OWNER PAYS WATER AND GAS. 34011 2023 S05 MF025 C 1 2736 2736 TRI-PLEX 2009 income, 34012 2023 S05 MF002 C 3 8556 8556 THE RIVIERA APTS NULL 34021 2023 S05 RE045 B 1 11619 7513 , 34030 2023 S05 MF002 C 5 8510 8510 CAMBRIDGE HOUSE APTS 2022 I&E 34034 2023 S05 MF025 C 1 3164 3164 NULL 34035 2023 S05 MF025 C 4 5168 5168 6-PLEX 2022 INCOME (Rent Roll Only), 34037 2023 S05 MF006 B1 2 4224 4176 712 W SYCAMORE APTS 2022 INCOME/EXP 34039 2023 S05 MF002 C 5 10788 10788 OXFORD HOUSE STUDIO 2022 I/E 34041 2023 S05 MF025 A 2 4560 4042 NULL 34042 2023 S05 OF002 B 1 3406 3406 2009 PROFORMA, 34043 2023 S05 MF006 B1 2 4224 4176 ASHTON PLACE 2022 INCOME/EXP 34048 2023 S05 OF002 C 1 2560 2560 2022 INCOME PROFORMA. 34049 2023 S05 MF025 C 1 3332 3332 , 34086 2023 S05 MF002 C 5 36860 35200 WILLOWOOD APTS 2022 INCOME/EXP. WORKED IN DC. Owner fills with Students from their Flight Academy, RUN AS DORM AND DOES NOT HAVE DIRECT INCOME (SOLD IN 2021, INFO MIGHT BE FOR PREVIOUS OWNER) 34088 2023 S05 RE025 B 1 1188 1188 Quick Track , 34106 2023 S05 MF002 C 4 5928 5928 WILLOWOOD APTS 2022 INCOME 34107 2023 S05 MF025 C 2 5616 5616 2016 PROFORMA, 34116 2023 G01 SC045 C 1 9489 9296 STRIP CENTER 2022 INCOME. BELOW MARKET RENTS. SEE DIRECT CAP. 34147 2023 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 2023 G01 MF020 C 3 2995 95 Post Oak Place 2022 INCOME / EXPENSE 94 MONTHLY SITES 1 OVERNIGHT SITE 34235 2023 S05 MF025 C 3 4601 5971 2019 INCOME, 34245 2023 G01 WH040 C 3 16239 14739 Low Occupanfy for 2023. Used actual vacancy as Market 34248 2023 S05 MF002 C 5 21568 21600 IOOF APTS 2022 Income- 25% vacancy. 34250 2023 G01 WH040 C 3 16239 14739 Low Occupanfy for 2023. Used actual vacancy as Market 34251 2023 G01 RE055 C 1 1150 1150 CAIN'S MEAT MARKET NULL 34267 2023 S05 MF006 C 2 29750 29326 THE METRO NULL 34269 2023 S05 OF010 B 1 3300 3290 LORETO HOUSE 2017 income. Gross(tenant pays utilities only), 34276 2023 S05 MF006 C 2 29750 29326 THE METRO NULL 34278 2023 S05 MF002 B1 3 4704 4704 2018 Income (Rents Only), Sold 3/2017 $470,000 34281 2023 S05 MF002 B1 3 4658 4658 2016 PROFORMA, 34286 2023 S05 MF002 B1 5 12880 12885 Ivy Commons 2022 INC/EXP 34312 2023 S05 MF006 C 3 6786 6786 825 W SYCAMORE ST APTS (14 UNIT APTS) 2022 Income. Owner pays Water, sewer, trash, internet, 34319 2023 S05 MF025 C 4 2920 3000 6-PLEX 2019 Income., 2019-Informed owner that rents seem below market. Currently between $350-$450 month 34328 2023 S05 MF002 B2 4 16866 15800 PINECREST APT 2023 Income 34333 2023 G01 MF001 C 1 123575 111040 CORONADO NORTH APTS 2022 Income. 34334 2023 S05 OF020 C 1 3366 3366 2015 pro, 34353 2023 S05 MF002 C 3 12348 12348 TREES APTS 2022 income. All bills paid including internet & cable., 34372 2023 S05 MF025 C 3 4464 4464 4-PLEX & DUPLEX NULL 34375 2023 S05 MF002 C 5 12476 12476 4-PLEX & DUPLEX & HOUSE & 10 UNIT APT 2022 INCOME AND EXP. SEE DIRECT CAP. 2 VACANT UNITS AT VARIOUS POINTS. GROSSED UP INCOME. MOST BILLS PAID BY OWNER. 10-Unit: 7-1 bedroom & 3-2 bedrooms 1/1/22-->12/31/22 Rental Income w/ expenses provided 34378 2023 S05 MF002 C 5 12476 12476 4-PLEX & DUPLEX & HOUSE & 10 UNIT APT 2022 INCOME AND EXP. SEE DIRECT CAP. 2 VACANT UNITS AT VARIOUS POINTS. GROSSED UP INCOME. MOST BILLS PAID BY OWNER. 10-Unit: 7-1 bedroom & 3-2 bedrooms 1/1/22-->12/31/22 Rental Income w/ expenses provided 34384 2023 S05 MF025 C 1 3440 3440 8 UNIT APTS , 34385 2023 S05 MF025 C 5 4637 4637 4-PLEX 2022 INCOME 34390 2023 S05 MF002 C 4 6160 6160 209 BERNARD ST APTS NULL 34402 2023 G01 FL020 B 1 27000 27000 2022 Market Proforma 25% Office. Owner Occupied, 34433 2023 S05 RE005 B 1 4464 4200 EAGLE TRANSMISSIONS , 34507 2023 G01 SC001 B 1 346303 334799 DENTON CENTER 2022 INCOME. SECONDARY INCOME IS GROUND LEASE BANK OF AMERICA, 34509 2023 S05 MF002 C 4 8208 8208 2022 INC/EXP. RENTS SIGNIF BELOW MARKET 34517 2023 S05 OF020 B 1 6249 6295 2021 PROFORMA 34522 2023 S05 RE025 B 1 2380 2380 Shell & BBQ , 34524 2023 S05 RE025 B 1 1260 1260 Shell 2012 Proforma, 34531 2023 S05 MF002 B2 1 11384 11375 TUPELO TOWNHOMES 2022 INCOME 34588 2023 S05 RE015 B 1 6325 6325 LUIGIS 2016 proforma, 34653 2023 G01 WH040 C 3 6000 6000 38 UNITS / 40 #S 2022 RENT ROLL & I/E 34656 2023 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 2023 S05 RE025 B 1 2100 2100 2023 PROFORMA 34699 2023 G01 SC045 C 3 8084 8084 STRIP CENTER 2023 RENT SURVEY 34707 2023 S05 RE075 C 1 2049 2049 RECYCLE 2 SUPPORT 2017 proforma, 34713 2023 S05 HS002 C 1 5825 5825 Holiday Inn 2011 INCOME & EXP, 34715 2023 S05 RE055 C 1 3440 3200 , 34718 2023 G01 FL020 C 3 90327 87849 2018 MArket Proforma, 2018- Asking rent $7 IG 34722 2023 G01 MF001 C 3 148525 140778 19TWENTY 2022 Income 34725 2023 S05 WH060 C 1 7260 7260 NULL 34729 2023 S05 WH060 C 1 30527 30527 2011 proforma, 34739 2023 S05 SE010 B 1 18117 17657 2018 INCOME, PER TAX RETURN OWNER PAYS 0 EXPENSES. SHOULD HAVE A NOMINAL RESERVE ACCOUNT. 34745 2023 S05 WH060 B 1 16400 16400 2022 PROFORMA 34747 2023 S05 RE070 B 1 2639 2639 MATZTLAN RESTAURANT 2019 PROFORMA, 34754 2023 S05 MF025 B1 1 8640 8700 6 UNITS 2022 INCOME 34768 2023 G01 WH040 C 2 51488 47108 , 34770 2023 S05 MF002 C 4 9408 9408 COLLIER ST APTS 12 Units- 2012 INCOME, 34771 2023 G01 WH060 C 1 5759 4819 Godwin Formwork Solutions 2022 PROFIT & LOSS STATEMENT 34772 2023 S05 MF002 C 4 9408 9408 COLLIER ST APTS 12 Units- 2012 INCOME, 34780 2023 S05 WH060 B 1 24450 24450 WHSE 2022 INCOME, 34781 2023 S05 WH060 B 1 7000 7000 2008 income, 34782 2023 S05 WH060 B 1 24450 24450 WHSE 2022 INCOME, 34783 2023 S05 WH060 B 1 20000 20000 2017 income, 34790 2023 S05 RE055 A 1 2980 3930 C-STORE/RETAIL 2008 income, 34792 2023 S05 RE040 C 1 1200 1200 , 34798 2023 S05 AA002 C 1 0 4800 2013 Proforma, 34884 2023 S05 MF006 C 1 25064 32450 ACROSS THE STREET 2022 INCOME/EXP 34885 2023 S05 MF006 C 1 25064 32450 ACROSS THE STREET 2022 INCOME/EXP 34886 2023 S05 MF025 C 5 6104 6104 2022 INCOME 34889 2023 S05 MF025 C 3 2121 2121 , 2022 INCOME 34890 2023 S05 MF025 C 4 4308 4308 2022 I/E + RENT ROLL 34891 2023 S05 MF006 C 1 0 2460 4plex, 34895 2023 S05 MF002 B1 4 4931 4640 OAK RIDGE APTS 2022 INC/EXP 34896 2023 S05 MF025 C 2 3691 3151 4-PLEX 4 TOTAL UNITS. HOMESTEAD ON 1, IT SEEMS.OWNER DID NOT PROVIDE INCOME PORTION OF APPRAISAL FOR INCOME PRODUCING PROPERTY 34901 2023 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 2023 S05 MF002 C 4 7581 7416 GARDEN APTS 2015 ACTUAL INCOMEPROFORMA EXP-ALL BILLS PAID, 34934 2023 S05 MF006 B1 2 15070 14560 BELLE FRANK APTS 2022 INCOME/EXP 34944 2023 S05 MF002 C 3 8528 9200 COURTYARDS APTS 2019 INCOME - 14 UNITS TTL 12 1 BEDROOMS 1 BATH / 2 2 BR 2 BATH, 34958 2023 S05 MF002 C 4 8000 8000 THE ABBEY APTS 2008 INCOME, 34963 2023 S05 MF025 C 4 4756 4756 , 34966 2023 S05 MF002 B1 1 9005 8896 1418 W OAK ST APTS 2022 INCOME 34968 2023 S05 MF006 C 2 20470 19210 OAK LANE APTS 2022 Income. Owner pays water, trash, gas, internet, 34974 2023 S05 MF025 C 4 3320 3320 2022 INCOME / EXPENSE 2023 RENT ROLL 34975 2023 S05 MF025 B1 5 6000 6000 CHESTNUT ARMS APTS 2019 income, 2018 Tax Return Only. Mgmt fee est. 34976 2023 S05 MF006 A 2 5800 5280 BELLE LENDE APTS 2022 INCOME/EXP 34977 2023 S05 MF025 B2 4 6000 6000 6-PLEX 2022 INCOME-ACTUAL INCOME - CHESTNUT APTS, 34980 2023 S05 MF025 C 1 3782 4478 2016 Income, 34982 2023 S05 MF002 C 5 13640 10230 NORMAL AVE APTS 2022 INCOME / EXPENSE PER OWNER PHONE CALL. 5 UNITS PERMANENTLY STORAGE. 34995 2023 S05 MF002 B2 3 9512 9516 FRY ST APTS / URBAN EAGLE 2022 RENT ROLL 34999 2023 S05 OF002 B 1 2183 2183 , 35007 2023 S05 MF025 C 1 3117 3117 2022 RENT ROLL + INCOME / EXPENSE 35011 2023 S05 OF010 C 1 3600 3600 , 35015 2023 S05 HC001 C 1 31164 31164 2011 proforma, 35034 2023 S05 MF002 B2 3 15236 15236 OAK COURTS APTS 2022 INC/EXP 35039 2023 S05 MF006 C 3 19270 16768 STATE HOUSE APTS 2022 INCOME. OWNER PAYS ALL BUT ELECTRIC, 35041 2023 S05 MF006 C 4 23676 23660 ALTON HOUSE 2022 INCOME (Rent Roll Only), OWNER PAYS ALL UTILITIES 35054 2023 S05 MF025 C 5 4368 4368 2022 INCOME, RENTS $3200/MO, 5 UNITS 35057 2023 S05 MF025 C 3 2980 2980 4-PLEX NULL 35058 2023 S05 OF002 B 1 2918 2918 PROFORMA, 35061 2023 S05 MF002 C 5 7440 5315 JAGOE ST APTS NULL 35078 2023 S05 MF002 C 2 15888 16620 THE PLACE TO BE APTS 2022 INCOME 35084 2023 S05 MF002 C 2 15888 16620 THE PLACE TO BE APTS 2022 INCOME 35087 2023 S05 MF006 C 3 8256 8300 SOME SUCH PLACE 2022 INCOME 35151 2023 S05 RE055 B 1 3000 3000 TOM'S DAIQUIRI 2017 proforma, Owner leases for $2,500 month 35158 2023 S05 SC045 C 1 0 19480 2009 PROFORMA, 35220 2023 S05 MF025 C 3 3136 3136 2019PROFORMA, ONE APTMENT UNRENTABLE DUE TO CONDITION UNTIL FEB 2019 35248 2023 S05 MF025 B1 4 3160 3160 , 35284 2023 S05 RE025 B 1 2880 2880 7 Eleven 2018 PROFORMA, 35307 2023 S05 MF025 C 5 5260 3780 2019 proforma, 2019 Tax return only. Mgmt estimate 35320 2023 G01 FL020 B 1 48052 48052 INDUSTRIAL 2022 INCOME - OWNER NOTED $9.90/SF + NNN. 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 SAL 35336 2023 S05 RE040 A 1 1600 1600 JIMMY JOHNS 2014 income, 35361 2023 S05 RE070 C 1 2180 2180 COOL BEANS RESTAURANT , 35373 2023 S05 MF025 C 1 4090 4090 NULL 35376 2023 S05 RE085 C 1 1750 1750 2014 Proforma, 35422 2023 S05 MF002 C 4 10400 13800 TWIN OAKS APTS 2022 INCOME/EXP 35434 2023 S05 RE085 B 1 3202 2351 2019 PROFORMA ASKING $5.36/SF, 35436 2023 S05 OF020 C 1 2058 2058 2019 proforma, 35439 2023 S05 OF020 C 1 1080 1080 2019 RENTED FOR $15.00/SF, 35443 2023 S05 RE010 B 1 79817 73950 WELLS FARGO BANK 2021 Income, valued with R32837, r32844, r118254 35448 2023 S05 AA001 B 1 5824 5705 309 W HICKORY ST OFFICE APARTMENTS 2019 INCOME. OFFICE / RETAIL, 35450 2023 S05 RE085 B 1 8560 8560 LUXOR 2014 income owner paid $1156 in electricity on 231 W Hickory, 35452 2023 S05 RE085 B 1 8560 8560 LUXOR 2014 income owner paid $1156 in electricity on 231 W Hickory, 35453 2023 G01 MF015 A 2 112180 107860 ROXTON APTS 2023 INCOME 35455 2023 S05 RE085 B 1 8560 8560 LUXOR 2014 income owner paid $1156 in electricity on 231 W Hickory, 35457 2023 S05 RE085 B 1 4681 4681 OFFICE NULL 35459 2023 G01 RE085 B 1 2400 2400 NULL 35460 2023 S05 RE085 A 1 2400 2400 WHIMSY FINDS , 35463 2023 S05 RE010 C 1 4536 9072 Ciera Bank , 35465 2023 S05 MF025 C 4 4468 4468 4-PLEX 2019 Income Proforma, 35466 2023 S05 OF020 B 1 9172 9172 2023 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 2023 S05 MF006 C 1 33990 30580 CLUSTER APTS 2022 INCOME & EXPENSE (avg unit size 528 sqft). All Bills Paid 35473 2023 S05 MF002 B2 1 10618 7780 2019 income, 35475 2023 S05 MF002 C 4 4406 4406 2019 income, 35477 2023 G01 SC045 B 2 2100 2100 2014 PROFORMA, 35479 2023 S05 MF006 C 4 14586 14586 CATALINA APTS 2022 INCOME. Owner pays water, sewer, trash, gas, internet, 35480 2023 S05 RE085 C 1 2650 2650 2019 Proforma, 35484 2023 S05 RE040 C 1 2040 2040 DAIRY QUEEN , 35487 2023 S05 RE085 A 1 9000 9113 UPPER PARK CAFE 2021 income profoma, LISTED FOR LEASE @ $20 FT 35493 2023 S05 RE040 C 1 1527 1527 MI CASITA , 35495 2023 G01 SC045 C 1 19022 19022 OREILLY AND FAMILY DOLLAR 2019 proforma, 35497 2023 S05 OF020 C 1 3586 3586 2015 proforma, 35504 2023 S05 RE025 C 1 1625 1625 Midway Mart 2018 Proforma, 35525 2023 S05 RE055 C 1 2950 2950 NIRVANA SMOKE SHOP 2015 proforma, 35534 2023 S05 RE055 C 1 2950 2950 NIRVANA SMOKE SHOP 2015 proforma, 35546 2023 S05 MF002 B2 5 24454 23783 TOWNHILL OAKS APTS 2019 Income- pays water, gas, garbage, 35557 2023 G01 MF001 C 3 103078 103814 HUNTCLUB APTS 2023 INCOME 35560 2023 S05 MF002 C 3 11632 9460 CRESTWOOD APTS 2023 PROFORMA, RENTS FROM COSTAR. INCOME VIA RENT ROLL, ACTUAL INCOME & EXPENSES ESTIMATED. 12 UNITS 35591 2023 S05 OF002 B 1 1643 1643 2022 income, 35592 2023 S05 MF006 C 3 4828 4828 HICKORY APTS 2022 I&E 35594 2023 S05 MF025 C 3 2944 2944 , 35600 2023 S05 MF002 C 5 7485 7485 HICKORY STREET APTS 2016 income- NO RENT ROLL Includes R161751, 35605 2023 S05 RE070 B 1 5684 5428 SMILING MOOSE DELI , COMPLETE REMODEL-FOR SAL3 5/13 $1,476,000 35606 2023 S05 MF025 C 4 1822 1822 4-PLEX 2019 - INcome proforma, 35609 2023 S05 OF002 B 1 2992 2992 , 35611 2023 S05 MF025 C 5 5182 5180 5-PLEX 2007 INC & EXP PROFORMA - GREGG ST PARTNERS, 35624 2023 S05 OF020 C 1 3780 4100 2015 Proforma, 35625 2023 S05 MF002 C 5 8952 8952 802 W OAK ST APTS (10 UNIT APTS) 2022 I/E + RENT ROLL. Owner pay Gas, water sewer and trash 35627 2023 S05 MF002 C 5 8952 8952 802 W OAK ST APTS (10 UNIT APTS) 2022 I/E + RENT ROLL. Owner pay Gas, water sewer and trash 35646 2023 S05 OF002 C 1 1568 2156 , 35647 2023 G01 WH040 C 2 51488 47108 , 35648 2023 S05 WH060 C 1 5630 6260 Proforma, 35652 2023 G01 MF020 C 6 681 23 GASTON MHP 2022 RENT PER OWNER. PRO FORMA - ONLY RENTING 23 SPACES NOW, WILL NOT REPLACE ANY TRAILERS OR ALLOW NEW TRAILERS IN 35669 2023 S05 OF002 B 1 1740 1925 THE GHOST NOTE 2019 Income, 35676 2023 S05 AA001 C 1 2400 2400 2017 PROFORMA, 35683 2023 S05 OF002 B 1 6764 6764 , 35717 2023 S05 WH060 C 1 10000 10000 , 35762 2023 G01 FL020 A 2 7000 7000 2023 - COSTAR LISTING FOR $16.00/NNN. 35796 2023 S05 OF015 C 1 33766 34284 2018 INCOME PROFORMA. Owner Pays All Utilities. Historically 50% Vacancy, 4/15- CO* $14NNN 35824 2023 S05 WH060 A 1 10500 23236 2015 Income, 35898 2023 G01 MF020 C 1 66 57 THE SHORES MHP 2022 INCOME. NO RENT ROLL. ASSUMED 10% VACANCY 35905 2023 G01 SC045 C 1 4820 4820 STRIP CENTER NULL 35912 2023 G01 SC045 B 2 2542 2542 RETAIL STRIP 2022 INCOME, 36146 2023 S05 WH060 C 1 13800 7920 , 36157 2023 S05 MF020 C 1 95 95 RV PARK 95 ttl spaces of those 11 are OVERNIGHT SPACES. ALL BILLS PAID. 83 MONTHLY SITES, 36174 2023 G01 MF020 A 4 1601 175 Center point MHP 2021 income. 36178 2023 S05 OF020 C 1 3369 3369 , 36184 2023 G01 WH060 C 1 2400 2400 , 36190 2023 G01 MF020 B 1 1874 60 HILLCREST MHP NULL 36194 2023 G01 WH040 C 2 51488 47108 , 36196 2023 G01 WH040 C 2 51488 47108 , 36202 2023 S09 WH060 B 1 9000 9000 2011 proforma OWNER OCCUPIED, 36238 2023 G01 WH040 C 3 20950 20950 2018 Market proforma, 36264 2023 S05 RE075 C 1 1612 1612 , 36272 2023 S05 RE075 C 1 1071 1311 , 36291 2023 S05 RE075 C 1 1599 1599 , 36355 2023 S05 MF025 B1 4 6448 6000 6-PLEX 2022 INCOME/EXP. ACTUAL EXPENSES SIGNIF HIGHER THAN MARKET. ADJUST. 36389 2023 S05 MF006 C 1 92800 88298 EAGLE CREEK APTS 2022 Income. All Bills Paid, 36393 2023 G01 MF001 C 2 77590 114512 UNIVERSITY PLACE 2022 INCOME W/ 36395, 36393, 36398 LURA - Includes some low income 36398 2023 G01 MF001 C 2 77590 114512 UNIVERSITY PLACE 2022 INCOME W/ 36395, 36393, 36398 LURA - Includes some low income 36410 2023 S05 RE025 C 1 1516 1516 EZ , 36431 2023 G01 WH040 C 3 20950 20950 2018 Market proforma, 36438 2023 S05 OF002 C 1 1536 1536 2019 Proforma, 36447 2023 S09 MF002 C 3 33494 28625 BENT CREEK 2021 Income 36599 2023 S05 MF005 A 1 201080 198180 University Uptown Apts 2022 INC/EXP 36631 2023 S05 MF002 C 3 67208 63152 VINTAGE PADS NULL 36636 2023 S05 MF002 C 3 67208 63152 VINTAGE PADS NULL 36639 2023 S05 RE025 B 1 3590 3590 Deli Quick , 36644 2023 S05 MF002 C 3 67208 63152 VINTAGE PADS NULL 36701 2023 G01 WH060 B 1 76600 76929 NULL 36809 2023 G01 WH040 A 2 62900 64646 2022 INCOME/EXP 36827 2023 G01 RE055 C 1 3380 2828 NULL 36843 2023 S05 MF002 C 4 16980 16560 NORTH POINT APTS 2022 Income 36865 2023 S05 OF002 B 1 588 588 , 36867 2023 G01 WH040 C 3 20950 20950 2018 Market proforma, 36900 2023 S05 RE005 A 1 8500 8500 2011 PRFORMA-EXCESS LAND, 36903 2023 S05 RE055 C 1 3704 3704 TATTO COMPANY 2019 income, 36904 2023 S05 RE025 C 1 4400 4400 2012 Proforma, 36909 2023 G01 MF001 C 1 123961 110853 VILLAGE EAST 2022 PARTIAL INCOME - NO RENT ROLL, 125 UNITS 36910 2023 G01 SC045 C 1 7840 7840 STRIP W/CSTORE NULL 36911 2023 S05 MF001 B 0 217542 187300 RAMSGATE 2010 INCOME/EXP.--06 ACT. OCC. 96%, 36922 2023 S05 RE075 C 1 1766 1766 , 36950 2023 S05 RE025 A 1 2940 2940 7-11 2017 PROFORMA, 36962 2023 S05 RE025 B 1 0 8200 TRUCK STOP/ WHAREHOUSE, 36994 2023 S05 AA001 B 1 4960 4960 2013-rent $1,600 month, 36995 2023 S05 WH060 C 1 9952 9952 STANDARD SUPPLY 2022 INCOME PROFORMA. TENANT. OWNER STATED RENT 36998 2023 S05 WH025 A 1 129571 129571 Classic Corrugated 2013 proforma, 37129 2023 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 2023 S05 OF015 B 1 53688 54000 2017 Income. 3 Buildings. Partial Executive Suites, 37143 2023 S05 WH060 B 1 7713 7713 2019 INCOME PROFORM-OWNER OCC, 37148 2023 S05 RE005 C 1 3600 3600 YR LEASE 2011 INCOME AND EXPENCE. Also see 37155, 37233 2023 S05 WH060 A 1 20000 18192 2010 proforma-owner occ, 37291 2023 G01 MF020 C 5 11 16 , 37302 2023 G01 MF020 A 3 188 188 DENTON FALLS MHP 2019 Proforma 188 SPACES, 37409 2023 G01 WH040 C 4 77674 103154 NRA = 103,154 SF. 77,254 SF COVERED & 25,900 UNCOVERED PARKING. IMPS FROM 37414 & 38438 CARRIED ON THIS ACCT. 37421 2023 S05 MF020 C 1 10891 194 WOODHAVEN MHP 176 MH LOTS AND 18 RV LOTS. USED RV UNIT AS OTHER INCOME., 37440 2023 G01 WH040 C 3 5800 24250 A PLACE 4 SPACE NULL 37477 2023 S05 MF020 C 1 10891 194 WOODHAVEN MHP 176 MH LOTS AND 18 RV LOTS. USED RV UNIT AS OTHER INCOME., 37532 2023 G01 MF020 C 6 32 31 RIVIERA MHP NULL 37553 2023 S05 OF015 B 1 12362 12362 , 37631 2023 S05 RE005 C 1 17360 8000 DENTON TECH AUTO REPAIR 2022 INCOME ONLY 37849 2023 G01 MF020 A 4 1420 112 ROCKY POINT MHP 2019 proforma, 37934 2023 G01 SC045 C 3 14986 14518 STRIP CENTER NULL 38010 2023 G01 WH040 B 1 103030 67130 STORAGE KING USA 01/2023 - 67,130 SF OF STORAGE SPACE W/ COST OF % COMP STG FACILITY. ADD IN TOTAL STG SF FOR INCOME APPCH IN 2024 ONCE COMPLETE. 38084 2023 G01 WH040 B 5 4140 149850 LANTANA RV & BOAT STORAGE , ALL RV/BOAT STORAGE. COVERED AND OPEN PARKING. 38118 2023 S05 WH040 A 1 0 34260 2013 Excess Land, 38240 2023 G01 MF003 A 2 500000 494930 MANSIONS AT OAK POINT 2022 INCOME. LEASING UP. ONLY 87% OCCUPIED IN DEC. COST OK PER CHUCK. 38279 2023 G01 MF020 A 1 6178 143 LANTANA RV VILLAGE-SPACES WORK W/149069 38342 2023 G01 SC045 B 1 11028 10740 STRIP CENTER 2022 - PROFORMA. LEASES GROSS. TRANSITINING TO NNN. SEE DIRECT CAP. 38343 2023 S05 OF010 A 1 14145 14145 , 38368 2023 S05 OF002 A 1 4458 4458 2023 INCOME PROFORMA 38371 2023 S05 OF020 C 1 3080 3080 2013 income. Has been having trouble keeping tenants due to rain water getting into building, 38375 2023 S05 OF002 B 1 2203 2200 2019 PROFORMA. COSTAR HAS LISTED AT 16.32 MG, 38382 2023 S05 OF002 C 1 2466 1866 2013 INCOME proforma high vacancy and low rates due to flooding issues, 38397 2023 G01 MF001 C 3 102193 86128 CORONADO OAKS 2022 INCOME W/34212 38576 2023 C02 AA001 A 1 10161 5661 DENTON TRANSCO , 38644 2023 G01 WH040 B 2 26548 28798 2022 Income. P&L only. NRA = 28,798 SF. 25,398 SF FOR MINI STG & 3,400 SF FOR UNCOVERED PARKING PER AERIAL. DO NOT REMOVE! 38660 2023 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 2023 S05 WH060 B 1 53120 50744 2014 Proforma, 38692 2023 G01 WH040 C 3 23512 23000 204 Units, 38704 2023 G01 SC045 B 1 22000 22235 MAGNOLIA CROSSING 2023 INCOME RENT ROL 38891 2023 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 2023 S05 MF025 C 3 10028 10244 , 39138 2023 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 2023 S05 RE025 B 1 0 1904 2019 Proforma, 39192 2023 G01 MF020 A 3 5876 382 Southfork-Denton MHP 2017 proforma, 39221 2023 G01 MF001 C 4 86068 80248 EUREKA VILLAGE APTS 2022 INCOME. 39232 2023 G01 SC045 C 1 18100 18100 MARKET CENTER 2022 INCOME 39234 2023 S05 WH060 B 1 24240 24240 2009 PROFORMA, 39235 2023 G01 FL020 A 1 21475 21475 CW FLOORS & LIGHTING 2022 RENTS 39237 2023 S05 AA001 C 1 13500 13500 2017 proforma, 39239 2023 S05 WH060 B 1 10000 10000 2016 income, Per Costar 7/5/11 asking 12.00 39243 2023 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 2023 S05 WH060 B 1 6000 6000 , 39248 2023 S05 WH060 B 1 6630 6630 , For sale 1/16 per Xceligent for $1,125,000. Includes business and personal property 39249 2023 S05 WH060 C 1 7000 12600 WHSE 2019 income proforma - owner occupies majority of property, 39251 2023 S05 WH060 C 1 8400 8400 owner occupied, 39259 2023 S05 MF002 C 4 7776 7632 TARA APTS 2022 INCOME & EXP 39262 2023 S05 RE090 B 1 60430 60430 ALBERTSONS 2019 INC PROFORMA, 39263 2023 G01 SC020 B 1 35776 34543 UNIVERSITY VILLAGE 2022 INCOME/EXP.100% OCC. 39274 2023 S05 MF002 C 4 24516 22705 PARK VIEW APTS RENT ROLL ONLY. 32 UNITS 16 UNITS-1 BED/1 BATH 16 UNITS 2 BED/1 BATH, 39275 2023 S05 MF002 C 2 30000 26000 SHADOW WOOD 2023 PROFORMA. RR DATED 1/2022. SEE DIRECT CAP 39276 2023 S05 MF002 C 2 30000 26000 SHADOW WOOD 2023 PROFORMA. RR DATED 1/2022. SEE DIRECT CAP 39277 2023 S05 MF002 C 2 30000 26000 SHADOW WOOD 2023 PROFORMA. RR DATED 1/2022. SEE DIRECT CAP 39278 2023 S05 MF002 C 4 5760 5760 2022 PROFORMA. INCOMPLETE OP RR/OPEX 39279 2023 S05 OF020 C 1 3360 3360 2015 proforma, 39281 2023 S05 OF020 C 1 1948 1732 , 39283 2023 S05 OF020 C 1 6080 5930 TEASLEY MALL 2023 PROFORMA 39306 2023 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 2023 G01 MF001 B2 3 208319 198864 OAK MEADOWS 2022 INCOME WORKED W/R97020,R97021, 2019 INCOME WORKED W/R97020,R97021. BUILT FROM 1979-1983 39347 2023 S05 RE040 C 1 2040 2040 DAIRY QUEEN , 39359 2023 G01 SC045 C 2 9361 8800 RETAIL STRIP 2022 INCOME PROFORMA.. DIRECT CAP 2023- 2,500SF OWNER OCCUPIED. 2,000SF NOT LEASEABLE. ONE SPACE DONATED. 2,300SF SPACE LEASED FOR APPROX $8/SF 39371 2023 G01 WH040 B 2 51600 48246 2022 INCOME, 39373 2023 S05 RE040 B 1 2790 2790 WHATABURGER 2014 Remodel, 39375 2023 S05 OF020 B 1 1800 1800 2015 proforma, 39377 2023 G01 MF001 C 4 101692 101692 HOLLY HILLS APTS 2022 INC & EXP 39382 2023 S05 HC030 C 1 11500 11024 2014 Proforma, 39383 2023 S05 MF002 B2 4 18530 17840 BARRY PLACE APTS 2022 INCOME, 39384 2023 S05 AA001 A 1 0 8 SHADY SHORES VILLAGE MHP , 39399 2023 G01 RE085 C 1 720 720 2023 PROFORMA 39416 2023 S14 OF020 C 1 788 788 , 39418 2023 S14 OF020 C 1 1800 1800 , 39428 2023 S14 RE085 B 1 1800 1800 , 39435 2023 G01 SC045 C 3 4455 4200 RETAIL STRIP 2 TENANTS 2022 INCOME & EXPENSE 39441 2023 S14 OF020 C 1 1309 1309 2015 pro, 39443 2023 S14 AA001 B 1 1335 1531 ROCCO'S BARBER SHOP , 39448 2023 S05 MF025 C 3 2688 2688 GASLIGHT APTS 2022 INCOME ONLY 39450 2023 S14 RE070 C 1 1248 1248 TWISTY DONUTS , 39455 2023 S05 MF002 C 4 24488 24838 PLANTATION APTS 2022 INCOME, 39457 2023 S05 MF002 C 4 24488 24838 PLANTATION APTS 2022 INCOME, 39459 2023 S05 MF006 C 1 92692 70900 316 FRY APARTMENTS 2022 INCOME. WORKED WITH 29105, 1/1/17 ASKING RENTS AT 19.20/SF 39463 2023 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 2023 S05 RE020 A 1 2180 2180 , 39489 2023 S14 RE055 C 1 1944 1608 , 39496 2023 G01 WH040 C 4 2016 2000 2018 Market proformaNo Electric & No water, 39502 2023 G01 WH040 C 3 864 864 2018 Market proforma, 39505 2023 S14 WH060 B 1 15600 14400 , 39508 2023 G01 WH040 C 4 2880 2952 GERMANIA INSURANCE 2023 PROFORMA. DAUGHTER RENTS OFFICE. STORAGE UNITS RENT FOR $50/MONTH. 10x25 39509 2023 G01 MF015 A 4 141145 145372 THE LOOP 2021 INCOME 39525 2023 S05 RE095 C 1 29411 29411 2017, 39590 2023 S14 MF002 B2 5 20038 18872 GATEWAY APTS 2023 income 39601 2023 S05 MF002 C 3 60136 63340 THE QUARTERS APTS 2022 INCOME 39607 2023 S05 MF002 C 3 27944 27944 CRASH PADS I APTS NULL 39609 2023 S14 RE055 C 1 240 240 BARN STAR , 39621 2023 S05 MF002 C 5 14400 14400 The Village Apts 2022 INCOME (Rent Roll Only) w/40189, 39632 2023 S05 RE085 B 1 3200 3200 FRY STREET TAVERN , 39677 2023 S05 RE085 B 1 3200 3200 FRY STREET TAVERN , 39691 2023 S05 MF025 A 1 5288 4559 THE LOFT 2021 INCOME 39721 2023 S14 WH060 B 1 5100 5100 , 39749 2023 S05 RE040 B 1 3434 3434 SUBWAY 2019 proforma based on appraisal, 39756 2023 S05 MF025 C 1 1936 1936 NULL 39790 2023 S05 RE040 C 1 1721 1721 JACK IN THE BOX 2016 Proforma, 39801 2023 S05 RE070 C 1 2100 2100 ORIENTAL GARDEN , 39818 2023 S05 RE025 A 1 2480 2480 7 Eleven 2018 PROFORMA, 39827 2023 S05 RE070 B 1 4531 4531 BARIS 2014 Proforma, 39833 2023 S05 RE070 C 1 2681 2681 SUSHI CAFE 2013 income, 39896 2023 S14 OF002 B 1 712 712 , 39952 2023 S14 WH015 C 1 28290 28290 2015 Proforma. Owner Occupied, 40083 2023 S05 RE055 C 1 12032 12032 , 40095 2023 G01 SC045 C 3 7240 7240 STRIP CENTER 2022 income, 40100 2023 S05 RE055 B 1 3063 3063 2019 pro, 40102 2023 S05 OF020 B 1 1134 1134 ENTERPRISE RENT A CAR NULL 40107 2023 S05 RE040 B 1 1800 1800 The Catch 2022 Income 40111 2023 S05 OF020 C 1 2400 2400 2015 pro, 40112 2023 G01 SC045 C 2 5896 5896 RETAIL 2022 I/E 40117 2023 S05 RE055 C 1 1631 1700 , 40121 2023 S05 OF010 C 1 2205 2205 2015 Pro, 40136 2023 S10 WH040 C 1 960 960 , 40140 2023 G01 MF001 C 4 119660 117771 CORONADO VILLA APTS 2022 INCOME - PARTIAL YEAR, 2020 - FIRE LOSS GIVEN BELOW THE LINE. 7,760SF DOWN 40176 2023 S05 MF020 A 1 0 299 Denton West MHP 299 SPACES, 40177 2023 S05 OF010 C 1 3350 3350 2017 Proforma, 40178 2023 S05 OF010 C 1 3406 3485 2015 pro, 40179 2023 S05 RE001 A 1 50000 50000 CYCLE CENTER OF DENTON 2023 INCOME PROFORMA, Lease provided. 40181 2023 S05 MF025 C 1 2680 2680 202INCOME 40183 2023 S05 MF006 C 1 24000 25120 THE LIGHTS 2022 INCOME/EXP 40184 2023 S05 MF002 C 4 13521 13521 HICKORY HOUSE APTS 2022 PARTIAL YEAR INCOME 40185 2023 S05 MF002 C 4 6234 6144 RUSSELL PLACE APTS 2022 INCOME 40186 2023 S05 MF025 C 4 5376 5376 4-PLEX 2022 INCOME / EXPENSE + 2023 RENT ROLL 40188 2023 S05 MF002 C 3 33779 32361 THE QUARTERS APTS 2022 INCOME 40189 2023 S05 MF002 C 5 14400 14400 The Village Apts 2022 INCOME (Rent Roll Only) w/40189, 40191 2023 S05 RE055 A 1 1806 1608 FLASH PHOTOGRAPHY , 40198 2023 S05 OF015 B 1 12130 12567 NUCON STEEL 2023 PROFORMA 40730 2023 S14 RE070 C 1 3000 3000 , 40731 2023 S14 HC030 B 1 41862 41862 2014 Proforma, 40738 2023 S14 WH040 C 1 7208 7208 , 40745 2023 S14 WH060 B 1 23050 23050 Excess Land, 40756 2023 S14 AA001 B 1 10230 12330 2019 proforma, 40760 2023 S14 AA001 C 1 34153 34153 2015 pro, 41023 2023 S14 AA001 B 1 138700 136884 Plantation Pointe 2019 Inc & Exp w/254089, 172 boat storage units -133 @ $90 & 39 @ $60 41025 2023 G01 WH040 B 4 31654 30580 2019 Market Profoma, 41284 2023 G01 MF020 C 5 33929 47 LAKE RAY ROBERTS RV PARK NULL 41344 2023 G01 WH040 C 4 6528 6528 2022 PROFORMA 41354 2023 S14 OF020 B 1 2010 2010 , 41385 2023 S14 WH060 C 1 5880 5880 income proforma - see 2016 image for actual income and expence proforma, 41483 2023 S14 OF020 C 1 3201 3201 , 41489 2023 G01 SC045 C 1 5800 5800 2019 proforma, 41522 2023 S14 OF010 B 1 1678 1678 , 41526 2023 S14 AA001 C 1 15854 15854 STEPHENS GROCERY , 41533 2023 S14 RE010 B 1 20714 20244 POINT BANK 2009 PROFORMA, 41551 2023 S05 WH060 B 1 168190 178386 WAREHOUSES 200,000 s.f. in develpment, 41575 2023 S14 OF020 C 1 1347 1347 Portable Building, 41598 2023 G01 WH040 C 4 9510 9510 2023 PROFORMA. HIGH VACANCY. DECOMSSIONING BACK BLDG. NO Electric or water to any units. 71 units ( 13-10x22, 28-10x15, 13-8x10, 13-6x6) 2 units on front are offices., 41630 2023 S14 OF002 B 1 2808 2808 LULU'S FABALOUS FINDS , 41631 2023 G01 WH040 C 3 45047 42968 DRY DOCK & LOCK NULL 41639 2023 S14 WH060 B 1 4500 4500 DAN'S EQUIPMENT SALES , 41674 2023 S14 RE070 B 1 1142 1110 FISH JOINT , 41720 2023 G01 MF020 C 6 484 92 Sharktooth RV RV Park. 92 spaces, 42107 2023 G01 MF015 A 5 31849 29000 PILOT POINT APTS 2021 Income. LURA & USDA. 20 1-bed. 20 2-bed, 43327 2023 G01 MF020 C 5 1968 98 WAGGIN TAIL RV PARK 2022 - INCOME/EXP 43362 2023 G01 SC045 C 1 6600 6600 NORTHWEST PROPANE 2017 INCOME PROFORMA. Owner Occupancy for most of property, 12/14 COSTAR SHOWS 4950 AVAILABLE @ $11 NNN 43500 2023 S05 RE100 B 1 5355 5355 , 43505 2023 S05 RE030 B 1 5094 4478 Abilitrees Montessori 2019 INCOME . Current lease of $5500/month gross lease.RC Class 2019, 43519 2023 S05 OF010 B 1 12949 12265 DAVITA , 43557 2023 G01 SC020 B 2 100343 95378 LEGACY RANCH NULL 43564 2023 G01 WH040 A 2 105095 82483 PANTHER CREEK STORAGE 2019 INCOME. 59% CC, 41% VACANT 2019 43622 2023 S10 WH060 A 1 5600 5600 2019 INCOME PRO FORMA, tENANT PAY FOR ELECTRICITY. SEPTIC SYSTEM, WELL AND GRAVEL PARKING OWNER MAINTAINS 43792 2023 G01 MF020 A 4 2685 575 CMH PARKS - PRESTON ON THE LAKE NULL 43805 2023 S10 OF020 A 1 3630 2982 Allen Insurance Group , 44115 2023 S10 WH025 C 1 29718 29718 , 44210 2023 S10 OF020 B 1 3110 3110 EDWARD JONES , 2017- CO* $25.62 NNN. 2016-CO* for sale $650,000 & Rents $24 45145 2023 G01 FL020 B 3 62500 62500 NULL 45271 2023 G01 FL020 B 3 62500 62500 NULL 45306 2023 S11 FL025 C 1 3010 3010 , 45320 2023 C02 WH060 A 1 48000 48000 2023 DC - 37.5% VACANT HIGHER THAN LAST YEAR 45396 2023 S11 AA001 B 1 36292 24320 BEVS 2019 INCOME, SELF STORAGE UNITS + INCOME PRO FORMA ON STORE + COST ON CARWASH + PARKING SPACE LEASES 45402 2023 S14 MF002 B2 5 4800 4800 PONDER APTS 2022 I/E + RENT SURVEY 45406 2023 S14 MF002 A 4 11857 10728 ARCHSTONE APT 2022 P&L ONLY, 45444 2023 S11 RE010 B 1 3080 3080 BANK OF THE WEST 2017 Proforma, 45497 2023 S10 SP011 B 1 6908 170 2011 Income Proforma 170 slips @ $150 each @ 20% vac 45% exp and 10% cap. Need Actual Income and Expence, 45518 2023 G01 FL020 C 1 87000 87000 2022 PROFORMA 45555 2023 G01 WH040 B 3 51948 47800 2022 Market Profoma 325 Units, ACTUAL INCOME CONSISTANLY RUNNING AT 90-95% OCC. 45564 2023 G01 MF020 A 4 2685 575 CMH PARKS - PRESTON ON THE LAKE NULL 45587 2023 S11 WH060 B 1 10100 10100 NULL 45625 2023 S10 OF010 B 1 2595 3300 2016 PROFORMA. EXCESS LAND, 45687 2023 S10 RE010 A 1 3545 3545 INDEPENDENT BANK proforma, 46384 2023 S10 OF020 B 1 0 2969 2011 PROFORMA. INC 172240 - LAND ACCT., 46401 2023 G01 MF015 A 5 17930 18000 LAKEVIEW CT APTS NULL 46452 2023 S10 RE030 A 1 5132 5132 ROBIN'S NEST MONTESSORI 2018 t $20 sq ft NNN. Proforma, 2015 Previously 56% vacaant & road expansion that took thier parking and road frontage. Prior owner then had to buy rear property & redevelop parking 46458 2023 S10 RE005 A 1 0 3000 , 46459 2023 S10 RE030 A 1 5132 5132 ROBIN'S NEST MONTESSORI 2018 t $20 sq ft NNN. Proforma, 2015 Previously 56% vacaant & road expansion that took thier parking and road frontage. Prior owner then had to buy rear property & redevelop parking 46489 2023 S10 WH060 B 1 57100 57900 2013 Proforma., See 46495 for rent & expense ratio 46495 2023 G01 FL020 B 1 12000 11800 2023 INCOME PROVIDED 46594 2023 S10 OF020 B 1 2000 2000 , 46969 2023 S10 RE005 B 1 4478 4478 Parking is on acct 46969, 46978 2023 S10 RE005 B 1 4478 4478 Parking is on acct 46969, 47205 2023 G01 WH040 B 3 10752 10752 2018 INCOME PLEASE ADD in EXCESS LAND. SEE AERIAL, 47211 2023 S10 WH060 C 1 13032 12312 2015 income proforma, 47577 2023 S05 MF025 B1 4 9910 8400 2022 Income 51640 2023 S14 WH025 B 1 40200 40200 2013 Proforma, 51908 2023 S05 OF002 B 1 1516 1516 2022 INCOME 51975 2023 S05 MF025 B1 4 5415 5415 4-PLEX NULL 52065 2023 G01 WH040 C 4 30000 30000 RV, BOAT & ATUO STORAGE 2018 INCOME, 52083 2023 G01 WH040 C 2 24065 23905 NULL 52140 2023 S14 WH060 B 1 4216 12136 , 52146 2023 S14 OF002 B 1 936 936 HAIR ILLUSIONS NULL 52344 2023 G01 WH040 C 3 22695 22695 2023 PROFORMA. HIGH VACANCY. 52493 2023 S14 MF002 B2 5 10194 10192 CHAPARRAL #1 2019 Income, 2018 Mgmt exp. est. 52506 2023 S14 AA001 C 1 9284 6268 2011 income, 52542 2023 S14 OF020 C 1 3248 3440 OFFICE 2014 INC., 52551 2023 S14 OF002 B 1 900 900 , 52583 2023 S14 OF020 B 1 1856 1856 Real Estate Office 2019 Proforma, 52641 2023 G01 WH060 B 1 12400 12400 2022 INCOME/EXP 52896 2023 S14 RE025 C 1 1440 1440 , 52900 2023 S14 OF020 B 1 1926 1926 , 52907 2023 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 2023 G01 SC045 C 2 6248 6250 STRIP CENTER 2014 PROFORMA, 5295 US 377 ASKING $14/MG 52954 2023 G01 SC045 C 2 2742 2742 J & L PLAZA VERBAL ON INCOME AND EXPENSES, 4/16 CS SHOWS 275 AVAIL @ $14MG 53059 2023 S14 OF020 C 1 3120 3120 MT OFFICE 2022 PROFORMA - SEE DIRECT CAP 53066 2023 S14 RE100 B 1 1476 1800 , 53073 2023 S14 WH060 C 1 10423 10423 PENNINGTON TIRE CO. 2017 proforma, 53083 2023 S14 RE070 C 1 1860 1860 RILEYS PIT BBQ , 53285 2023 S14 OF020 C 1 1300 1300 , 53287 2023 S14 OF020 C 1 384 384 , 53310 2023 S14 OF020 C 1 984 1200 , 53325 2023 G01 WH040 C 4 2688 2688 Low rent - $2.5/sf, 53340 2023 S14 WH060 B 1 5000 5000 TEXAS WEATHER , 53482 2023 S14 RE085 C 1 2262 1482 2012 Proforma, 53499 2023 S14 RE085 C 1 2958 2958 2012 proforma, 53521 2023 G01 SC020 B 2 44952 44649 WOODLAKE VILLAGE 2022 INCOME. 53530 2023 G01 SC020 C 1 26460 26660 WOODLAKE VILLAGE 2022 INCOME 53575 2023 C02 RE100 B 1 4310 4310 , 53593 2023 C02 RE030 A 1 4941 4941 La-Petite 2018 proforma, 53622 2023 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 2023 G01 SC020 B 2 67111 67027 FRANKFORD VILLAGE 2023 RENT ROLL ONLY 53677 2023 S14 OF002 B 1 802 952 , 53698 2023 C02 RE025 A 1 2944 2944 , 53723 2023 G01 SC020 C 1 60542 60159 ROSEMEADE PLAZA 2022 - RR. INC/EXP. 54129 2023 G01 MF015 A 3 301338 274633 THE FOUNTAINS OF ROSEMEADE 2022 INCOME-LOW INCOME 9% TAX CREDIT 54240 2023 C02 WH040 A 1 56945 56945 2018 market profomraAlso has additional restaurant space & Excess Land, 54286 2023 C02 RE035 C 1 5023 3553 2019 proforma. 1920 sf storage building. Not full retail rent, 54449 2023 S05 RE090 B 1 7200 7200 LA MICHOACANA MEAT MKT 2019 Proforma, 56438 2023 S14 RE025 C 1 0 4102 , 56459 2023 S14 RE055 B 1 7134 7134 2010 income proforma, 56513 2023 S14 OF002 C 1 1224 1224 2019 Proforma OWNER IS BUILDER., 56668 2023 G01 MF020 C 6 204 204 SANGER MHP 56750 2023 S14 RE025 C 1 2000 2000 2017 pro, 56753 2023 S14 RE070 B 1 6625 6625 TRAILDUST STEAKHOUSE 2022 INCOME 56837 2023 G01 WH040 B 4 66387 59700 SANGER STORAGE LESS EXCESS LAND AND FEWR RV SPACES DUE TO TXDOT. HIGH VACANCY. Plus 118 RV Parking Spaces(Other Income). Older Buildings have large vacancies., NO CC 56943 2023 S14 MF002 C 1 8620 8020 THE CAITLYN APTS 2015 Proforma, 56954 2023 S05 MF002 B2 3 11093 11093 2020 PROFORMA. SEE DIRECT CAP. WITH ACCTS 256699 AND 56972 56979 2023 S14 RE002 B 1 1920 1920 2009 PROFORMA, 56989 2023 S14 OF010 C 1 1222 1222 , 57083 2023 S14 OF020 C 1 1950 1950 2014 Proforma. L:B Ratio is 11 which is twice the normal, 57115 2023 S05 MF025 C 6 3840 3700 2022 INCOME/EXP 57223 2023 S14 RE040 C 1 2800 2800 DAIRY QUEEN Updated 2014, 57235 2023 S14 RE090 C 1 0 18960 BURRUS GROCERY 2018 proforma, 57392 2023 S14 WH060 C 1 4000 4000 , 57837 2023 S05 MF025 B2 3 5040 5040 2023 RENT ROLL 57844 2023 S14 MF002 B2 5 25654 20342 Aspen Apts 2023 P&L ONLY 57919 2023 G01 SC045 B 2 4224 4100 S&J PHARMACY 2022 Income 57924 2023 S14 MF002 B2 5 25654 20342 Aspen Apts 2023 P&L ONLY 57943 2023 G01 FL020 C 3 21108 21108 2023 - OWNER OCCUPIED 57982 2023 S14 MF025 C 1 3564 3564 4-PLEX 2022 RENT ROLL + INCOME / EXPENSE 57986 2023 S14 MF002 C 1 2836 2836 2019 Income proforma, 58038 2023 S14 OF020 B 1 1080 1080 , 58433 2023 S14 RE055 C 1 1120 1211 SANGER INSURANCE NULL 58441 2023 S14 OF020 C 1 0 1080 per owner, 58485 2023 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 2023 G01 WH060 B 1 17000 15000 2008 Income on whse, 58639 2023 S14 OF020 C 1 1380 1380 , 58640 2023 S14 MF002 C 1 1892 1892 2019 Income proforma, 58670 2023 S14 MF002 A 1 17696 17696 BERKSHIRE TOWNHOMES 2022 INCOME 58673 2023 S14 OF002 B 1 0 900 , 58680 2023 S14 MF002 C 1 7920 7920 PECAN PLACE 2022 Income 58681 2023 S14 MF002 A 1 17696 17696 BERKSHIRE TOWNHOMES 2022 INCOME 58697 2023 S14 OF002 C 1 1152 1152 2015 Proforma, 2014- $750 month. 58699 2023 G01 SC045 C 3 0 6976 proforma, 1/5/12 NO INFORMATION ON COSTAR OR LOOPNET 58701 2023 S14 RE085 C 1 2500 2500 BOLIVAR ST BBQ 2019 Income, 58704 2023 S14 OF002 B 1 0 736 , 58706 2023 S14 RE085 C 1 1440 1440 , 58721 2023 S14 RE085 C 1 2200 2200 2008 INCOME, 58724 2023 S14 RE085 C 1 7500 7500 WELDING SHOPOWNER OCCUPIED, 58769 2023 S14 AA001 C 1 2250 2250 LE BLUEBONNET BOUTIQUE 2019 Income Proforma, 58771 2023 G01 SC045 C 3 11428 11428 2022 Income. Proforma expenses. Actual Rents 58772 2023 G01 RE080 B 1 11100 10500 JUS A CUP NULL 58774 2023 G01 RE080 B 1 11100 10500 JUS A CUP NULL 58784 2023 S14 RE085 C 1 8800 8800 BABES/GYPSY COWGIRL 2019 Income Proforma, 58802 2023 S14 RE085 C 1 5625 5625 2022 INCOME PROFORMA. 100% VACANT. ASKING RENTS $10 + UTIL 58817 2023 S14 RE085 C 1 2250 2250 GIGI'S CAFE 2022 income 58852 2023 S14 OF002 B 1 768 768 , 58860 2023 S14 RE085 C 1 5000 5700 BARBER SHOP & GUIDING HANDS NULL 58864 2023 S14 RE085 C 1 21600 12663 WILFONG OFFICE 2022 RENT ROLL & EXPENSES VERBAL 58870 2023 S14 RE085 C 1 21600 12663 WILFONG OFFICE 2022 RENT ROLL & EXPENSES VERBAL 58877 2023 G01 WH040 C 5 34596 55615 LAKEVIEW STORAGE NRA = 55,615 SF. 32,460 SF FOR MINI STG & 23,155 SF FOR OUTSIDE PARKING PER 2023 OWNER SURVEY. 58926 2023 S14 OF002 B 1 1934 1736 , 58957 2023 S05 MF025 C 4 2956 2956 4-PLEX NULL 59144 2023 S14 RE025 C 1 2122 1792 , 59731 2023 G01 RE055 C 1 1560 1200 H&R BLOCK 2022 Income 59743 2023 S14 RE010 B 1 5367 5367 GNB BANK 2015 proforma, 59764 2023 G01 MF020 C 5 84022 168 McClains Campsite ADD Excess Land & Commercial buildings at Cost ($, 59769 2023 G01 WH040 C 4 9751 9751 2018 Market, 59901 2023 G01 MF020 C 3 11314 166 WAGON MASTERS RV PARK NULL 59905 2023 G01 MF020 C 3 11314 166 WAGON MASTERS RV PARK NULL 59981 2023 C02 RE055 B 1 6036 6036 NATIONAL IMPORTS Owner Occupied, 60102 2023 G01 SC045 C 3 8750 8750 STRIP CENTER NULL 60266 2023 G01 WH060 B 1 3750 3750 2023 PROFORMA PLUS EXCESS LAND AT DISCOUNT DUE TO FLOOD AND FENCE 60288 2023 G01 MF020 C 5 2222 32 Indian Village Camp Ground 2022 PROFORMA - SEE DIRECT CAP. PER OWNER $400/SPACE. OWNER PAYS WATER AND SEWER. NO AMENITIES. 60296 2023 S14 RE055 B 1 4480 4480 GRANITE HUGGERS 2022 RENT PER OWNER 60332 2023 G01 WH040 C 4 34981 34981 2022 PROFORMA. SEE DIRECT CAP. RENTAL HOUSE 2ND INCOME. 60333 2023 S14 OF020 C 1 1716 1716 2015 proforma, 60371 2023 G01 SC045 C 3 7720 7720 SPRINGER CENTER 1 2019 PROFORMA, 60585 2023 G01 WH060 A 2 5864 5864 2022 INCOME. 60620 2023 G01 MF020 C 1 15130 16 BAR W MOBILE HOME PARK 2022 INCOME. 60698 2023 S11 MF025 A 1 16906 16906 2022 INCOME/EXP 60768 2023 G01 WH040 C 4 10800 10800 A PLACE 4 SPACE 03/31/2022 - PER A PLACE 4 SPACE WEBSITE PRICING 14 BUSINESS UNITS (25 X 30) = 10,500 SF AT $400/UNIT 39 GARAGE UNITS (8 X 20) = 6,240 SF AT $85/UNIT 19 OPEN PARKING (12 X 45) = 10,260 SF AT $50/SPACE 61121 2023 S14 MF002 A 4 16640 16640 16 UNIT APTS NULL 61400 2023 G01 RE085 B 3 2240 2240 NULL 61422 2023 S14 RE085 A 1 13017 10622 2022 INCOME 61426 2023 S14 OF020 C 1 4510 4510 , 61431 2023 S14 MF002 B2 5 7344 7344 8 UNIT APTS 2023 income, No rent roll 61463 2023 S14 WH040 B 1 4000 4000 , 61486 2023 S14 RE085 A 1 2700 2700 2019 income proforma, 61537 2023 S14 OF020 C 1 896 896 , 61539 2023 S14 AA001 C 1 8050 6240 , 61545 2023 G01 RE085 B 3 3380 3261 NULL 61556 2023 G01 SC045 B 1 4040 4040 CSTORE W/GAS NULL 61657 2023 G01 SC045 C 3 4800 4800 VENTURE CNTER 2022 INC, 61717 2023 S14 OF002 B 1 1968 2592 , 62023 2023 S08 RE025 B 1 0 4122 2013 proforma, 62076 2023 G01 SC045 C 3 4000 4000 MULTI-TENANT RETAIL NULL 62084 2023 S08 OF020 B 1 6659 6259 2019 Proforma, 62118 2023 C02 AA001 A 1 3773 3773 2022 INCOME. WORKED IN DIRECT CAP 62144 2023 G01 MF020 C 4 6104 169 Destiny Dallas 2022 INCOME. Valued with R170252and R62197 62217 2023 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 2023 S08 AA001 B 1 696 696 Excess Land, 62231 2023 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 2023 S05 AA001 C 1 5362 5400 , 62236 2023 S08 OF015 B 1 6486 6486 2019 INCOME PROFORMA. 100% Vacant, 62245 2023 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 2023 S08 RE025 B 1 2800 2800 , 62257 2023 G01 MF020 A 3 1609 148 LAKE HAVEN ESTATES MHP 2021 profoma, 62278 2023 S08 OF002 B 1 1680 1680 , 62285 2023 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 2023 S08 RE055 A 1 6240 6240 Buckeye Liquor 2017 proforma, 62289 2023 S08 OF020 B 1 1981 1981 2017 Proforma, 62291 2023 G01 SC045 C 2 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 62310 2023 C02 AA001 A 1 5400 5400 2022 Income 62326 2023 G01 MF020 C 1 70 70 2022 PROFORMA FROM OWNER STATED RENT, OCC AND INC 70 TOTAL SPACES - 17 MH AND 53 RV 62354 2023 S05 OF002 B 1 2544 1644 , 62357 2023 G01 MF015 A 5 29895 29880 SHADY SHORE APT 62376 2023 G01 SC045 A 2 9450 9492 STRIP CENTER 2022 INCOME/EXP 62383 2023 G01 SC045 C 3 23160 23160 LAKELAND CITIES S/C 2022 RENT ONLY IN ACTUALS. HIGH VACANCY. 62409 2023 G01 SC045 C 2 4800 4800 STRIP CENTER NULL 62412 2023 S05 OF002 B 1 2376 2376 , 62425 2023 S08 OF002 B 1 3407 3198 , 62433 2023 S08 OF002 B 1 2756 2756 2018 proforma, 62448 2023 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 2023 S08 WH060 C 1 3200 3200 2022 PROFORMA PLUS EXCESS LAND. OWNER STATES TENANT PAYS $2600/MONTH. OWNER PAYS EXPENSES 62584 2023 S05 MF002 C 4 6384 6384 OAKWOOD TERRACE APTS 2019 Income Proforma Income 6 1bdrm rents for 525, 2- 2bdrm at 625., 62629 2023 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 2023 S08 RE040 A 1 1440 1440 SONIC 2019 Proforma, 62646 2023 S08 RE055 B 1 2132 2132 2015 income proforma, 62652 2023 S08 AA001 A 1 14 14 BROWN MHP , 62661 2023 S08 RE055 B 1 8000 8000 DOLLAR GENERAL STORE #4692 2009 PROFORMA, 62664 2023 S08 RE025 B 1 2880 2880 2019 Proforma, 62668 2023 G01 SC045 C 2 9960 9517 STRIP CENTER 2022 INCOME ONLY NO EXPENSES 62698 2023 C02 AA001 B 2 45707 45707 2018 proforma, 62700 2023 C02 AA001 B2 1 49913 49913 , 62702 2023 C02 AA001 B 2 45707 45707 2018 proforma, 62703 2023 C02 AA001 B2 1 49913 49913 , 62706 2023 C02 AA001 B 2 45707 45707 2018 proforma, 62709 2023 C02 AA001 B 2 45707 45707 2018 proforma, 62710 2023 C02 AA001 B 2 45707 45707 2018 proforma, 62711 2023 C02 AA001 B 2 45707 45707 2018 proforma, 62712 2023 C02 AA001 B 2 45707 45707 2018 proforma, 62713 2023 C02 AA001 B 2 45707 45707 2018 proforma, 62715 2023 C02 AA001 B 2 45707 45707 2018 proforma, 62729 2023 C02 AA001 B2 1 49913 49913 , 62847 2023 S08 AA001 A 1 1 1 , 62849 2023 S08 MF020 B 1 1125 5 , 62851 2023 S08 MF020 B 1 2 2 , 62873 2023 S08 OF002 B 1 2044 2044 , 62878 2023 S08 OF002 B 1 2012 2012 , 62940 2023 S08 OF002 C 1 1282 1282 , 62953 2023 S08 OF020 C 1 3212 2000 2012 income, 62954 2023 S08 OF020 C 1 2800 2800 2019 income proforma, 63940 2023 G01 WH040 C 3 7200 7600 Sto N Go 2019 Market Proforma.- Actuals 48 Units, 64027 2023 S08 RE090 C 1 3200 3200 ENRIQUES PLACE , 64041 2023 S08 OF002 B 1 1036 1036 USED AS A SANDWICH SHOP, 64043 2023 S08 AA001 C 2 2300 2300 , 64046 2023 S08 OF002 C 1 3892 3892 2019 Proforma, 64096 2023 S08 RE070 C 1 3322 3322 BBQ 2007 INCOME, 64197 2023 G01 MF020 C 6 10 10 LAKE DALLAS MHP NULL 64198 2023 S14 OF002 B 1 1938 1938 , 64254 2023 G01 MF020 C 5 2156 16 , 64280 2023 G01 MF020 C 5 1352 20 DOUBLE ROCK MHP 2017 proforma, 64344 2023 G01 MF020 C 2 1862 14 NULL 64442 2023 S11 WH025 B 1 74283 61667 2017 proforma-includes 64442, 64445 2023 G01 WH040 C 5 0 4650 , 64927 2023 G01 SC001 A 1 153737 188516 TRINITY VALLEY 2022 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 2023 G01 SC001 A 1 153737 188516 TRINITY VALLEY 2022 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 2023 G01 MF001 B2 3 405668 369176 BELLA VISTA 2022 INCOME/EXP. CMBS DATA. RENT ONLY IN ACTUAL. PARTIAL YEAR DATA. SOLD 3/2022 65064 2023 G01 MF001 B2 2 255538 210208 VILLA SIENA APTS 2022 INCOME/EXP 65177 2023 S05 RE030 B 1 6000 6000 COUNTRY KIDDIE BARN 2023 INCOME PROFORMA PLUS EXCESS LAND. 65548 2023 C02 AA001 A 1 0 0 , 65629 2023 G01 FL020 A 1 53200 56375 ARGYLE BUSINESS CENTER 2022 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 2023 S05 OF002 B 1 1264 1264 , 65753 2023 C02 AA001 A 1 6124 9800 2022-9800 SF Leased for $12/NNN. Bumped to 8M for 2022. Should be closer to 1.3M 65861 2023 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS NULL 65862 2023 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS NULL 65863 2023 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS NULL 65864 2023 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS NULL 65865 2023 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS NULL 65866 2023 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS NULL 65867 2023 G01 SC045 C 2 11111 11000 HUNDLEY VILLAGE NULL 66063 2023 G01 SC045 B 1 4160 4160 STRIP CENTER 2022 PROFORMA, 3/18 CS SHOWS FOR SALE $1,600,000 66069 2023 G01 SC045 C 3 3488 2708 2023 income proforma - 50% vacant 1988sf / 720 occupied by owner and 780 is common area space asking for $1200 + 300 utilities 66083 2023 S08 OF002 B 1 1936 936 , 66411 2023 G01 SC045 C 3 4525 4525 STRIP CENTER NULL 66533 2023 G01 MF020 C 4 12 12 2017 proforma, 66587 2023 G01 MF020 B 2 8 8 HOWARD MHP 2022 - PROFORMA. WORK W/66592 66592 2023 S05 MF002 C 5 2089 2080 2022 - INCOME PROFORMA. APTS. MOBILE HOMES CARRIED ON 66587. 66860 2023 S05 OF002 B 1 1064 1064 , 66861 2023 S05 OF002 B 1 6936 6936 , 66862 2023 S05 OF002 B 1 6936 6936 , 66863 2023 S05 OF002 B 1 6936 6936 , 66941 2023 S05 OF020 A 1 1302 1302 2015 Proforma, 66943 2023 S05 OF020 C 1 1356 1356 INDEPENDET TITLE BLDG 2015 proforma, 66948 2023 S05 RE085 B 1 1375 1375 2015 income, 67067 2023 S10 OF001 A 1 3655 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 2023 S05 OF015 A 1 21251 19300 2023 RENT ROLL 6/1/2023 67114 2023 S05 AA001 B 1 4743 4743 2009 income, 67583 2023 C02 RE010 B 1 3032 3032 TEXANS CREDIT UNION , 67601 2023 S05 WH060 B 1 23676 20610 2012 INCOME PROFORMA. CONSTRUCTION COST (W/0 ENTREPRENURAL PROFIT) $380K - OWNER BUILT., 67713 2023 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 2023 G01 WH040 B 5 41150 147060 A - AFFORDABLE SELF STORAGE 2023 - INCOME ON EXISTING SF PLUS COST OF 32 NEW BLDGS AND EXCESS LAND. 01/2023 - 55,000 SF OF OPEN PARKING INCLUDED IN NRA FOR A TOTAL OF 361,431 LEASEABLE SPACE. DO NOT REMOVE! 68055 2023 G01 MF020 C 5 2312 18 2023 NEW RV STORAGE/PARKING INCOME NEEDS ADDED 68144 2023 S11 WH025 C 1 28240 26440 EXCESS LAND OF 144845 FT @ .65/FT, 68448 2023 G01 WH060 B 2 5768 5768 NULL 68521 2023 S11 WH060 B 1 20112 20112 SOUTHWEST TRENT TECH 2019 proforma, 68532 2023 G01 MF020 C 6 475 22 Catherine Branch MHP 2022 Income, 68596 2023 S11 AA001 B 2 7229 7377 JACK'S GRILL 2022 INCOME-OWNER OCC SMALL OFFICE AREA, P&L FOR MAJORITY OF SUBJECT WHICH IS RESTAURANT, 68675 2023 S11 OF010 B 1 3706 3706 2009 proforma, 68687 2023 S11 MF020 B 1 1573 130 Northlake Village RV & MHP 2013 proforma, 68694 2023 S11 RE025 B 1 4520 4640 ENTERPRISE , 2014 Listed $560,000,VACANT FOR SEVERAL YEARS NOW. TANKS HAVE BEEN REMOVED.1/16/2014 68775 2023 G01 WH040 B 5 52425 43425 HILLTOP RV & BOAT STORAGE NULL 68848 2023 S11 RE025 B 1 2107 1323 , 68876 2023 G01 MF020 B 2 1752 36 Villager MHP 2022 INCOME NO EXP. (corrected spaces from 28 to 36), 68914 2023 S11 WH060 B 1 10200 10200 2019 Income, LEASE IS A 60 MONTH LEASE. 1/1/2016 THROUGH 12/31/2020 68937 2023 S11 WH001 B 1 13000 13000 2018, 69045 2023 G01 RE025 A 1 11920 11920 PARIDISE LIQUER STORE 2017 pro, 69106 2023 S11 OF015 C 1 6090 6090 2022 PROFORMA 69191 2023 S11 OF010 C 1 2314 2314 , 69252 2023 S11 RE070 C 1 2305 1680 MARGARITA'S MEXICAN RESTAURANT 2015 proforma, 69254 2023 S11 RE025 B 1 1652 1652 2015 proforma, 69255 2023 S11 RE085 C 1 3174 3174 2015 pro, 69258 2023 S11 RE085 C 1 1236 1236 , 69260 2023 S11 RE085 C 1 3150 3150 2015 INCOME, 69261 2023 S11 AA002 C 1 1356 1356 , 69264 2023 S11 WH060 C 1 9054 9054 2018 PROFORMA, 2018 PER OWNER RENT IS $3,000 69267 2023 S11 RE085 C 1 1188 1188 2015 pro, 69269 2023 S11 RE085 C 1 1100 1100 2015 pro, 69270 2023 S11 RE085 C 1 2600 2600 2019 Proforma, 69271 2023 S11 AA001 C 1 2832 2832 , 69272 2023 S11 RE085 C 1 1940 1940 2019 income, 69329 2023 G01 WH060 B 3 2800 2800 NULL 69377 2023 S11 OF002 B 1 4312 4312 NULL 69380 2023 S11 OF002 B 1 4312 4312 NULL 69403 2023 S11 RE010 C 1 6974 6974 JUSTIN STATE BANK , 69448 2023 G01 SC045 C 1 3000 3000 STRIP CENTER NULL 69465 2023 S11 FL025 C 1 6120 6120 , 69500 2023 S11 RE025 B 1 2668 2668 , 69515 2023 S14 MF002 C 1 8992 8992 Trail Creek Apts 2023 PROFORMA. PARTIAL INC/EXP PROVIDED. 69525 2023 S11 WH060 C 1 7920 4400 2008 INCOME FOR ONLY 4400SF OF BLDG THE REST OF BLDG IS OCCUPIED BY TENANT, 69527 2023 S11 WH060 A 1 4640 4640 , 69577 2023 G01 WH040 C 4 29050 58475 2023 - OWNER SURVEY SHOWS NRA OF 58,475 SF. 39,780 SF FOR OPEN AND COVERED PARKING & 18,695 FOR STORAGE. 69745 2023 S11 RE035 B 1 6708 6708 ROANOKE PHARMACY 2019 Income Proforma, 69749 2023 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 2023 S11 RE005 B 1 6900 7200 , 69885 2023 C02 WH060 C 1 7000 7000 , 69904 2023 S11 WH060 A 1 4000 4704 , 69909 2023 G01 WH060 C 1 4000 4000 NULL 70003 2023 S05 MF025 C 5 3196 3200 4-PLEX 2020 PROFORMA IN DIRECT CAP. 70658 2023 G01 AA001 B 1 13636 11800 2022 INCOME. WAREHOUSES TOTAL 11,800 SF 70686 2023 G01 MF015 A 3 19962 19962 LEUTY AVENUE APTS NULL 70737 2023 S14 MF002 C 1 19592 19592 JUSTIN PLACE APTS 2022 INCOME & EXPENSE - RENT ROLL 70801 2023 G01 MF020 C 6 5220 40 COUNTRYSIDE RV RESORT 2022 PROFORMA, PER WEBSITE07/2022: NIGHTLY = $50, WEEKLY = $250, MONTHLY = $650 71376 2023 S11 OF002 B 1 0 1268 NIEVES 2019 Proforma, 71393 2023 S11 OF002 A 1 0 1150 HIDDEN DOOR MED SPA 2019 pro, 71438 2023 G01 WH060 B 2 5890 5890 LEGACY STONE 2023 PROFORMA 71439 2023 S11 RE070 A 1 5351 5351 HARD EIGHTS , PER SALE-PATIO AREA INCLUDED 71442 2023 S11 OF002 B 1 1488 1488 VALENTINE PHYSICAL THERAPY 2019 Proforma, 71447 2023 S11 OF002 B 1 995 995 , 71496 2023 G01 WH060 B 1 9375 9375 2022 INCOME 71532 2023 S11 OF002 B 1 1344 1344 , 71541 2023 S11 OF002 B 1 688 788 NULL 71571 2023 S11 OF002 B 1 1120 1120 2019 INCOME, 71754 2023 S11 RE085 C 1 948 851 OAK STREET PIE 2014 proforma, 71815 2023 S11 RE070 A 1 4972 4972 BABE'S , 71895 2023 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 2023 S11 OF020 B 1 1024 1024 2013 Proforma, 71918 2023 G01 OF020 B 1 5880 5880 2023 Market Proforma.OWNER OCCUPIED. PRIOR NOTES INDICATE THIS IS OFFICE NOT FLEX, 71949 2023 G01 OF020 B 1 2600 2600 2023 PROFORMA 71951 2023 S11 OF020 B 1 2918 2910 2023 PROFORMA 71960 2023 C02 RE055 C 1 4000 4000 NORTH TEXAS CHARITIES , 71970 2023 C02 AA001 A 1 4645 4645 Cajin Jacks 2019 income, 71983 2023 S11 OF020 C 1 4680 4200 2023 INCOME 72266 2023 G01 SC045 A 3 2948 2948 THE MARKET AT ROANOKE NULL 72272 2023 S11 OF002 B 1 1403 1403 Value in Land, FOR SALE 3/16 $549,000 72286 2023 S11 OF002 B 1 1900 1900 , 72302 2023 S11 OF002 B 1 3389 2589 , 72310 2023 G01 SC045 C 1 8538 8400 STRIP CENTER NULL 72382 2023 S11 OF002 B 1 1491 1491 HAYNES & ASSOCIATES , 72388 2023 S11 OF002 B 1 1400 1400 FOSSIL ROCK SUITES 2023 ACTUALS PROVIDED BUT DOES NOT INLCUDE SQUARE FOOTAGE 72492 2023 S11 OF002 B 1 1320 1320 , 72502 2023 S11 OF002 B 1 956 956 NY LIFE SECURITIES , 72516 2023 S11 OF002 B 1 1100 1800 COPPER COTTAGE STUDIO 2015 Proforma, 72597 2023 S11 OF002 B 1 828 828 DFW Legacy Real Estate , 72618 2023 S11 OF020 B 1 1500 1500 WADE TRIM 2021 PROFORMA. CO-STAR MAY 2020 ASKING $19.92 NNN 72622 2023 G01 SC045 C 1 18712 18690 STRIP CENTER NULL 72626 2023 S11 OF020 B 1 5592 5092 2022 PROFORMA 72628 2023 S11 OF002 B 1 744 744 ROANOKELICIOUS , 72656 2023 G01 SC045 C 2 4100 4100 DENTON APPLIANCE 2017 INCOME PROFORMA, 72842 2023 G01 MF020 B 2 1512 73 GREENHILL ESTATES MHP 2022 Income 73130 2023 G01 WH015 B 2 294078 295548 TRINITY MILLS DIST CENTER #7 NULL 73132 2023 G01 FL020 C 1 24429 23925 FRANKFORD TRADE CENTER 2023 PROFORMA. 61% Office, 2018- Avg asking rent $7 MG 73133 2023 C02 WH060 B 1 18750 18750 PITMAN PLUMBING 2022 INC/EXP 73210 2023 S09 WH060 B 1 43790 41150 , 73315 2023 S09 RE085 C 1 3600 4000 2012 Income, 73360 2023 S11 AA001 A 1 8422 6160 THE CLASSIC 2023 INCOME - ACTUAL EXPENSES ARE HIGH- USED OFC MARKET 73620 2023 S11 AA002 B 1 3776 3776 , 73944 2023 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 2023 G01 WH015 A 2 117000 102164 LEWISVILLE WAREHOUSE 2022 INCOME. 74022 2023 G01 WH015 A 2 104000 102820 WARHOUSE 2023 INCOME 74027 2023 G01 FL020 B 3 256000 256000 NULL 74097 2023 S09 OF002 B 1 2094 2094 , 74292 2023 G01 FL020 C 2 11000 11000 2022 INCOME - 11 UNITS 74305 2023 G01 FL020 C 2 10000 10000 2022 INCOME - 10 UNITS 74315 2023 G01 FL020 C 2 11000 11000 2022 INCOME - 11 UNITS 74411 2023 S09 OF020 B 1 11256 10840 , 74436 2023 G01 FL020 C 1 1600 2400 2018 Market profoma 1/3 WHSE SPACE, 74449 2023 G01 SC045 B 3 10431 10576 LEWISVILLE VALLEY PKWY CENTER 2022 INCOME 74584 2023 G01 SC020 B 2 57876 58111 VALLEY SQUARE SHOPPING CENTER 2022 INCOME & EXP. WORK W/74584,74591,74600,74607, 90198 AND 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 2/18 FC 95+% OCC 10/4/17 XCEL SHOWS 14,199 AVAI 74597 2023 G01 SC020 B 2 57876 58111 VALLEY SQUARE SHOPPING CENTER 2022 INCOME & EXP. WORK W/74584,74591,74600,74607, 90198 AND 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 2/18 FC 95+% OCC 10/4/17 XCEL SHOWS 14,199 AVAI 74600 2023 G01 SC020 B 2 57876 58111 VALLEY SQUARE SHOPPING CENTER 2022 INCOME & EXP. WORK W/74584,74591,74600,74607, 90198 AND 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 2/18 FC 95+% OCC 10/4/17 XCEL SHOWS 14,199 AVAI 74607 2023 G01 SC020 B 2 57876 58111 VALLEY SQUARE SHOPPING CENTER 2022 INCOME & EXP. WORK W/74584,74591,74600,74607, 90198 AND 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 2/18 FC 95+% OCC 10/4/17 XCEL SHOWS 14,199 AVAI 74612 2023 S09 RE040 A 1 2851 2851 WENDYS AA75 not include in NRA, 74937 2023 S05 SC010 C 1 85816 86396 HOBBY LOBBY 2019 income, 75078 2023 S05 MF006 C 4 9576 10116 FRENCH QUARTER APTS 2022 INCOME / EXPENSE + RENT ROLL 75207 2023 S05 SE010 B 1 29096 29096 , 75209 2023 S05 WH060 A 1 5600 5600 , 75239 2023 S05 OF020 B 1 3424 3424 2014 proforma, 75246 2023 S05 MF002 B2 5 28736 28620 CRESCENT APTS 2022 I/E 75253 2023 G01 SC045 C 1 3000 3000 COYOTES SALON SPA & BOUTIQUE NULL 75256 2023 S14 WH060 B 1 5004 4792 2013 proforma., per rent next door. This is larger facility 75281 2023 S05 OF010 C 1 41516 38499 R43476 & R43524 IS PARKING FOR THIS PROPERTY. OCC. 75% 1/1/18 AND 66% 1/1/19., 75290 2023 G01 MF001 B1 4 557502 484058 The Ladera I and II 2022 INCOME - WORKED W/R75290 75295 2023 G01 MF001 B1 1 287002 287002 Vail Apts 2022 INCOME 75309 2023 S08 WH015 B 1 0 249600 , 75310 2023 G01 FL020 C 3 88518 74000 Off/Whse OWNER OCCUPIED., 2018 SALE IS SALE-LEASEBACK 75320 2023 G01 SC045 B 3 6840 6840 STRIP CENTER 2022 Rent Roll 75323 2023 G01 SC045 C 1 6159 6159 STRIP CENTER 2022 PROFORMA-1 TENANT IS CONV STORE, 4/17/ XCEL SHOW $9.00-$12.50 RENT IN AREA 75324 2023 G01 MF001 B2 2 318901 264824 PARC LAKE APTS 2022 INC/EXP 75347 2023 G01 WH040 C 3 3300 27500 2018 Market Profoma, 75456 2023 G01 FL020 C 1 8352 8352 NULL 75616 2023 S05 AA001 B 1 0 11012 , 75721 2023 S09 HC030 C 1 32197 32197 2014 Proforma, 75789 2023 G01 OF015 B 1 19526 18700 2019 income. Rent roll only, 75909 2023 S14 RE085 C 1 21600 12663 WILFONG OFFICE 2022 RENT ROLL & EXPENSES VERBAL 76159 2023 G01 WH040 C 3 8094 8094 2023 - RETURNED OWNER SURVEY SHOWS NRA OF 8,094 SF. ANNUAL OTHER INCOME OF $4,043 FROM BILLBOARD. 76160 2023 G01 WH040 C 3 8094 8094 2023 - RETURNED OWNER SURVEY SHOWS NRA OF 8,094 SF. ANNUAL OTHER INCOME OF $4,043 FROM BILLBOARD. 76180 2023 S05 MF025 C 2 4560 4560 2019 Income, 76189 2023 S05 OF020 C 1 9920 9760 2023 PROFORMA. 5,000 OWNER OCC 76226 2023 C02 AA001 B 2 45707 45707 2018 proforma, 76227 2023 C02 AA001 B 2 45707 45707 2018 proforma, 76290 2023 G01 SC045 C 2 4464 4464 RETAIL STRIP 2022 PRO FORMA 76298 2023 S05 OF020 C 1 1456 1456 , 76299 2023 S05 OF002 C 1 1292 1292 2012 Proforma, 76324 2023 G01 WH060 B 1 2400 2400 GARRISON PLUMBING 2023 PROFORMA 76353 2023 G01 FL020 B 1 33808 31400 FRONTIER/MHMR 2022 INCOME / 2023 PROFORMA 76388 2023 S05 RE055 C 1 2135 2135 GIGI'S VAPOR & SMOKE SHOP 2010 income, 76395 2023 G01 SC045 A 4 18292 17346 UNIVERSITY PLAZA 2022 INCOME 76417 2023 S05 RE055 C 1 1750 1750 Property is currently unleased, 76521 2023 G01 MF001 B1 2 323653 302988 PARK AT FLOWER MOUND 2022 INCOME 76526 2023 G01 MF015 A 5 31849 29000 PILOT POINT APTS 2021 Income. LURA & USDA. 20 1-bed. 20 2-bed, 76532 2023 S05 MF002 C 3 5304 5304 2023 INCOME 76750 2023 G01 WH040 C 3 49656 57595 KRUM SELF STORAGE 2022 INCOME 76785 2023 S05 MF025 B2 5 4650 4650 4-PLEX 2023 Proforma, 76786 2023 S05 MF025 B2 4 3816 3816 , 76787 2023 S05 MF025 B2 4 3816 3816 , 76881 2023 S09 WH060 B 1 42945 42260 2022 INCOME 76904 2023 S05 RE006 A 1 4558 4796 Kwik Kar Oil & Lube 2018 proforma, 76909 2023 G01 WH040 C 4 16144 24394 FOR 2019 VALUE POST CERTIFICATION, USED RENT AND I&E, 77542 2023 G01 WH040 C 1 92615 91505 2022 INCOME 77550 2023 G01 SC045 C 3 5609 5440 2022 Income 77583 2023 S14 MF002 B2 5 9444 8570 NULL 77645 2023 S05 OF015 C 1 15841 12204 HICKORY/OAK OFFICE 2019 proforma, 77868 2023 S11 WH001 B 1 6240 6240 2017, 77928 2023 G01 SC045 C 1 5529 5529 COTTON PATCH 2019 INCOME. 77945 2023 S14 RE075 C 1 5671 4823 2011 PROFORMA. 100% VACANT & GAS STATION HAS BEEN VACANT FOR YEARS, 77947 2023 S10 RE025 C 1 3220 3220 2015 Proforma, 78113 2023 G01 FL020 B 1 8480 11092 OFF/WHSE 2018 Market proforma, 78210 2023 G01 SC020 B 1 39474 39520 SHOPS AT LITTLE ELM 2022 INCOME/EXP 78563 2023 S10 WH060 A 1 5924 5924 Harper Row Home , 78566 2023 G01 WH060 C 1 4900 4900 WAREHOUSE RENT $2,000/MO PER OWNER. TENANT PAYS THEIR OWN UTILITIES. 78604 2023 S14 OF002 C 1 0 1300 , 78634 2023 S14 WH060 B 1 8500 8500 INTEGRITY CAR CARE , 78851 2023 C02 RE040 C 1 2457 2457 JACK IN THE BOX 2017 Proforma, 78858 2023 S09 WH060 C 1 16890 16890 2019 Proforma, 78877 2023 G01 MF015 A 2 140194 140296 PETER COLONY APTS 2015 proforma, 78878 2023 G01 MF001 B2 2 301964 294764 EDENTREE 2022 - RR SUMMARY. NO INC/EXP DETAIL. NO OTHER INCOME. ADDING AT MARKET. RENT ONLY IN ACTUAL . 78879 2023 S09 OF015 C 1 16240 16240 2022 PROFORMA THIS IS MULTI TENNANT WITH OWNER USING PART- SEE PERSONAL PROPERTY ACCOUNTS 78883 2023 S09 OF015 C 1 12950 13476 OFFICE 2014 income. PROPERTY HAS SEVERE FOUNDATION PROBLEMS, 78884 2023 S09 OF015 C 1 11328 9280 2022 proforma. 2012-tenants paid reimbursments., 4/15- Co* asking $10 NNN. 2020 Rent roll only 78885 2023 S09 RE055 B 1 10800 10800 PPG PAINT HALF RETAIL - HALF WHSE SPACE 2013 INCOME, 4/16 CS SHOWS 100% OCC LAST ASKING $8 MG 78887 2023 S09 RE005 A 1 6121 6120 ALL TUNE & LUBE , 2017-asking lease rate at time of sale $5,700 month 79159 2023 G01 WH015 A 2 202730 198919 2022 Income 79167 2023 G01 WH015 B 1 53718 53415 2022 INCOME/EXP 79320 2023 G01 SC001 A 1 153737 188516 TRINITY VALLEY 2022 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 2023 S05 WH060 B 1 36144 36144 NULL 79810 2023 S09 OF015 C 1 28792 21643 Edmonds Square 2022 PROFORMA-, DOES NOT INCLUDE 17623 79862 2023 C02 RE010 B 1 10156 10156 COMPASS BANK 2010 INCOME W/R122906, 80144 2023 S09 WH060 B 1 10775 10775 Blue Bell OWNER OCCUPIED, Mostly freezer not typical warehouse. 80150 2023 C02 RE025 A 1 1767 967 , 80152 2023 G01 MF001 B2 3 223495 212272 WINDSOR COURT 2022 INCOME 80154 2023 G01 MF001 B2 2 210702 189872 THE GLEN 2022 INCOME/EXP 80155 2023 G01 MF015 A 2 140698 140698 Stone Creek Apts , 80160 2023 G01 SC045 C 1 15675 16290 INTER CORPORATE PLAZA 2022 INCOME. 2014 LISTED FOR $2,300,000 WITH NOI @ $161.230 80381 2023 S09 RE040 A 1 0 3598 TACO BUENO Remodeled 1999, 80382 2023 S09 RE070 A 1 4995 4995 IHOP , 80525 2023 C02 AA001 B 1 1193 1193 , 80531 2023 S05 MF025 A 1 1193 5000 4-plex NULL 80545 2023 S05 MF025 C 1 1193 1193 , 80557 2023 S05 MF002 C 5 8222 8220 WOODBRIDGE CONDOS 2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80558 2023 S05 MF002 C 5 8222 8220 WOODBRIDGE CONDOS 2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80559 2023 S05 MF002 C 5 8222 8220 WOODBRIDGE CONDOS 2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80560 2023 S05 MF002 C 5 8222 8220 WOODBRIDGE CONDOS 2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80561 2023 S05 MF002 C 5 8222 8220 WOODBRIDGE CONDOS 2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80562 2023 S05 MF002 C 5 8222 8220 WOODBRIDGE CONDOS 2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80563 2023 S05 MF002 C 5 8222 8220 WOODBRIDGE CONDOS 2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80564 2023 S05 MF002 C 5 8222 8220 WOODBRIDGE CONDOS 2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80565 2023 S05 MF002 C 5 8222 8220 WOODBRIDGE CONDOS 2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80566 2023 S05 MF002 C 5 8222 8220 WOODBRIDGE CONDOS 2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 81590 2023 G01 SC055 B 1 79641 77431 DENTON TOWN CENTER 2023 RENT ROLL ONLY 81670 2023 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 2023 S05 SC010 B 1 34459 34459 BIG LOTS/RETAIL STRIP BIG LOTS AND RETAIL STRIP, NEED ACTUAL INCOME. - NOT COMP TO 81670 81679 2023 S05 RE005 A 1 9120 8500 MIDAS 2019 INCOME, 81681 2023 S05 RE055 B 1 10279 13866 ENVY SALON SUITES 2020 INCOME/EXP. 100% OCCUPIED. SHELL SHACK LEASED AT $23 NNN + $40 TI OVER 10 YEARS. 81689 2023 S05 RE040 A 1 3912 3912 BURGER KING , 81693 2023 S05 RE005 B 1 4242 4242 DISCOUNT TIRE , 81699 2023 G01 SC055 B 1 79641 77431 DENTON TOWN CENTER 2023 RENT ROLL ONLY 81844 2023 S05 MF002 B2 5 7980 7800 GIBSON-MOORE APTS 2022 Income- Handwritten. 81865 2023 S05 MF002 B2 3 19776 19776 GREEN HILL GARDEN NULL 81917 2023 S05 RE005 A 1 19320 19200 2013 proforma, 81926 2023 S05 OF020 C 1 2467 2467 2016 proforma, 82009 2023 S05 MF002 B2 4 15975 15975 Springhill Apts 2022 INCOME. Owner pays gas & electric, 82020 2023 S09 OF001 C 1 924 924 2015 pro, 82022 2023 S09 OF001 C 1 918 918 2015 pro, 82024 2023 S09 OF001 C 1 1032 1032 2015 pro, 82025 2023 S09 OF001 C 1 1032 1032 C*, 82026 2023 S09 OF001 C 1 918 918 , owner occuppies but leases therapy rooms to 2 others 82028 2023 S09 OF001 C 1 924 924 2015 pro, 82158 2023 S05 OF020 B 1 18301 28314 2017 INC PROFORMA. OWNER OCCUPIED, 82161 2023 S05 FL001 B 2 114062 114062 Apprrox 50% office. OWNER OCCUPIED., 82575 2023 S05 OF020 C 1 5731 5464 BELL OFFICE PARK 2018 INC., 82749 2023 S05 WH040 B 1 41397 41397 , 82781 2023 G01 MF001 B1 2 277210 277210 VICTORIA VILLAGE 2022 P/L 82811 2023 G01 SC045 C 2 11364 11504 STRIP CENTER 2022 INCOME 82814 2023 S05 OF020 C 1 7995 7832 2023 RR ONLY- 2,100 sq ft owner occupied, 82818 2023 S10 WH060 B 1 6000 6000 , 82823 2023 S11 RE010 B 1 0 8424 PROSPERITY BANK 2012 proforma-, 82998 2023 S14 OF002 B 1 1536 1536 , 83197 2023 G01 MF001 B2 3 154788 142400 KINGWOOD I APTS 2022 INCOME 83210 2023 S05 MF002 B2 3 47313 45504 EMERALD LANE 2022 INCOME 84190 2023 G01 MF020 B 1 3155 7 LZK CAMPSITES NULL 84242 2023 G01 FL020 B 1 13068 12900 FLEX 2018 Market Proforma. OWNER OCCUPIED. 35% office, 84521 2023 S10 RE070 B 1 7538 7538 2020 Owner / Agent Data 84541 2023 S14 AA001 A 1 66 66 MARIAMS FAMILY MHP , 84555 2023 S14 OF020 B 1 4418 4418 FARMERS INSURANCE 2017 proforma, 84769 2023 G01 SC045 B 2 5429 5429 FRANKFORD PLACE 2023 PRO FORMA 84786 2023 S09 RE025 B 1 2604 2604 2017 proforma, 84813 2023 S09 RE050 B 1 5606 4226 NULL 84826 2023 S05 WH025 B 1 326321 322329 OWNER OCCUPIED, 86118 2023 G01 MF001 B2 2 990454 906842 Triden Village Apts 2022 RENT ROLL & INCOME STATEMENT 86121 2023 G01 MF001 B2 2 251309 233900 MARSH CREEK APTS 2022 INCOME 86122 2023 G01 MF001 B2 2 990454 906842 Triden Village Apts 2022 RENT ROLL & INCOME STATEMENT 86125 2023 G01 MF001 B2 1 147898 116273 TIDES ON ROSEMEADE WEST 2022 INCOME - 200 UNITS 86128 2023 G01 MF001 B2 3 266296 237944 THE GEORGIAN APTS 2022 income, 86129 2023 G01 MF001 B2 3 276018 258128 CROSSINGS @ MARSH 2022 INCOME/EXP 86131 2023 G01 MF001 B2 2 267012 243908 CITY LIMITS APARTMENTS NULL 86132 2023 G01 MF001 B2 2 228395 221376 TIMBERGLEN APTS 2022 INCOME 86134 2023 G01 MF001 B2 1 239516 226304 ROSEMONT TIMBERGLEN SOLD 2/2022 86136 2023 G01 MF001 B2 2 222975 220248 FRANKFORD PLACE 2022 INCOME. 9/2021 SALE. 86155 2023 G01 SC045 B 1 2560 2560 STRIP CENTER 2022 proforma per market rents, 86157 2023 C02 RE055 B 1 3256 3256 2019 Proforma, 86210 2023 G01 FL020 C 1 5350 5200 2022 I/E 86211 2023 G01 FL020 C 3 11000 11000 2022 INCOME PER OWNER 86212 2023 G01 FL020 C 3 9742 9742 2022 pro forma, 86213 2023 G01 FL020 C 1 5500 5500 2012 INC, 86214 2023 G01 FL020 C 1 6250 6250 , 86216 2023 G01 WH040 C 1 92615 91505 2022 INCOME 86217 2023 G01 FL020 C 1 6000 6000 , 86218 2023 G01 FL020 C 1 3540 3540 2023 PROFORMA 86219 2023 G01 FL020 C 1 6400 6500 WORKED ON INCOME 2011 W/R86220, 86220 2023 G01 FL020 C 1 6400 6500 WORKED ON INCOME 2011 W/R86220, 86230 2023 G01 SC020 B 2 55529 54343 COLONY PARK 2022 INCOME 86231 2023 C03 SC010 B 1 30000 30000 THRIFT GIANT NULL 86232 2023 G01 SC020 B 2 55529 54343 COLONY PARK 2022 INCOME 86233 2023 G01 SC045 B 3 34498 34469 407 MCGEE VILLAGE 2023 INCOME-WORKED W/86233,168199,162960, 86243 2023 G01 SC020 C 1 36707 36270 LAKERIDGE SHOPPING CENTER 2023 INCOME. OTHER ACCT 86242 (PARKING LOT) 86354 2023 G01 MF001 B2 1 195121 194304 RIDGECREST 2 NULL 86357 2023 G01 MF001 B2 3 139672 143520 BRIGHTON PLACE APTS 2022 INCOME/EXP 86359 2023 G01 MF001 B2 3 229450 204819 WATERS EDGE APTS 2022 INCOME 86361 2023 G01 MF001 B2 3 184114 179594 Westwind Apts 2022 INCOME - ONLY PARTIAL YEAR PROVIDED 86364 2023 G01 MF001 B2 2 176543 164064 CATALINA 2022 RENT ROLL / INC ST 86498 2023 S09 RE040 B 1 5280 3218 MCDONALDS 2017 Proforma, 86499 2023 G01 SC020 C 1 44552 44552 TIMBER VALLEY 2023 GROSS INCOME. ACTUALS PROVIDED. 86500 2023 G01 MF001 B2 3 130600 119966 PINNACLE 2022 Income 86563 2023 G01 MF015 A 3 258852 245976 OAK TREE APTS NULL 86636 2023 G01 SC020 B 2 94559 86176 ORCHARD VILLAGE 2022 INCOME/EXP. Winco worked by other agent, on 579937 86637 2023 G01 SC020 B 2 94559 86176 ORCHARD VILLAGE 2022 INCOME/EXP. Winco worked by other agent, on 579937 86640 2023 S05 MF025 B2 1 8085 8085 , 86641 2023 S05 MF025 B2 1 8085 8085 , 86643 2023 S05 MF025 B2 1 8085 8085 , 86645 2023 S05 MF025 B2 1 8085 8085 , 86647 2023 S05 MF025 B2 1 8085 8085 , 86649 2023 S05 MF025 B2 1 8085 8085 , 86650 2023 S05 MF025 B2 1 8085 8085 , 86708 2023 S05 MF025 B2 2 6453 6453 4-PLEX 2019 PROFORMA, 86711 2023 S05 MF025 B2 2 6453 6453 4-PLEX 2019 PROFORMA, 86720 2023 G01 MF001 B2 3 127846 121518 HUNTINGTON CIRCLE APT 2022 Income 86788 2023 G01 MF001 B2 2 300960 266210 KELLY CROSSING APTS 2022 INCOME 86789 2023 G01 WH040 B 2 51600 48246 2022 INCOME, 86791 2023 G01 MF020 A 4 42580 405 Lakewood Estates MHP 405 SPACES 86823 2023 S05 MF002 B2 1 697 697 NULL 86824 2023 S05 MF002 B2 1 697 697 NULL 86825 2023 S05 MF002 B2 1 697 697 NULL 86827 2023 S05 MF002 B2 1 697 697 NULL 86829 2023 S05 MF002 B2 1 292 292 NULL 86831 2023 S05 MF002 B2 1 697 697 NULL 86833 2023 S05 MF002 B2 1 697 697 NULL 86834 2023 S05 MF002 B2 1 697 697 NULL 86836 2023 S05 MF002 B2 1 697 697 NULL 86847 2023 S05 MF002 B2 5 10742 10742 2022 INCOME, 86850 2023 S05 MF002 B2 4 48366 44645 CRYSTALWOOD PH IV APTS 2021 INCOME 86852 2023 S05 MF002 B2 4 48366 44645 CRYSTALWOOD PH IV APTS 2021 INCOME 86855 2023 S05 MF002 B2 4 48366 44645 CRYSTALWOOD PH IV APTS 2021 INCOME 86856 2023 S05 MF002 B2 4 48366 44645 CRYSTALWOOD PH IV APTS 2021 INCOME 86866 2023 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 2023 S05 RE005 B 1 20374 20374 PEP BOYS AUTOMOTIVE 2017 income, 86874 2023 S05 AA001 B 1 3360 3360 PROFORMA, 87065 2023 G01 MF001 B2 1 214846 207596 OAKS OF DENTON 2022 INCOME W/ 87066, 87065, 25679, 87537 2023 G01 SC020 C 1 28398 33335 ROSEMEADE SHOPPING VILLAGE 2022 income 87538 2023 C02 RE005 B 1 7072 7072 FIRESTONE Proforma, 87540 2023 C02 RE025 B 1 2585 2585 7 Eleven 2017 PROFORMA, 87541 2023 C02 RE040 A 1 0 2573 BURGER KING Remodeled 2013, 87543 2023 C02 WH060 C 1 9400 9400 , 87544 2023 G01 SC045 B 3 27563 2027 TRINITY OAKS 2022 INCOME. 88.2% COLLIN COUNTRY, 7.2% DENTON COUNTY, 4.6% DALLAS COUNTY. 87545 2023 G01 MF001 B2 1 149818 150318 AZURE URBAN LIVING 2022 ONLY 17.5% OF COMPLEX IS IN DENTON CO 87547 2023 G01 MF001 B2 1 208540 206716 DEER RUN APTS 2022 INC & EXP - 87% in Denton County & 13% in Dallas County, 87554 2023 S05 OF020 C 1 0 1200 , 87583 2023 G01 WH040 C 3 49894 49894 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 2023 C03 RE100 B 1 2217 2217 , 87589 2023 G01 SC045 B 3 32492 32177 CORPORATE VILLAGE PROPERTY IS 55% VACANT 2022 PER RENT ROLL. ASKING RENT = $15NNN (ASKING NNN = 4.80/SF) 87590 2023 G01 SC045 B 3 28923 28950 CORPORATE PARK 2022 I/E + 2023 RENT ROLL 87594 2023 G01 SC045 C 2 20623 20500 COLONY POINT 2022 - HIGH VACANCY. . 87597 2023 G01 MF001 B2 2 990454 906842 Triden Village Apts 2022 RENT ROLL & INCOME STATEMENT 87604 2023 C02 WH060 B 1 3000 3000 2022 I&E 87627 2023 G01 FL020 B 3 24826 26300 2022 INCOME 87628 2023 G01 FL020 B 3 33275 33724 JUST WEST OF THE SPEEDWAY BUSINESS PARK 2023 PROFORMA. INC/EXP HAS OWNER REVENUES MIXED IN. 87645 2023 G01 OF015 A 1 5985 5985 NULL 87650 2023 C02 WH060 B 1 7842 7842 2018 PROFORMA OWNER OCCUPIED, 87676 2023 G01 WH040 B 3 57483 57483 OPEN PARKING $45/SPACE X 50 SPACES @ 90% IN SECONDARY INCOME. 87677 2023 G01 WH040 B 3 57483 57483 OPEN PARKING $45/SPACE X 50 SPACES @ 90% IN SECONDARY INCOME. 88225 2023 0 20500 14000 , 88348 2023 0 0 464282 , 90063 2023 S09 MF002 C 2 5888 5888 RURNELL RD APTS (8 UNIT APT) 2022 I/E 4-1 BED $600/UNIT AND 4-2 BED $700/UNIT, NO ONSITE LAUNDRY, INTERNET, OR CABLE-NO UPDATES TO THE COND-STILL PANELING IN MOST OF UNIT. 2017 transaction internal. 90076 2023 S09 OF002 B 1 1179 1179 , 90094 2023 S09 RE040 B 1 4246 3372 TACO CABANA 2016 Proforma, 90101 2023 S09 RE040 B 1 4246 3372 TACO CABANA 2016 Proforma, 90107 2023 S09 RE040 B 1 4246 3372 TACO CABANA 2016 Proforma, 90119 2023 S09 OF002 B 1 1880 1880 , 90171 2023 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 2023 S09 RE055 C 1 2584 2584 2016proforma, 90535 2023 S09 OF002 B 1 2518 2518 , 91330 2023 S09 OF002 C 1 0 600 2015 Proforma, 91462 2023 S09 WH060 C 1 20000 20000 2019 proforma, 91471 2023 G01 MF001 B2 2 228040 208928 VILLAS AT WATERCHASE APTS 2022 INCOME 91472 2023 S09 AA002 C 1 3648 3648 DENTAL CLINIC 2011 income proforma - Parrtially owner occupied- tenant pays $13.00/ft, 91497 2023 S09 MF002 C 1 12578 12975 Rose Ridge Apts 2022 Proforma ALL BILLS PAID 21 units, 2017-No income provided 91772 2023 S09 OF010 B 1 2380 2380 2023 PROFORMA 91779 2023 S09 OF002 B 1 1222 1222 FUNERALES USA , 91812 2023 S09 HC005 A 1 7340 7340 CLINIC 2019 INCOME PROFORMA-ONLY 2320 FT LEASED-REST IS OWNER OCCUPIED, 91825 2023 S09 HC005 A 1 7340 7340 CLINIC 2019 INCOME PROFORMA-ONLY 2320 FT LEASED-REST IS OWNER OCCUPIED, 91838 2023 S09 OF002 B 1 1718 1718 2018 proforma, 91842 2023 S09 OF002 B 1 2065 2065 2019 pro, 91846 2023 S09 OF010 C 1 3095 3095 2019 Profroma, 91995 2023 G01 WH060 C 1 3712 3712 NULL 92023 2023 S09 OF020 B 1 1560 1560 2022 PROFORMA 92035 2023 S09 WH060 C 1 11832 11832 100% LEASED PER COSTAR. INC LAND ACCT 92039., MULTI TENANT NEED RENT ROLL 92089 2023 S09 OF020 B 1 3822 3822 2019 income PROFORMA, 92099 2023 S09 OF020 B 1 1989 1989 2023 Income Proforma, 92364 2023 G01 FL020 C 3 8736 8268 2022 INCOME / EXPENSE + RENT ROLL 92365 2023 G01 FL020 C 3 9048 9000 2022 RENT ROLL + INCOME / EXPENSE 94003 2023 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., 94005 2023 S09 OF020 B 1 17314 17538 medical office 2023 PROFORMA. Owner Occupied 2,500 sq ft, 94109 2023 S11 MF001 C 1 36814 19920 HILLTOP 2007 INCOME, 94191 2023 S05 OF020 C 1 17200 17200 2013 proforma, HOSPITAL USES FOR TRAINING, ETC. 94195 2023 S05 MF002 B2 3 16141 14272 PRAIRIE OAKS I & II APTS 2022 INCOME, 94196 2023 S05 MF002 B2 3 16141 14272 PRAIRIE OAKS I & II APTS 2022 INCOME, 94218 2023 S05 MF025 B2 4 14028 14028 2016 PROFORMA, 3 4-PLEXES, 12 TOTAL UNITS, 94219 2023 S05 MF025 B2 4 14028 14028 2016 PROFORMA, 3 4-PLEXES, 12 TOTAL UNITS, 94220 2023 S05 MF025 B2 4 14028 14028 2016 PROFORMA, 3 4-PLEXES, 12 TOTAL UNITS, 94222 2023 S05 MF025 B2 4 4676 4676 4-PLEX NULL 94227 2023 S05 MF025 A 1 7336 7336 , 94228 2023 S05 MF025 B2 4 7336 7336 DAVIS HOUSE , 94367 2023 S05 MF002 C 3 30365 33650 Teasley Apts 2022 INCOME 94372 2023 G01 MF001 B2 3 341232 294728 WOODHILL 2022 Income, 94383 2023 S09 MF002 B1 4 51801 49045 LAKELAND APTS 2022 INCOME/EXP. 94385 2023 G01 FL020 B 3 9541 8000 VALUED WITH R94384, INCOME INFOR FROM COSTAR SHOWS 1295 SF AVIL 1/12 AT $13.50/SF 94400 2023 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 2023 G01 SC045 B 1 14420 14485 JOSEY ROSEMEADE SHOPPING CENTER 2022 INC/EXP. 94403 2023 G01 MF001 B2 2 219057 218379 THE TALLOWS APTS 2023 INCOME 94404 2023 G01 SC045 B 2 26460 26315 FRANKFORD PLAZA 2023 INCOME 94405 2023 C02 OF010 A 1 3318 3318 2015 Proforma, 94406 2023 C02 RE025 A 1 2087 864 Chevron , 94407 2023 C02 RE040 A 1 5153 3773 MCDONALDS Remodel 2014. AA75 not included in NRA, 94720 2023 S05 RE025 B 1 2301 1725 , 95148 2023 S11 MF001 C 1 22446 22346 NEWRK APTS 2002 INCOME, 95928 2023 G01 MF001 B2 3 175004 175004 WATERFORD AT THE PARK APTS 2022 INCOME 96606 2023 C03 OF020 B 1 5958 5100 2016 Proforma, 96607 2023 G01 MF001 B2 3 420251 385854 POST OAK RIDGE 2022 RENT ROLL ONLY 96608 2023 G01 MF001 B2 3 237586 216687 ARBOR CREEK 2022 INC/EXP. 96609 2023 G01 MF001 B2 3 237586 216687 ARBOR CREEK 2022 INC/EXP. 96737 2023 G01 FL020 C 1 9000 9000 OFF/WHSE 2019 owner pays water and tenant pays the other expenses, 96854 2023 S05 MF025 B2 3 8190 8190 RUN WITH #96855, 96855 2023 S05 MF025 B2 3 8190 8190 RUN WITH #96855, 96856 2023 S05 MF025 B2 5 4095 4095 4-PLEX RENT ROLL / I&E 96857 2023 S05 MF025 B2 4 4095 4095 4-PLEX 2019 Income proforma, 96858 2023 S05 MF025 B2 4 4095 4095 4-PLEX 2023 income, 96859 2023 S05 MF025 B2 4 4095 4095 4-PLEX NULL 96860 2023 S05 MF025 B2 4 4095 4095 NULL 96861 2023 S05 MF025 B2 5 16380 16380 4-PLEX 2022 Income 96862 2023 S05 MF025 B2 5 16380 16380 4-PLEX 2022 Income 96863 2023 S05 MF025 B2 4 4095 4095 NULL 96864 2023 S05 MF025 B2 5 16380 16380 4-PLEX 2022 Income 96865 2023 S05 MF025 B2 5 16380 16380 4-PLEX 2022 Income 96866 2023 S05 MF025 B2 5 12285 12276 4-PLEX 2017 PROFORMA INCOME, 96867 2023 S05 MF025 B2 5 12285 12276 4-PLEX 2017 PROFORMA INCOME, 96868 2023 S05 MF025 B2 5 12285 12276 4-PLEX 2017 PROFORMA INCOME, 96869 2023 S05 MF025 B2 4 8190 8190 4-PLEX 4-plex, 96870 2023 S05 MF025 B2 4 8190 8190 4-PLEX 4-plex, 97019 2023 G01 MF001 B2 1 141012 125712 RIDGECREST APTS NULL 97020 2023 G01 MF001 B2 3 208319 198864 OAK MEADOWS 2022 INCOME WORKED W/R97020,R97021, 2019 INCOME WORKED W/R97020,R97021. BUILT FROM 1979-1983 97021 2023 G01 MF001 B2 3 208319 198864 OAK MEADOWS 2022 INCOME WORKED W/R97020,R97021, 2019 INCOME WORKED W/R97020,R97021. BUILT FROM 1979-1983 97628 2023 S09 OF020 B 1 17314 17538 medical office 2023 PROFORMA. Owner Occupied 2,500 sq ft, 97841 2023 G01 WH015 A 1 92558 92520 FRANKFORD TRADE CENTER - 1A 2022 INCOME, 98052 2023 S14 WH060 C 1 10046 10200 2015 pro, 98073 2023 S14 WH060 B 1 31900 31900 2015 Proforma, 98096 2023 S14 AA001 C 1 11870 10286 2022 PROFORMA BASED ON OWNER STATED RENTS. 100% OCCUPIED. 98118 2023 S14 WH060 B 1 5600 5600 2019 Proforma, 98148 2023 G01 MF020 B 1 2080 50 RIVER N LAKES RV PARK NULL 98155 2023 G01 WH040 C 3 7638 6955 2018 Market Profomra, 98192 2023 G01 MF020 A 3 1352 197 2019 INCOME, WORK W/18403 & 78228 98233 2023 S09 OF002 B 1 1744 1744 2010 INCOME PROFPRMA, 98650 2023 G01 WH040 B 4 21250 22450 FALCON STORAGE NULL 98651 2023 G01 MF020 A 1 2631 40 WATERFRONT HIDEAWAY RANCH 2023 P&L ONLY PER WEBSITE.. 40 SPACES.. RATES = $65/NIGHT. $220/WEEK. $700/MONTH 98726 2023 G01 FL020 B 1 21300 21300 2022 Income 98734 2023 G01 FL020 C 1 61875 61875 2018 Market Proforma, 99043 2023 G01 SC045 B 2 19060 19467 FLOWER MOUND SQUARE 2022 INCOME W/ 99043 100289 2023 G01 SC045 B 1 9828 9563 HEBRON TOWN CENTER 2016 income, 2017 INCOME please see Karen 100290 2023 C02 OF010 B 1 16752 14967 Medical Office 2022 Income. 100293 2023 G01 MF001 B1 2 632653 598128 AUTUMN CHASE APTS PH I,II, & III 2022 INCOME---WORKED W/R180168,R156085, 2019 INCOME---WORKED W/R180168,R156085 100329 2023 C02 WH060 A 1 5019 6000 , 100492 2023 G01 FL020 A 2 13970 13970 off/whse 2022 PROFORMA. OWNER OCCUPIED 100548 2023 G01 FL020 B 1 12064 12064 2022 PROFORMA. SEE NOTES BELOW. 100552 2023 G01 SC045 B 2 2866 2866 2019 proforma per market rents, 100878 2023 G01 FL020 B 2 32437 32664 LEMAY BUSINESS PARK 2022 INCOME/EXP 101962 2023 S05 MF025 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS NULL 101968 2023 S05 MF025 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS NULL 101973 2023 S05 MF025 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS NULL 101978 2023 S05 MF025 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS NULL 101981 2023 S05 MF025 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS NULL 101984 2023 S05 MF025 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS NULL 101987 2023 S05 MF025 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS NULL 101988 2023 S05 MF025 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS NULL 101989 2023 S05 MF025 B2 3 6464 6464 2022 Income 101990 2023 S05 MF025 B2 3 6464 6464 2022 Income 101991 2023 S05 MF025 B2 3 6464 6464 2022 Income 101992 2023 S05 MF025 B2 3 6464 6464 2022 Income 101993 2023 S05 MF025 B2 3 6464 6464 2022 Income 101994 2023 S05 MF025 B2 3 6464 6464 2022 Income 101995 2023 S05 MF025 B2 3 6464 6464 2022 Income 101996 2023 S05 MF025 B2 3 6464 6464 2022 Income 101997 2023 S05 MF025 B2 3 6464 6464 2022 Income 101998 2023 S05 MF025 B2 3 6464 6464 2022 Income 102216 2023 S05 MF025 B2 3 3432 3432 4-PLEX 2022 INCOME / EXPENSE + 2023 RENT ROLL 102786 2023 S09 RE025 C 1 900 900 2012 Proforma, 102789 2023 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 2023 S05 OF020 B 1 4948 4540 2015 Proforma, 103410 2023 S05 OF020 B 1 4948 4540 2022 INCOME 104731 2023 S05 MF002 B1 3 28400 28525 CORNER STONE APTS PH I & II 2022 INCOME & EXPENSES 106187 2023 G01 WH040 B 3 60843 64610 2022 INCOME 106188 2023 S05 MF006 B2 3 5196 4800 SYCAMORE FALLS 2022 INCOME/EXP 106191 2023 G01 WH040 B 3 67420 67420 2022 INCOME 495 UNITS 106193 2023 G01 SC045 C 2 11600 11600 OFFICE / RETAIL 2022 INCOME, 106195 2023 G01 SC020 C 1 117597 125225 DENTON SQUARE 2022 RENT ROLL. NO EXP. WORKED IN DC. SIGNIF VACANCY. USE DIRECT CAP. NOT FOR ACTUALS. OTHER INCOME = APPLEBEES GROUND LEASE. ASKING RENT = $9-$15 + NNN 106196 2023 S05 RE055 B 1 13328 13328 THE DESIGN HOUSE 2019 profoma.per owner leased, 106202 2023 G01 MF001 B2 2 219059 208016 THE VIBE DENTON 2022 INCOME 106203 2023 S05 WH060 B 1 6800 6800 2023 PROFORMA 106207 2023 S05 MF006 B2 4 11776 10640 EAGLE APTS 2022 INCOME DATA PER MESSAGE ON BIS PORTAL 106211 2023 S05 MF002 B2 4 26252 26280 DOMINION APTS 2022 INC., 106213 2023 S05 MF002 B2 4 6000 3000 NULL 107201 2023 G01 SC020 C 1 42622 41615 HIGHLAND PLAZA 2023 INCOME-23% VACANT RENT ROLL 107202 2023 G01 SC020 C 1 61895 57306 HIGHLAND POINT VILLAGE 2019 INC & EXP- OTHER INCOME VENDING, 107315 2023 S05 MF006 B2 4 5280 5280 909 N ELM ST APTS (12 UNIT APTS) 2022 RENT SURVEY / P&L 107316 2023 G01 SC045 C 1 4368 6573 STRIP W/CSTORE 2022 INCOME - 3 UNITS - PJ'S (GAS STATION) NOW VACANT. INCOME ONLY NO EXPENSE PROVIDED 107318 2023 G01 SC045 C 1 12560 12200 MACK CENTER 2022 INCOME 107319 2023 S05 RE055 B 1 10458 10458 DOLLAR GENERAL STORE #7050 2017 PROFORMA, 107324 2023 S05 RE005 B 1 5680 5680 , 107327 2023 S05 MF002 B2 3 25832 25694 PARK PLACE 2022 income, 107330 2023 G01 SC045 C 3 31200 31520 EAST MCKINNEY BUSINESS PARK 2022 INCOME/EXP 107333 2023 S05 MF002 C 3 8397 8397 2022 PARTIAL INCOME, Complete Renovation 2014 107996 2023 G01 MF001 B2 3 99144 99400 PRAIRIE HOLLOW LTD APTS 2022 Income 108000 2023 G01 MF001 B2 3 99144 99400 PRAIRIE HOLLOW LTD APTS 2022 Income 108002 2023 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 2023 S05 RE090 B 1 31404 31404 CLEANERS 2019 Proforma, 108007 2023 S05 MF006 B2 2 13920 13500 HAMPSHIRE APTS. 2022 INC. Owner pays Water & Trash, 108620 2023 S05 MF002 B2 1 16192 17720 LA MAURETA APTS 2022 INC/EXP 108623 2023 S05 MF002 B2 4 17600 18064 SLEEPY HOLLOW APTS. 2022 INCOME 108628 2023 G01 WH060 B 1 11200 11200 2023 PROFORMA 108958 2023 S05 MF002 B2 3 7416 7416 EAGLE'S CROSSING 2022 RENT ROLL - NO I/E 109008 2023 S11 MF001 A 1 2268 120666 APARTMENTS , 109443 2023 S05 MF025 B2 5 5794 5500 5-PLEX 2016 INCOME NO RENT ROLL, 109519 2023 G01 SC045 C 2 5984 5984 STRIP CENTER 2022 PROFORMA. HIGH VACANCY. MOLD ISSUES IN EARLY 2022 109521 2023 S05 RE055 B 1 2812 2812 , WASHATERIA 109530 2023 G01 SC045 B 1 5160 5160 MULTI-TENANT RETAIL NULL 109532 2023 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 2023 S05 WH040 C 1 73156 71438 2022 INCOME.513 UNITS(57,611 sq ft). 18 Office Suites(9,054 sq ft). 24 Parking spaces., 109574 2023 S05 MF002 B2 3 6848 6848 8 UNIT APTS 2022 INCOME/EXP. 109604 2023 S05 WH060 C 1 12072 12000 WHSE 2019 income Proforma, 109909 2023 G01 MF001 B2 3 250334 237468 VINES 2022 INCOME/EXPENSE 110764 2023 G01 MF001 B2 1 275641 232980 WESTVIEW 2022 INCOME. 110802 2023 S09 RE055 B 1 12726 12726 TEACHER'S TOOLS 2022 I/E 110804 2023 G01 SC045 B 3 13090 11925 STRIP CENTER NULL 110834 2023 S09 RE070 B 1 3394 3428 DICKEY SHEA'S SMOKE 'N POUR 2022 INCOME 110836 2023 G01 SC045 B 1 10395 10300 HWY 121RETAIL S/C 2022 INCOME 110839 2023 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 2023 C03 AA002 B 1 24329 20129 PAIGE PLAZA/CLINIC , 110868 2023 G01 SC045 C 1 19528 18875 EDMONDS CENTER S/C 2022 INCOME 110872 2023 S09 RE005 C 1 6150 6150 HAMM'S AUTO REPAIR 110874 2023 G01 SC045 C 1 19528 18875 EDMONDS CENTER S/C 2022 INCOME 110893 2023 G01 MF001 B2 3 295478 291240 INDIAN CREEK APTS 2022 INCOME/EXP 110901 2023 S09 WH025 B 1 100198 100198 2020 PROFORMA. OWNER OCCUPIED 110922 2023 S09 WH060 B 1 29030 29030 11,030SF IS METAL EXTERIOR. OWNER OCCUPIED PER CO-STAR 1/12., SOLD IN 2015 111003 2023 S05 MF002 B2 4 35966 35886 HEBRON OAKS APTS 2022 INCOME 111004 2023 G01 MF001 B2 3 420251 385854 POST OAK RIDGE 2022 RENT ROLL ONLY 111005 2023 G01 SC020 C 1 32125 33521 PARK LANE VILLAGE 2022 INCOME. 111008 2023 S05 RE006 B 1 2912 2912 , 111123 2023 G01 SC045 B 2 23994 24086 MARKET SQUARE 2022 INC/EXP. SEVERAL LEASES AT $3-$5. BELOW MARKET 111125 2023 G01 MF001 B2 2 380304 330642 HUNTERS HILL APTS 2022 INCOME/EXP 111126 2023 C02 OF015 C 1 23241 22864 Rosemeade Center 2022 income, 111127 2023 G01 MF001 B2 3 535162 504732 OVERLOOK RANCH - PHASE I and II 2022 PARTIAL INCOME/EXP. PROPERTY SOLD 04/2022 111128 2023 G01 MF001 B2 3 535162 504732 OVERLOOK RANCH - PHASE I and II 2022 PARTIAL INCOME/EXP. PROPERTY SOLD 04/2022 111129 2023 G01 MF001 B2 1 217075 217275 3939 ROSEMEADE 2023 INCOME. 111130 2023 C02 RE025 A 1 2498 3981 Stop N Go , 111131 2023 G01 SC045 C 1 15245 16343 MIDWAY VILLAGE S/C 2022 INCOME/EXP 111133 2023 G01 SC045 C 1 27426 26113 PARKSIDE VILLAGE 2022 I/E + RENT ROLL 111134 2023 G01 MF001 B2 1 213962 207264 STANFORD COURT APTS 2023 INCOME 111175 2023 G01 MF020 C 4 6 6 SLIDELL RV PARK 111195 2023 S14 RE030 C 1 3060 3060 , 111213 2023 S05 OF002 B 1 2164 2164 , 111214 2023 G01 MF001 B1 2 203238 202276 Cooper Glen Apts 2022 Income 111232 2023 C02 RE040 A 1 2085 2085 TACO BUENO , 111717 2023 S14 RE040 C 1 2660 2660 DAIRY QUEEN , 111767 2023 S08 FL005 B 1 34858 33752 2015 proforma OWNER OCCUP, 111775 2023 G01 SC045 C 3 11900 11900 Conv Store & Off/Whse in back, 111782 2023 S14 AA001 B 1 800 800 2015 proforma. Excess land. L:B 37.5, 2014 Income did not include excess land 111783 2023 S14 WH060 B 1 13200 13200 Make it Snappy Tools 2022 Proforma 111789 2023 S14 MF002 B2 5 16760 16760 TAPESTRY APTS 2022 Rent Roll 111792 2023 S14 MF002 C 1 5820 5820 4 HORSEMAN 2018 proforma. With 111795, 111813 2023 S14 WH060 B 1 10070 10070 2014 proforma, 111814 2023 S14 WH060 C 1 15500 15500 2014 proforma, 111827 2023 S14 WH060 B 1 25665 13800 , 111835 2023 S05 MF002 B2 2 23276 19700 4 Horseman Apartments 2022 INCOME 111838 2023 S14 WH060 B 1 8600 9400 2014 PROFORMA, 111840 2023 S14 WH060 B 1 15200 15200 , 111846 2023 S14 WH060 B 1 4890 2100 , 111857 2023 S14 WH060 B 1 6400 5888 , 111858 2023 S14 WH060 A 1 6400 6400 , 111859 2023 S11 WH060 A 1 10000 10000 , 111860 2023 S14 WH060 B 1 3461 3461 2022 Proforma, 111877 2023 G01 MF020 C 6 20 20 Mullins MHP 2022 PROFORMA. HAS MOVED SOME HOME OFF. ARENT MOVING ANYONE IN. RENTS BETWEEN $250-$400/MONTH PER PWNER. Dirt Roads, Poor Access, Independent Septic Systems, Newest MH approx 1982 Yr blt, 112291 2023 S09 RE030 A 1 18326 18326 Children's Courtyard 2018 prorma, 112302 2023 S11 WH001 B 1 14616 14616 2017 Proforma, 112388 2023 G01 SC020 B 2 82227 84443 FLOWER MOUND CROSSING 2022 INCOME. WENDY'S IMP ONLY 336609 INCLUDED IN INCOME VALUE, BUT IT IS PART OF THE OVERALL 112801 2023 S14 MF002 C 1 1980 1980 2019 Income Proforma, 112879 2023 S09 MF020 B 1 7296 96 2006 INCOME, 112943 2023 G01 MF015 A 5 34252 29592 CHISUM TRAIL APTS 2022 INCOME LOW INCOME RESTRICTED 112964 2023 S11 WH001 B 1 13590 13590 , 113035 2023 G01 WH060 C 1 11540 9860 2022 PROFORMA 113071 2023 0 39599 39599 , 113221 2023 S09 OF001 C 1 1041 1041 2015 pro, 113223 2023 S09 OF001 C 1 1035 1035 2015 pro, 113228 2023 S09 OF001 C 1 1125 1125 2015 pro, 113231 2023 S09 OF001 C 1 1125 1125 2015 proforma, 113233 2023 S09 OF001 C 1 1125 1125 2009 INCOME RATE PER OWNER, 113235 2023 S09 OF001 C 1 1125 1125 2012 proforma, 113237 2023 S09 OF001 C 1 1125 1125 2015 pro, 113707 2023 S05 SP005 A 1 3880 3880 , 113723 2023 S11 WH001 B 1 15806 14002 2017, 113990 2023 S10 OF020 A 1 4480 4480 2019 proforma, 114204 2023 S05 RE055 B 1 6996 6996 2019 proforma, 114263 2023 S11 RE100 B 1 4995 4995 ROANOKE ANIMAL HOSPITAL , 114309 2023 S05 MF002 B2 4 5900 6460 TIFFANY PLACE 2022 INCOME / EXPENSE NO RENT ROLL 114310 2023 G01 SC045 C 1 13951 13841 DICKERSON SQUARE 2022 INCOME, 114318 2023 G01 MF001 B1 3 178596 160084 FOUNTAINS OF DENTON 2022 INCOME/EXP 114321 2023 G01 OF025 B 1 45597 44961 JOSEY LANE OFFICES 2022 INCOME/EXP. SLIGHTLY HIGHER THAN MARKET VACANCY. MIX OF OFFICE AND EXEC SUITES. 114800 2023 G01 MF001 B2 1 200479 172117 HILLSIDE APTS 2022 INCOME 114800 & 114801 114801 2023 G01 MF001 B2 1 200479 172117 HILLSIDE APTS 2022 INCOME 114800 & 114801 114802 2023 S09 RE001 A 1 108646 107607 HUFFINES CHEVROLET , 114820 2023 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 2023 S09 RE030 B 1 4950 4950 CHILD CARE CENTER , 114827 2023 G01 FL020 C 1 28602 25185 2022 INCOME. 1/2022 ASKING $12 MG 114830 2023 G01 WH040 C 3 18622 18622 2023 PROFORMA USING SF AND RENTS FROM MARKETING MATERIAL. USED SF BEFORE NEW BUILDING ADDED. ADDED NEW BUILDING BELOW THE LINE - $150,000. 114838 2023 G01 SC045 B 1 28804 25816 SOUTHRIDGE PLAZA 2022 INCOME/EXP 114840 2023 G01 SC045 B 3 18000 18000 TEASLEY SQUARE 2022 I/E + RENT ROLL 114844 2023 S05 MF025 B2 5 7392 7392 NULL 114845 2023 S05 MF006 B2 2 14300 14080 HANN STREET VILLAGE 2022 INCOME/EXPENSE. NO RENT ROLL.. 2 Address Here( 808 Austin & 200 Hann), 114846 2023 S05 MF025 B2 4 2028 2028 2022 INCOME/ EXPENSE + RENT SURVEY 114847 2023 S05 RE055 B 1 2720 2720 , 114855 2023 S05 AA001 B 1 17104 14013 KELSOE BLDG 2022 INCOME/EXP. UPSTAIRS = MF. PARTIALLY OWNER OCCUPIED 114893 2023 G01 WH040 C 4 26680 24559 , 114933 2023 G01 FL020 A 1 46387 45334 2022 INCOME/EXP 115232 2023 S05 WH060 B 1 5672 5672 OWNER PAYS FOR INSURANCE ON BLD AND THE TAXES. TENANT PAYS FOR UTILITIES., 115235 2023 S11 RE090 C 1 25777 25777 BURRUS/FUEL CENTER 2019 Proforma, 115247 2023 G01 MF001 B2 3 211160 195200 MACK PARK 2022 INC/EXP 115255 2023 G01 MF001 B2 1 300558 280096 ROSEMEADE TOWNHOMES 2022 INCOME 115260 2023 G01 SC045 C 1 3200 3200 STRIP CENTER NULL 115280 2023 C03 RE040 C 1 6526 4811 MCDONALDS AA50 is Not included in NRA, 115337 2023 G01 WH040 C 4 17420 36820 NRA = 36,820 SF. 17,420 SF FOR FOR MINI STG & 19,400 SF FOR UNCOVERED PARKING PER AERIAL. DO NOT REMOVE! 115338 2023 G01 WH040 C 4 17420 36820 NRA = 36,820 SF. 17,420 SF FOR FOR MINI STG & 19,400 SF FOR UNCOVERED PARKING PER AERIAL. DO NOT REMOVE! 115340 2023 G01 WH040 C 4 17420 36820 NRA = 36,820 SF. 17,420 SF FOR FOR MINI STG & 19,400 SF FOR UNCOVERED PARKING PER AERIAL. DO NOT REMOVE! 115344 2023 S11 WH060 B 1 13920 13920 BFG PROPERTIES 2019 proforma, 115356 2023 S11 WH060 B 1 25640 25640 2023 PROFORMA. PROPERTY APPEARS 100% VACANT AS OF 1/2023 115359 2023 S11 WH060 C 1 22348 24148 , 115362 2023 S05 MF006 B2 4 5290 5146 THE SYCAMORE II APTS 2022 RR Only 115477 2023 S14 WH040 C 1 13494 6900 WAREHOUSE-MINI WHSE-APTS 2019 MArket ProfomaINCLUDES R115477, 115480,115484, 115480 2023 S14 WH040 C 1 13494 6900 WAREHOUSE-MINI WHSE-APTS 2019 MArket ProfomaINCLUDES R115477, 115480,115484, 115484 2023 S14 WH040 C 1 13494 6900 WAREHOUSE-MINI WHSE-APTS 2019 MArket ProfomaINCLUDES R115477, 115480,115484, 115544 2023 S05 OF001 C 1 9018 5856 , Unsure of NRA, possibly 5,856 115548 2023 S05 RE075 C 1 2576 2576 THE HORSE'S AXE , 115614 2023 G01 MF020 B 1 81 75 COUNTRY VIEW MHP 2017 Proforma, 115616 2023 S05 OF015 C 1 26675 26616 DALLAS DRIVE TECH CENTER , 11/2016- CO* ASKING $16.29 & $16.57. TOTAL SHOWING VACANT 3,900 SQ FT 115653 2023 S05 WH060 B 1 18192 18192 2013 INC PROFORMA-OWNER OCC, 115654 2023 G01 FL020 C 1 53328 52398 BIZPLEX INC 2022 RENT ROLL NO EXP, 2018- Avg rent $6.87 FS 115726 2023 C03 RE030 A 1 9495 9495 Day Care Center 2017 proforma, 115731 2023 C02 RE010 B 1 4187 4187 BANK OF AMERICA , 115743 2023 G01 SC020 B 2 117569 117569 NORTHCREST VILLAGE NULL 115747 2023 G01 SC020 B 2 117569 117569 NORTHCREST VILLAGE NULL 115753 2023 G01 SC020 B 2 117569 117569 NORTHCREST VILLAGE NULL 115766 2023 S05 MF025 B2 4 3568 3568 4-PLEX 2022 INCOME VERBAL PER OWNER $900/MO PER UNIT 116858 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116860 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116863 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116867 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116869 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116871 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116873 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116876 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116878 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116880 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116882 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116884 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116885 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116888 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116893 2023 S05 MF002 B2 2 6300 6300 2017 INCOME, 116983 2023 S05 MF002 B2 2 15168 12040 THE VINEYARD APTS 2022 INCOME & EXPENSE 20 UNITS 117005 2023 S14 AA001 C 1 5000 5000 , 117031 2023 G01 MF020 A 4 14635 637 ASHLI OAKS MHP 2019 Proforma. 637 spaces, 117110 2023 C02 AA001 A 1 6250 6250 GOHLK POOLS Owner Occ. Proforma 117121 2023 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 2023 S05 RE005 B 1 6607 6607 2011 INC PROFORMA, 117144 2023 S05 MF002 B2 3 29543 30605 THE PEARL ON UNIVERSITY 2022 Income. Proforma expenses and secondary income. 117150 2023 G01 MF001 B2 2 214253 201079 The Timbers 2023 INCOME 117161 2023 C02 AA001 B 1 8879 10443 2016 Proforma. Vacant, 117166 2023 G01 SC045 B 3 7952 7438 TIMBERGLEN VILLAGE 2023 PRO FORMA, 11/2/17 XCEL SHOW 100% OCC - NLA SQ FTG WAS INCORRECT PER MEASUREMENT AND PRIOR LEASES 117179 2023 S05 OF015 B 1 39727 38457 PROVIDENT PLACE BANK / OFFICE 2021 INCOME 117183 2023 S05 MF002 B2 4 26252 26280 DOMINION APTS 2022 INC., 117208 2023 S09 RE030 B 1 4950 4950 CHILDRENS WORLD , 117209 2023 S09 OF020 B 1 5260 5260 2016 INCOME AND EXPENSES, 117211 2023 G01 MF001 B2 2 243040 214076 CAMINO DEL SOL 2022 INCOME/EXP 117270 2023 S09 WH060 A 1 6000 6000 COMM BLDG 2007 INCOME, 117328 2023 S05 MF002 B2 5 11872 11755 WOODVINE APTS 2022 INCOME 117351 2023 G01 WH040 B 3 62625 56685 BUDGET SELF STORAGE 2023 PROFORMA 117523 2023 G01 WH040 C 3 4400 4400 2018 Income proforma, 117531 2023 C03 OF010 A 1 6077 6077 DENTAL DEPOT 2019 proforma - owner occ, 117565 2023 G01 MF001 B2 1 203656 172172 WINDSONG APTS 2022 INCOME NO EXP 117585 2023 G01 SC045 B 5 238740 119370 Woodhill Square non exempt TOTAL SF OF CENTER = 119,370 559635 = IMP ONLY/TAXABLE. SF PER RR = 59,376 OR 49%. 117585 = EXEMPT. SF PER RR = 59,759SF OR 51% 117824 2023 G01 SC045 A 3 13814 13200 HAIMARK CENTER 2022 RENT ROLL & INCOME/EXPENSE 117825 2023 S05 MF002 B2 5 10664 11000 DOUBLETREE APTS 2022 INCOME/EXP. ALL UNITS ARE 1,100 SF. 118356 2023 S05 OF001 C 1 1152 1152 2015 pro, 118357 2023 S05 OF001 C 1 1152 1152 2015 pro, 118358 2023 S05 OF001 C 1 1557 1152 2015 pro, 118359 2023 S05 OF001 C 1 1557 1152 GREENWAY CONDO 2014 PROFORMA, ON MARKET FOR 21/2 YRS 118360 2023 S05 OF001 C 1 1152 1152 2015 pro, 118361 2023 S05 OF001 C 1 1152 1152 2015 pro, 118362 2023 S05 OF001 C 1 1152 1152 2015 pro, 118363 2023 S05 OF001 C 1 1152 1152 2016 pro, 118364 2023 S05 OF001 C 1 1152 1152 , 118365 2023 S05 OF001 C 1 1152 1152 2015 pro, 118366 2023 S05 OF001 C 1 1152 1152 Greenway Club Estates Condo 2019 proforma, 118367 2023 S05 OF001 C 1 1152 1152 2015 pro, 118368 2023 S05 OF001 C 1 1152 1152 2015 pro, 118369 2023 S05 OF001 C 1 1152 1152 2019 pro, 118370 2023 S05 OF001 C 1 1452 1152 2015 pro, 118371 2023 S05 OF001 C 1 1152 1152 2015 pro, 118372 2023 S05 OF001 C 1 1557 1152 2015 pro, 118373 2023 S05 OF001 C 1 1557 1152 2019 pro, 118374 2023 S05 OF001 C 1 1152 1152 NULL 118375 2023 S05 OF001 C 1 1152 1152 2015 pro, 118957 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118961 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118963 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118966 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118968 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118969 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118975 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118979 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119030 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119043 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119066 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119078 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119096 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119116 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119190 2023 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 121041 2023 S05 MF002 B2 4 17600 18064 SLEEPY HOLLOW APTS. 2022 INCOME 121042 2023 S05 MF002 B2 3 7226 7048 SYCAMORE PLACE APTS. 2022 INCOME 121043 2023 S09 RE090 A 1 60370 60370 KROGER CO #463 2014 proforma, 121048 2023 S09 RE040 A 1 3756 3756 BURGER KING 2019 proforma, 121056 2023 G01 SC045 B 3 24300 24290 LEWISVILLE VILLAGE 2022 INCOME. 121060 2023 G01 MF001 B2 3 169188 158116 CAMBRIDGE VILLAGE APTS NULL 121062 2023 G01 MF010 A 1 179120 146556 FRANKLIN PARK APTS 2023 INCOME 121065 2023 S09 RE070 B 1 2625 2600 THE PORCH 2022 INCOME PROFORMA 121067 2023 G01 SC045 B 3 34498 34469 407 MCGEE VILLAGE 2023 INCOME-WORKED W/86233,168199,162960, 121075 2023 G01 MF001 B2 1 232942 212552 PACE'S CROSSING APTS 2022 INCOME. 121082 2023 S09 OF020 C 1 6146 6146 2019 PROFORMA, 121083 2023 S09 OF020 C 1 6146 6106 ELM CENTER 2019 INCOME GROSS RENTS, 121084 2023 G01 MF001 B2 2 990454 906842 Triden Village Apts 2022 RENT ROLL & INCOME STATEMENT 121091 2023 S09 WH060 B 1 11152 11002 OFFICE/WHSED 2019 Proforma PLUS EXCESS LAND, 121093 2023 S09 OF015 C 1 81489 84100 THE ATRIUM 2022 Income 121095 2023 S05 RE070 C 1 980 980 BOCA 31 2013 income, 121096 2023 G01 SC045 C 1 42385 42847 ROUND GROVE CROSSING NULL 121100 2023 S09 RE025 B 1 1792 1056 , 121105 2023 S09 RE040 A 1 2938 2938 JACK IN THE BOX #793 Remodeled 2010, 121108 2023 G01 FL020 B 1 6750 6750 2018 Market Proforma, 121164 2023 G01 MF015 A 1 217384 202820 WELLINGTON PARK . 52 Very low income -50% of market. 39 Low income-80% of market, 121166 2023 G01 SC045 C 1 14640 14500 RETAIL STRIP W/CSTORE 2022 INCOME 121247 2023 G01 FL020 B 1 3200 3200 LW'S TOWING 2023 Proforma 121249 2023 G01 MF020 A 4 14449 582 CREEKSIDE MHP 2019 INCOME. overlap with dallas. 583 spaces - 487 in Denton & 96 in Dallas, 121297 2023 S05 RE040 B 1 2446 2446 WENDYS AA75 Not included in NRA, 121316 2023 G01 SC045 A 2 6384 6319 RETAIL STRIP W/CSTORE 2022 Income 121320 2023 S05 MF002 B2 4 5052 5052 1112 FRAME ST APTS NULL 121322 2023 S05 RE040 A 1 1470 1470 GOLDEN CHICK , 121323 2023 S05 RE010 B 1 2788 2788 WELLS FARGO BANK 2018 proforma, 121400 2023 S09 OF015 B 1 251122 158204 GL CORPORATE POINTE LP PS 2022 INCOME. 121413 2023 S09 AA001 C 1 0 2400 , 121414 2023 S05 MF006 B2 3 7175 6960 AVENUE B APTS 2022 Income. WORKED WITH ACCT 155036, 121416 2023 S09 OF010 A 1 9696 9696 2016 INCOME. Complete gut & remodel, 121418 2023 G01 WH040 A 1 85901 56825 U-HAUL SELF STORAGE 2022 INC/EXP. GPR ONLY IN ACTUAL. ALL INTERIOR CH/A UNITS 718 units., 121422 2023 S09 RE055 A 1 62313 58890 MINYARDS 2008 INCOME, Owner occ-Leather Sofa Co. is the dba for TLSC 2011 121423 2023 G01 SC020 B 2 94559 86176 ORCHARD VILLAGE 2022 INCOME/EXP. Winco worked by other agent, on 579937 121424 2023 G01 SC045 C 1 9996 10016 STRIP CENTER 2022 INCOME. Tenant occupied 6,281 sqft. 3,735 Owner Occupied, 121428 2023 G01 MF001 B1 3 230332 230322 HIGHLAND VISTA 2022 Income, 121431 2023 G01 MF001 B1 2 392646 341928 CRESCENT COVE APTS 2022 INCOME 121436 2023 G01 MF015 A 1 210794 179456 TUSCANY AT LAKEPOINTE 2023 INCOME 121439 2023 G01 MF001 B1 2 354546 339216 EMERY BAY 2022 INCOME 121445 2023 G01 MF001 B1 4 284869 295884 EDGEWATER APTS 2022 INCOME/EXP 121463 2023 S09 OF010 A 1 21915 20936 LEWISVILLE PAIN CLINIC 2022 INCOME/EXP. 121464 2023 S09 WH060 B 1 19100 19100 , 121466 2023 S09 OF010 C 1 10428 6248 PROFORMA IS ONLY FOR MA. PLEASE ADD ADDITIONAL VALUE FOR 2ND FLOOR STORAGE., 121468 2023 G01 WH015 B 2 125181 126810 MULTI-OFF/WHSE 2022 INCOME 121471 2023 G01 MF001 B2 3 214257 206308 Ashlar 2022 INCOME 121472 2023 S05 MF002 B1 1 32392 30580 COLE PLACE 2022 Income, 121607 2023 G01 FL020 B 1 13189 13200 2022 INCOME/EXP 121619 2023 S09 WH060 B 1 13949 13868 2015 PROFORMA, 121622 2023 S09 OF020 C 1 9978 9978 2019 proforma, 11/15-no new co* 121623 2023 S09 OF020 B 1 10042 10042 , 121625 2023 G01 FL020 A 1 14122 13006 OFF/WHSE 2019 Market Proforma, $9.50 ASKING RENT 6/13 121627 2023 G01 FL020 B 1 10000 10000 BICORP INC 2019 proforma. 30% office per costar, 121629 2023 S09 OF020 B 1 3748 3748 2015-PROFORMA, 2012-Fully leased per CO* 121630 2023 G01 FL020 B 1 6783 6783 2022 Market Proforma, 121632 2023 G01 FL020 B 1 7052 7052 , 121634 2023 S05 OF002 B 1 1760 1760 , 121638 2023 G01 FL020 A 1 3791 3791 2019 3,100 office & 700 sq ft of warehouse, 121641 2023 S09 OF020 C 1 10880 10971 2019 prof, 121643 2023 S09 OF020 B 1 6414 6414 2023 PROFORMA 121646 2023 S09 OF020 B 1 6414 6414 2023 PROFORMA 121647 2023 G01 FL020 B 1 5000 5000 Hillside Off Park 2019 Market Proforma, 121650 2023 G01 FL020 B 1 10824 11000 2022 INCOME / EXPENSE + RENT ROLL 121653 2023 G01 FL020 B 1 22580 22580 2023 PROFORMA 121656 2023 G01 FL020 B 1 8920 8920 Off/Whse 2019 Income Proforma. Low Office Percent (20%), 121663 2023 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 2023 S09 RE030 B 1 9400 9345 2014 proforma, 121682 2023 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 2023 S05 RE005 B 1 20860 20860 CALIBER COLLISION 2019 PROFORMA TRIPLE NET, 122049 2023 S05 MF002 B1 3 28400 28525 CORNER STONE APTS PH I & II 2022 INCOME & EXPENSES 122054 2023 G01 MF001 B2 2 259728 259728 THE ENCLAVE 2022 INCOME 122055 2023 G01 MF001 B2 1 288735 284730 SOMERSET APT 2022 INCOME DATA. 2021 SALE = $53.4M 122056 2023 S09 RE055 B 1 2744 2744 2013 income, 1/9/12 NOTHING LISTED IN COSTAR OR LOOPNET 122057 2023 S09 RE010 B 1 4480 4480 COMERICA BANK 2018 PROFORMA, 122058 2023 G01 SC020 C 1 33402 35861 SOUTHWEST PARKWAY PLAZA 2022 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 2023 S05 OF010 B 1 3380 3380 2015 Pro, 122061 2023 G01 SC045 C 1 12800 12975 RETAIL STRIP 2022-INCOME, 2 TENANTS 122067 2023 G01 SC045 C 1 11934 9534 LONE STAR FOOD STORE PLUS LIQUOR NULL 122068 2023 S09 WH060 A 1 66100 66100 2019 INCOME, 122077 2023 G01 FL020 B 1 11200 8800 NULL 122085 2023 G01 WH060 C 1 3630 3630 , 122090 2023 S09 WH060 B 1 21021 21021 2019 Proforma, 122091 2023 G01 SC020 C 1 49607 49404 ROSEMEADE PARK NULL 122093 2023 G01 WH040 A 3 120190 90956 LIFE STORAGE 2022 Income. 585 units all CHCA. MAJOR REMODEL. NEARLY NEW PROPERTY, 122095 2023 C02 OF015 C 1 31285 23330 2023 INCOME 122096 2023 S09 OF020 C 1 8783 8800 EDMONDS SQUARE 2019 proforma WORKED W/R122098, 122098 2023 S09 OF020 C 1 8783 8800 EDMONDS SQUARE 2019 proforma WORKED W/R122098, 122099 2023 G01 MF001 B2 2 163135 152584 Slate Dallas 2022 Income 122100 2023 G01 MF001 B2 2 300960 266210 KELLY CROSSING APTS 2022 INCOME 122184 2023 G01 AA001 B 2 809451 750825 Frito Lay 2023 PROFORMA 122411 2023 G01 WH040 C 5 13086 37237 NRA = 37,237 SF. 13,086 SF MINI STG & 24,151 SF RV PARKING PER 2023 OWNER SURVEY. 2019 Market Profoma, 7 Units unrentable - 2019 122456 2023 G01 MF001 B2 1 300558 280096 ROSEMEADE TOWNHOMES 2022 INCOME 122475 2023 S08 OF020 B 1 4791 4791 , 122523 2023 S11 AA001 C 1 99494 89126 Rinker NULL 122575 2023 S11 WH060 B 1 8700 8700 , 122905 2023 C02 RE010 B 1 2809 2809 CHASE BANK 2015 pro, 122906 2023 C02 RE010 B 1 10156 10156 COMPASS BANK 2010 INCOME W/R122906, 122917 2023 C02 RE040 A 1 2194 2194 POPEYES 2018 pro, 122921 2023 G01 MF001 B1 2 150817 150817 BRIARGROVE AT VAIL APTS 2022 INCOME 122992 2023 G01 WH015 B 1 55600 56531 2022 INCOME, 122993 2023 G01 WH015 B 2 152697 154915 WAREHOUSE 2022 INCOME/EXP 123368 2023 S09 MF002 B1 4 29840 30600 2021 Income 123808 2023 G01 SC045 C 3 2400 2400 RETAIL STORE NULL 123843 2023 G01 MF001 B2 3 124888 115900 HEATHERSTONE APTS 2022 INCOME 124077 2023 G01 SC045 B 1 5598 5642 STRIP W/CSTORE 2019 PROFORMA - 124330 2023 G01 FL020 A 1 88864 89473 2022 RENT, 38 % OFFICE, 124458 2023 G01 WH040 B 4 206276 175000 2019 Market Proforma, 124878 2023 G01 FL020 B 3 256000 256000 NULL 125850 2023 C03 OF020 C 1 4800 4800 2014 proforma INC 155489 & 7997 LAND ACCTS, 125863 2023 G01 SC045 C 1 13445 13299 TRINITY PLAZA 2022 INCOME. , 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 2023 S05 WH060 B 1 4800 4800 2022 income. Owner pays all utilites, 126455 2023 S05 MF002 B2 5 27792 26648 SYCAMORE SQUARE APTS 2022 INCOME/EXP. 126730 2023 0 11315 10035 , 126757 2023 0 24180 21600 MINIWHSE , 128103 2023 S09 RE030 A 1 4952 4616 DKH ACADEMY , 128292 2023 S05 MF006 B2 3 4864 4860 714 W HICKORY 2022 RENT SURVEY & P&L 128299 2023 C02 OF015 B 1 46892 44256 French Quarter 2022 Income 128391 2023 C02 RE025 B 1 4526 3950 7 Eleven 2018 PROFORMA, 128398 2023 S09 WH060 A 1 13410 13410 2015 Proforma, 128408 2023 S14 RE100 B 1 1938 1938 NULL 128410 2023 S14 AA001 B 1 6018 3885 PROFORMA, 128414 2023 G01 SC045 C 2 7500 7186 STRIP CENTER WORKED WITH R166782., 128415 2023 G01 SC045 A 2 6406 6325 7-11 AND AUTOZONE 2022 Income 128440 2023 S05 MF002 A 2 7120 7120 NULL 128441 2023 G01 SC055 B 1 60565 54134 SOUTHRIDGE SHOPPING CENTER 2022 INCOME. 128444 2023 S05 RE070 A 1 5656 5656 Chili's , 128448 2023 G01 SC045 A 3 6496 6290 MULTI-TENANT RESTAURANT 2019 PROFORMA, 128455 2023 G01 SC030 C 2 76593 73949 CONVERTED ALBERTAON TO 3 SUITES 2022 INCOME, SPLIT INTO 3 UNITES FOR 2016-40,000 VAC AT NNN PER CS AND XCL 128461 2023 G01 SC020 B 1 37541 37203 SOUTHRIDGE VILLAGE 2022 INCOME 128480 2023 S11 WH060 B 1 16875 16875 rural location . OWNER PAYS TAXES AND INSURANCE, AND REPAIRS, 128489 2023 G01 WH015 B 2 252496 241477 TRINITY MILLS VI NULL 128494 2023 G01 WH015 B 2 100956 106472 TRINITY MILLS VII NULL 128497 2023 G01 WH015 B 1 72026 72026 WHSE Owner Occupied, 128925 2023 S14 RE090 B 1 17156 17156 DIAMOND GROCERY STORE , 129493 2023 0 3360 3360 , 130242 2023 G01 MF015 A 2 243356 228600 TWENTYFIVE25 2022 INCOME. AFFORDABLE HOUSING. 130261 2023 S05 RE010 B 1 2814 2814 LONE STAR AG CREDIT , 130367 2023 G01 SC045 B 3 10205 10210 SOUTH COLONY SQUARE 2022 - BELOW MARKET RENT. HIGH VACANCY. SEE SETTLED TAB FOR PROFORMA. 130503 2023 S05 MF002 B2 2 13064 12040 HOLLY TREE 2022 Income, 130505 2023 S09 RE025 B 1 1354 1354 , 130509 2023 G01 FL020 B 1 12000 12000 2023 PROFORMA. SETTLEENT STATMENT PROVIDED. 130517 2023 S05 MF006 B2 3 5360 5360 1511 N Elm St Apts 2022 INCOME / EXPENSE + RENT SURVEY 130525 2023 S09 RE055 C 1 15698 15278 Distillery 2019 pro, 130611 2023 S05 OF020 B 1 6712 5628 OFFICE 2022 INCOME 130644 2023 S09 WH060 C 1 34352 21200 2012 Proforma. Owner Occuppied, 130755 2023 S14 RE010 B 1 7890 7890 SANGER BANK 2019 proforma, 130831 2023 S05 RE040 B 1 2374 2374 NEW YORK SUB WAY , 130835 2023 S09 OF015 B 1 31680 29597 Forums Office 2023 INCOME 29.33% VACANT HISTORICAL VACANCY. NOI IS DOWN FROM PRIOR YEAR 130840 2023 G01 FL020 C 3 8436 8880 2022 RENT ROLL & INCOME/EXP 130856 2023 G01 MF001 B2 1 216860 217074 CAMDEN SPRINGS 2023 RR (WAS NOT ABLE TO LOCATE VACANT SQFT FROM RR) & INCOME STATEMENT 130872 2023 S05 WH060 B 1 40000 40000 2012 Proforma, 130875 2023 S05 MF006 B2 3 9428 8360 A PLACE ACROSS THE STREET 2022 INCOME / EXPENSE NO RENT ROLL 130936 2023 S09 RE025 B 1 2092 1300 , 130937 2023 G01 WH040 B 3 115813 115065 2023 INCOME NO CLIMATE CONTROLLED UNITS. ALL GROSS LEASES, Retail(OReilly Auto), Flex units, mini whses. 131028 2023 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 2023 G01 WH040 C 4 46525 44285 FISH N HOOK INCLUDE RESIDENTIAL IMP VALUE & LAND VALUE AS EXCESS VALUE ON INCOME WORKUP. 131203 2023 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 2023 S09 WH060 B 1 43543 41700 2018 Proforma, 131209 2023 G01 SC020 B 1 33729 35433 OAK VILLAGE 2022 INCOME. 131210 2023 C03 RE090 C 1 47972 44990 KROGER 2014 PROFORMA, 131219 2023 S05 MF006 B2 2 7560 6160 CHESTNUT APTS 2019 INCOME Proforma - 14 units. 7 at 640/month. 7 at 670/month. Higher expenses., 131222 2023 G01 MF001 B2 1 262065 240647 CENTER POINT APTS 2022 INCOME., AVERAGE UNIT SIZE 522-SF. DO NOT COMPARE TO APARTMENTS WITH LARGER AVERAGE UNITS. 131281 2023 G01 SC045 A 3 2500 2500 RESTAURANT STRIP 2023 INCOME ACTUALS 131282 2023 C02 WH060 C 1 6500 6500 2019 INCOME, 131299 2023 S09 RE001 A 1 54862 54862 PACK FORD EXCESS LAND OF APPROX 400,000 FT @ 5.00, 131328 2023 S05 HC025 A 1 64023 63603 , 131459 2023 S09 OF020 C 1 0 3192 2019 pro, 131466 2023 S09 WH060 B 1 3750 3750 , 131476 2023 S05 AA001 A 1 7752 7752 , 131478 2023 S09 SE010 B 1 34960 34960 Bowling Alley & Seperate Restaurant, 131495 2023 G01 RE055 C 1 4200 4200 SKY GUITARS MUSIC STORE 2022 Income 131517 2023 G01 WH040 B 3 63922 61641 2022 Proforma, EXPENSES NOT MARKET 131621 2023 S05 WH060 B 1 29120 25000 , 132011 2023 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 2023 G01 WH015 B 2 241510 241354 OFF/WHSE 2021- RENT IN ACTUALS.12/2021 SALE. INCOMPLETE INCOME/EXP. SEE DIRECT CAP . 2023 RENT ROLL SHOWS 241354 SF 132015 2023 G01 WH015 B 2 106067 106048 TRINITY MILLS DISTRIBUTION CENTER #5 2022 INCOME, THIS PROPERTY MAY HAVE MORE THAN TYPICAL AIR CONTROLLED SPACE. 132016 2023 G01 WH015 B 1 72702 72702 2022 INCOME. PER COSTAR FOR SALE 11/2015 FOR $4,819,555, SOLD ON 7/11/2016 132032 2023 S05 MF025 B1 2 3528 3462 4-PLEX & DUPLEX 2022 INC. 6 UNITS, 132065 2023 S14 RE025 C 1 2640 2640 , 132069 2023 S14 RE055 C 1 4050 4050 , 132070 2023 S14 RE055 B 1 1500 1500 OFFICE/WHSE 2018 PROFORMA, 3/18 42 FLOOR RENT LISTING FOR $1950/MTH 132073 2023 S14 RE055 B 1 2392 2392 Impire counter tops 2014 income proforma, 132074 2023 S14 OF020 B 1 1200 1200 Impire Counter Tops 2014 Proforma. Typical L:B Ratio 5, 132076 2023 S14 OF020 B 1 4340 4340 HORSE INSURANCE OFFICE 2019 INCOME, 132084 2023 S14 OF020 B 1 3432 3432 2018 proforma, 132092 2023 S14 WH025 B 1 9065 8670 2017 Proforma, 132110 2023 S14 WH025 B 1 28100 28100 2019 Proforma, 132111 2023 S14 WH025 B 1 2880 2880 2018 Proforma, 132297 2023 C02 RE006 B 1 2220 3870 , 132301 2023 G01 RE055 C 1 4916 4916 OCEAN WASH-N-DRY NULL 132468 2023 C02 WH060 A 1 56925 56925 2022 INCOME 132472 2023 C02 WH060 A 1 56925 56925 2022 INCOME 132892 2023 G01 WH040 B 3 101298 63928 598 UNITS 2022 INCOME/EXPENSE + RENT ROLL 132907 2023 S09 RE040 A 1 4761 4761 MCDONALDS 2018 pro, 133045 2023 S14 AA001 C 1 3250 3250 , 133050 2023 S05 OF010 B 1 3930 4575 2014 INCOME. EXCESS LAND PROFORMAED, 133065 2023 G01 MF001 B2 2 243296 224100 SILVER CREEK APTS 2022 INCOME 133069 2023 G01 SC045 C 2 9920 10080 STRIP CENTER 2022 Income 133094 2023 0 0 63595 MINI WHSE 2003 INCOME-PROFORMA OCC, 133099 2023 S05 WH015 C 1 17320 17320 2018 Market Proforma, 2018 actual lease $5 sqft 133320 2023 G01 SC045 C 1 3000 3000 NULL 133468 2023 S09 OF020 B 1 4078 4078 2012 Proforma, 133478 2023 S09 RE001 A 1 54862 54862 PACK FORD EXCESS LAND OF APPROX 400,000 FT @ 5.00, 133480 2023 S09 RE001 A 1 54862 54862 PACK FORD EXCESS LAND OF APPROX 400,000 FT @ 5.00, 133484 2023 S08 AA002 B 1 197304 204024 , 133497 2023 S09 OF010 C 1 4209 4209 2018 pro, 133499 2023 S09 RE005 C 1 1890 1890 INSPECTION CENTER 2012 Proforma, 133507 2023 S09 RE005 B 1 6774 6774 FIRESTONE STORE 2016 Proforma, 133508 2023 C03 RE025 A 1 2275 2208 SHELL BLDG , 133510 2023 C03 RE040 B 1 1959 1959 2019 pro forma, 133512 2023 C03 RE055 A 1 3432 3432 , 133531 2023 G01 MF015 A 1 233700 233700 MARQUIS AT VISTA RIDGE APTS CHODO. 2019 INCOME, 2018 Rent Roll Only 133568 2023 S05 OF020 B 1 3195 3376 Excess land., 133587 2023 C02 RE006 A 1 3180 3180 KWIK KAR 2015 PROFORMA, 133588 2023 C02 RE005 B 1 11220 10750 BRAKES PLUS 2020 INCOME, 133590 2023 G01 WH040 B 2 46085 41850 2022 INC/EXP 405 units. Climate Controlled 132 Units(11,150 sq ft), 133599 2023 S05 MF002 B2 4 10720 11280 CENTRAL PLACE APTS. 2022 INCOME 133600 2023 S05 MF002 C 5 8916 8700 805 AVE A APTS 2018 Income, 133609 2023 S05 OF010 B 1 4164 4164 2023 PROFORMA 133610 2023 S05 AA002 B 1 3814 3814 , 133619 2023 S09 OF005 A 1 234961 234961 LOOPNET & CO* $19.50, 133633 2023 S08 OF020 B 1 0 1890 2012 Proforma, 133634 2023 S08 OF020 B 1 0 1890 2012 Proforma, 133858 2023 G01 MF001 B2 1 300558 280096 ROSEMEADE TOWNHOMES 2022 INCOME 133859 2023 G01 MF001 B2 1 300558 280096 ROSEMEADE TOWNHOMES 2022 INCOME 134309 2023 G01 FL020 B 1 3000 3000 2019 proforma based on last year's lease. Request new lease next year., 2018 - RENT ONLY 134311 2023 S05 WH060 B 1 5340 5340 NULL 134552 2023 S09 WH060 B 1 5625 5625 2023 PROFORMA. SON RENTS FOR $2,000/MONTH 134581 2023 S09 AA001 A 1 1176157 819243 2010 INCOME. SOME TENANTS ARE NNN SOME ARE GROSS LEASE. DEFERRED MAINTENANCE / 5 (5 YR LIFE)., 134606 2023 S05 RE055 B 1 4695 3945 , 134611 2023 S05 OF020 B 1 9196 4000 , 134614 2023 S05 RE055 B 1 8000 8000 DOLLAR GENERAL STORE #0417 2017 pro, 134619 2023 G01 SC030 C 2 40821 37752 COLORADO SQUARE 2022 INCOME/EXP 134783 2023 G01 SC030 C 1 58623 58552 MULTI-TENANT RETAIL 2022 RENT ROLL + I/E 134795 2023 S09 RE005 A 1 3245 3245 AAMCO , For sale @ $650,000 per Costar 1/11 - Rent @ $3190/mth per Costar 134796 2023 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 2023 G01 SC045 B 1 14985 14919 LAKEWOOD SQUARE 2023 RENT ROLL. 135410 2023 S09 OF020 C 1 11038 11038 2015 proforma, 135465 2023 S05 RE040 A 1 2988 2988 JACK IN THE BOX Land Acct 114838, 135749 2023 S14 OF001 B 1 1612 1612 2015 pro, 135754 2023 S14 OF001 B 1 1540 1540 2015 pro, 135769 2023 S14 OF001 B 1 2136 2136 2015 pro, 135770 2023 S14 OF001 B 1 1867 1867 2015 pro, 136141 2023 S05 WH060 B 1 89940 83000 2022 RENT ROLL & INCOME / EXPENSE 136333 2023 G01 SC045 A 2 12416 12247 TIMBER PRAIRIE PLAZA 2022 INCOME/EXP 136350 2023 S09 AA001 B 1 4898 4898 ALS BBQ RESTAURANT 2017 proforma.NNN. INC 136350 LAND ACCT., Last income recieved 137395 2023 S05 RE090 C 1 20240 20240 LA AZTECA 2019 Proforma. New Meat Market Grocery Store. Heavy Remodel, 137946 2023 S05 OF010 B 1 2719 2719 2012 proforma, 138171 2023 S09 WH060 C 1 2400 2400 NEED ACTUAL INCOME 1/12, 139812 2023 S05 FL001 B 2 114062 114062 Apprrox 50% office. OWNER OCCUPIED., 142948 2023 S09 SP010 A 1 58967 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 2023 C02 RE040 A 1 4105 4105 CARL'S JR 2015 proforma, 145538 2023 S14 RE030 B 1 5537 5537 pro. 1,551 sq ft portabel classroom, 145545 2023 S05 MF025 B2 4 3016 3018 6-PLEX 2021 Income. INCOMPLETE PL. USE DIRECT CAP. 145620 2023 S05 WH060 B 1 6450 6450 5 UNITS 2022 INCOME / EXPENSE - owner payes everything but electric, 145622 2023 S05 WH060 B 1 6520 6520 4 UNITS 2022 INCOME & EXPENSE. ONLY HAS FINISHED RESTROOMS PER OWNER, REST IS WAREHOUSE. RENTS 2.5 UNITS TO DENTON CO MENTAL HEALTH $2050/MO + $1200 ELECTRIC REIMBURSEMENT. RENTS 1/2 SPACE $300/MO AND 1 SPACE $650/MO 145930 2023 S09 OF020 C 1 4895 4895 2013 INC PROFORMA. Owner Occupied, 145931 2023 G01 WH040 B 3 49650 36174 LONE STAR SELF STORAGE 2022 RENT ROLL SHOWS 256 UNITS & 36,174 NLA. No climate control. CLASS B PROPERTY 145934 2023 G01 WH040 B 3 49650 36174 LONE STAR SELF STORAGE 2022 RENT ROLL SHOWS 256 UNITS & 36,174 NLA. No climate control. CLASS B PROPERTY 145959 2023 S05 MF002 B2 3 27080 25132 CRAIG PLACE APTS. 2022 INCOME, 146033 2023 S05 RE025 B 1 2544 2000 , 146053 2023 G01 SC045 B 1 13081 13009 CENTERPOINT S/C 2023 INCOME 146061 2023 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 2023 C02 RE025 A 1 4140 4140 Valero & Churchs Chicked 2017 proforma, 146097 2023 S09 RE006 B 1 6939 3227 Excess Land is Land under carwash, 146099 2023 G01 SC045 B 3 27191 24400 LAKE PARK VILLAGE 2022 RENT ROLL & EXPENSE 146125 2023 C02 AA001 A 1 37418 33614 LONG MEADOW CARE CENTER , 146204 2023 S05 WH060 B 1 5520 4500 2008 INCOMEproforma, 146205 2023 S05 WH060 C 1 4800 4800 2019 proforma, 146206 2023 G01 SC020 B 1 33729 35433 OAK VILLAGE 2022 INCOME. 146230 2023 S09 WH060 B 1 28990 28990 OWNER OCCUPIED, PROFORMA 146307 2023 S09 RE035 A 1 13640 13161 , 146316 2023 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 2023 S05 RE040 A 1 3741 3741 MCDONALDS , 146351 2023 C02 RE030 A 1 5809 5809 Montessori School , 146374 2023 S05 OF020 B 1 2432 2342 2023 PROFORMA 146405 2023 G01 MF001 B2 3 155424 150296 ASHLEYE VILLAGE APTS. 2022 INC. HIGH EXPENSES. SES DIRECT CAP. 146679 2023 S05 OF020 B 1 13497 12722 NULL 146718 2023 S05 OF015 B 1 9187 7671 OFFICE 2019 pro, 7,671 sqft NRA per 2017 appraisal 147126 2023 S09 OF015 C 1 60243 59025 2022 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 2023 S09 FL001 A 1 4743 4743 2015 Proforma, COSTAR SHOWS BLDG 11 HAS 4883 AVAILABLE @$18 NNN 6/13 147262 2023 G01 FL020 B 2 41200 62610 2018 Market Proforma, 66% OFFICE 147271 2023 S09 RE055 B 1 2420 2420 LOANSTAR TITLE LOANS 2022 INCOME / EXPENSE 147282 2023 G01 SC045 A 3 9804 5025 STRIP CENTER NULL 147311 2023 S09 RE025 A 1 3040 3040 Race Trac 2017 pro, 147596 2023 G01 MF001 B1 2 212454 212544 TOSCANA AT VISTA RIDGE APTS 2022 INCOME/EXP 147856 2023 C02 RE005 B 1 5824 5824 GOOD YEAR , 147858 2023 G01 FL020 B 1 12960 12960 RECLAIM CONSTRUCTION NULL 147868 2023 S05 RE030 A 1 8880 8880 pro, 147891 2023 S05 MF002 B2 5 8976 8800 MULBERRY PLACE APTS. 2019 INCOME, 147892 2023 S05 MF002 B2 5 8976 8800 MULBERRY PLACE APTS. 2019 INCOME, 148026 2023 S09 OF010 B 1 5321 5273 2016 PROFORMA-OWNER OCC, 148054 2023 S05 OF020 B 1 4944 4944 2012 Proforma, 148088 2023 G01 MF001 B2 2 115400 115300 TOSCANA APTS 2023 INCOME. 148089 2023 C02 RE025 B 1 2117 1325 Valero 2016 pro, 148090 2023 S10 WH060 B 1 19362 19362 2014 income, boat slips are calculatied as other income, See adjacent property for rents & expenses. 148321 2023 S14 RE025 C 1 2406 2454 , 148485 2023 S14 WH060 B 1 6000 6000 2017 income PAYS ELECTRICITY AND H20, 148689 2023 G01 FL020 A 1 12851 12851 2023 PROFORMA 148693 2023 S05 RE030 B 1 7228 6220 MONTESSORI COUNTRY SCHOOL 2019 Income. Lease only, 148769 2023 S09 RE030 A 1 7062 7062 Gerber Day Care , 148806 2023 S09 RE055 B 1 7034 7360 O'REiley's Auto Parts Store 2017 PROFORMA, 148979 2023 S05 RE070 A 1 5216 5216 BLACK-EYED PEA 2019 Proforma. Land Acct 128452, 149010 2023 S08 AA001 C 1 9 6 2011 income proforma. need actual income and expence. Approx 6 slips, 149065 2023 S05 OF015 C 1 14400 14400 2022 INCOME / EXPENSE 149069 2023 G01 MF020 A 1 6178 143 LANTANA RV VILLAGE-SPACES WORK W/149069 149099 2023 S09 RE055 B 1 6960 6960 SHERWIN WILLIAMS 2009 PROFORMA, 149103 2023 S09 RE100 B 1 3047 3047 ALADDIN ANIMAL HOSPITAL 2019 Income proforma. Owner Occupied, 149145 2023 S14 WH060 B 1 3320 3320 2013 income, 149229 2023 C02 AA001 A 1 13800 13800 NULL 149270 2023 C02 WH025 B 1 51225 62325 OWNER OCCUP/ INCOME PROFORMA, 149899 2023 G01 MF001 B2 3 206954 205150 PARK TIMBERS 2022 Income Worked W/98308, 150107 2023 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 2023 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 2023 S08 RE025 B 1 2478 2478 , 152061 2023 S14 WH060 B 1 90800 90800 2019 lawsuit, 152097 2023 G01 SC020 C 1 55336 55540 LEWISVILLE MARKETPLACE 2022 INCOME 152151 2023 G01 MF020 A 3 2528 382 Hickory Creek MHP 360 spaces 2019 ACTUALS, 152152 2023 S05 WH060 A 1 4000 4000 REAPER GAME STORE 2023 PROFORMA 152336 2023 G01 SC020 C 2 53727 50551 LAKE PARK SHOPPING 2022 INCOME 152733 2023 S11 OF010 C 1 2043 2043 , 152940 2023 G01 RE085 B 3 1335 1335 NULL 152981 2023 G01 OF020 B 1 800 800 , 152985 2023 S09 RE025 B 1 2045 2045 , 153004 2023 C03 RE030 B 1 7000 7000 pro, 153084 2023 S09 WH060 C 1 68900 69800 2022 Income. Expenses have a lot of extra items that were not included. 153145 2023 S09 WH060 A 1 34429 34429 2012 Proforma Owner Occupied, SEE ACTUAL RENTS ON 18133 & 133471 153148 2023 S09 WH060 B 1 14820 14820 , 153149 2023 S09 WH060 B 1 7378 7378 NULL 153219 2023 S09 RE040 A 1 4062 4062 BRAUMS , 153220 2023 S05 OF001 B 1 4667 4667 FAMILY MEDICAL CENTER 2022 - 25% OWNER OCC. 2,000SF VACANT. SMALL SPACES UPSTARIRS LEASED FOR $18.50 GROSS. 153222 2023 G01 MF001 B2 1 101142 91700 COTTAGES ON EDMONDS 2022 INCOME 153229 2023 S14 RE070 B 1 4800 4800 , 153231 2023 S14 AA001 C 1 6240 6240 5-PLEX & RETAIL 2022 PROFORMA. HIGH VACANCY. 153236 2023 G01 FL001 B 1 32264 32264 NULL 153238 2023 S05 OF001 B 1 3448 3448 2012 proforma, 153240 2023 S05 OF001 B 1 2322 2322 , 153241 2023 S05 OF001 B 1 1471 1471 , 153245 2023 S05 OF001 B 1 2461 2461 2015 pro, 153251 2023 S05 RE025 B 1 0 1200 2014 proforma, 153254 2023 G01 WH015 A 1 76212 76000 NULL 153255 2023 G01 SC045 C 1 4744 4744 MULTI-TENANT RETAIL , 153264 2023 S09 RE025 B 1 4747 4747 Racetrac 2019 INCOME PROFORMA, 153276 2023 S09 RE030 A 1 5676 5676 Childtime Daycare , 153313 2023 C02 RE025 B 1 4342 3264 7-11 2018 PROFORMA, 153315 2023 C02 RE030 C 1 5165 5165 DING DONG DANG CHRISTIAN CHILD SCHOOL 2018 Proforma, 153671 2023 S09 RE040 A 1 2208 2208 ARBYS 2011 proforma, 153672 2023 S09 RE040 A 1 3238 3238 KFC Remodel 2006, 153675 2023 S05 RE040 A 1 1974 1974 TACO BELL & PIZZA HUT Remodel 2010, 153678 2023 S05 RE005 B 1 5824 5824 GOODYEAR , 153681 2023 G01 FL020 B 1 38272 38295 SOUTH DENTON PLAZA 2022 INCOME, INCLUDES ACCTS 153683, 153685, 153687 153690 2023 G01 FL020 B 1 38272 38295 SOUTH DENTON PLAZA 2022 INCOME, INCLUDES ACCTS 153683, 153685, 153687 153693 2023 S09 OF010 C 1 2530 2530 2016 pro, 153694 2023 S05 WH060 C 1 13440 13440 D-BAT 2023 PROFORMA 153696 2023 S05 OF020 C 1 6495 5280 2015 Proforma, 4/2015- Co* listed for sale $628,571 at a 7% cap 153700 2023 C03 RE040 B 1 2333 1961 WOK EXPRESS , 153701 2023 C02 RE025 B 1 3206 2973 Conoco NLA 2973. 2019 Proforma, 153702 2023 C02 RE010 A 1 4082 4082 WACHOVIA 2015 INCOME PROFORMA, 153703 2023 C02 RE025 A 1 4482 3294 TEXACO FOODMART , 153779 2023 C02 RE025 A 1 2117 1325 CIRCLE K 2017 proforma, 153792 2023 S09 RE040 B 1 2392 2392 BURGER STREET 2017 pro, 153795 2023 C03 RE040 B 1 2478 2500 samil investment 2022 income, 153797 2023 C03 RE040 B 1 2895 2895 RUSTY TACO 2016 Proforma, 153804 2023 C03 RE040 A 1 3962 3961 ZAXBY'S , 153829 2023 G01 WH040 C 4 33308 33308 2018 Market Profomra, 153875 2023 S05 MF002 B1 4 3396 4356 2019 income pro forma, 153899 2023 C02 AA001 A 1 28218 26418 2019 proforma, 154128 2023 S05 WH025 C 1 231520 231520 , 154141 2023 C02 RE030 B 1 7344 7344 Day Care PROFORMA, 154659 2023 G01 WH040 C 2 51488 47108 , 154664 2023 G01 WH035 A 2 111087 111087 1603 GARDEN RIDGE 2015 proforma, 154671 2023 S05 RE040 A 1 4760 4760 BRAUMS 2019 proforma, 154673 2023 S05 RE040 A 1 3274 3274 PIZZA HUT Remodel 2010, 154674 2023 S05 RE010 A 1 5636 5636 POINT BANK 2019 PROFORMA, 154676 2023 G01 SC030 B 2 314701 303612 LAKEPOINTE CROSSING 2022 INCOME/EXP. HIGH VACANCY. NOT FOR ACTUALS. SEE DIRECT CAP. 154679 2023 S09 SC010 B 1 45515 45515 TOYS R US 2018 PROFORMA, 154748 2023 S05 RE040 A 1 1984 1984 ARBYS 2017 proforma, 154754 2023 G01 FL020 C 1 15442 15442 2023 PRO FORMA 154755 2023 S09 WH060 B 1 4712 4712 , 154848 2023 S05 OF020 C 1 5796 8405 2023 PROFORMA.TENANT PAYS EXPENSES. UPDATED SF PER LEASE INC LAND ACCT 154849 AND 154847 154900 2023 0 1859121 1036490 SOLANA 2001 INCOME--PROFORMA EXP., 154903 2023 0 261604 261600 SOLANA MARRIOTT 2001 ACTUAL INC/EP, 154912 2023 S11 WH001 B 1 15500 15500 2018, 154951 2023 S10 WH060 A 1 7000 7000 OWNER OCCUPIED!! EXPENSES ARE HIGHER DUE TO SEPTIC. ETC, 154989 2023 S05 RE055 C 1 1470 1470 2019 income owner pays for taxes, insurance, only used for storage for other half 155084 2023 S09 WH060 B 1 8400 8400 2011 income, 155085 2023 S09 OF020 C 1 7163 7163 OFFICE 2023 PROFORMA 155087 2023 G01 FL020 C 1 61875 61875 2018 Market Proforma, 155120 2023 C02 OF010 B 1 7377 7377 2022 PROFORMA, 155136 2023 S09 WH060 B 1 13280 27000 2009 income and expenses includes R94387, 155320 2023 S14 WH060 B 1 4000 4000 PER OWNER $3350 / MO, OWNER PAYS LANDSCAPING $700, TAXES, INSURANCE $4000, SEPTIC $1000 155485 2023 C03 OF020 C 1 3027 2880 2012 Proforma, 155832 2023 S14 OF002 B 1 0 1008 , 155867 2023 S05 OF020 B 1 2915 2485 OFFICE 2022 INCOME. -L:B Ratio is 2 times adjacent properties., 156084 2023 C03 RE030 B 1 7326 7326 MINI-SKOOL EARLY LEARNING CENTER 2017 proforma, 156085 2023 G01 MF001 B1 2 632653 598128 AUTUMN CHASE APTS PH I,II, & III 2022 INCOME---WORKED W/R180168,R156085, 2019 INCOME---WORKED W/R180168,R156085 156105 2023 S09 RE025 B 1 3060 2290 2017 proforma, 156153 2023 S05 OF020 B 1 4764 4764 HALF OF BUILDING IS OWNER OCCUPIED., 156161 2023 S05 OF002 B 1 0 1704 , 156258 2023 G01 SC001 C 2 195015 183339 LAKELAND PLAZA 2018 LAWSUIT WORKUP, 156259 2023 C02 RE070 B 1 0 5920 PATZCUARO NOT OPEN FOR BUSINESS UNTIL 2/15/2011., 156266 2023 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 2023 S09 OF015 B 1 11708 11708 r156322, r156321, 156322 2023 S09 OF015 B 1 11708 11708 r156322, r156321, 156327 2023 0 24583 24279 2004 INC, 156582 2023 G01 SC045 B 2 9900 9900 ZIMMER INS 2022 INCOME / EXPENSE 156583 2023 S05 RE090 C 1 9900 9900 LA AZTECA SUPERMARKET 2019 Proforma, 156619 2023 S05 OF002 B 1 6936 6936 , 156620 2023 S05 OF002 B 1 6936 6936 , 156621 2023 S05 OF002 B 1 6936 6936 , 156700 2023 G01 FL020 B 1 41534 42225 2020 income, 64% OFFICE/LabPart owner occ 156909 2023 G01 SC045 B 1 17430 17177 STRIP CENTER 2022 INCOME 156938 2023 S05 RE045 B 1 9082 8570 , 156939 2023 S05 AA001 B 1 8080 8080 2023 PROFORMA 156940 2023 S05 OF010 B 1 4941 4941 SMILES ZONE 2023 PROFORMA 157203 2023 S05 RE055 C 1 12032 12032 , 157258 2023 0 24372 21025 2006 INC, 157277 2023 G01 WH035 A 2 106956 106956 2022 proforma 157298 2023 S09 RE100 B 1 3091 3091 , 157379 2023 S14 HC001 B 1 2280 2280 2014 income proforma, 157481 2023 S09 OF010 B 1 6152 6152 2010 proforma. owner occupied, 157482 2023 S09 RE040 A 1 2708 2708 WHATABURGER , 157529 2023 S09 RE055 B 1 47192 48111 HAVERTYS 2019 Income, NEED TERMS OF LEASE SHOWING INCREASES IN RENTS SINCE 1990 157530 2023 S09 RE055 B 1 47192 48111 HAVERTYS 2019 Income, NEED TERMS OF LEASE SHOWING INCREASES IN RENTS SINCE 1990 157680 2023 S05 WH001 A 1 11380 11380 2005 INCOME, 157775 2023 S10 OF020 B 1 2700 2700 NULL 158023 2023 G01 WH060 C 1 6000 6000 NULL 158240 2023 S05 MF007 B 1 5533 5533 CHI OMEGA SOROITY , 158257 2023 S09 RE070 A 1 9026 9026 RESTAURANT 2018 proforma, 158258 2023 S09 SC010 A 1 50000 50336 CONN'S 2022 INCOME 158259 2023 S09 RE055 A 1 0 9625 2008 INCOME, 158332 2023 S05 AA001 C 1 77735 45335 , 158449 2023 S11 WH060 A 1 0 4200 , 158473 2023 S11 WH060 B 1 5000 5000 2015 proforma OWNER OCCUPIED, 158702 2023 S05 OF001 B 1 2746 2746 , 158740 2023 S05 OF001 C 1 9018 5856 , Unsure of NRA, possibly 5,856 158741 2023 S05 OF001 C 1 9018 5856 , Unsure of NRA, possibly 5,856 159107 2023 S09 RE070 C 1 36883 25073 SNEAKY PETE'S 2009 PROFORMA ON REST AND ADD DOCKS, 159285 2023 0 36875 34949 RETAIL S/C 2007 INCOME, 159389 2023 0 22500 22500 WHSE 2005 INCOME, 159886 2023 S05 MF020 B 1 0 186 Denton Falls MHP 2010 income, 159888 2023 S05 OF010 B 1 2487 2487 2012 proforma, 159897 2023 G01 WH025 B 2 80649 80649 NULL 159971 2023 S09 OF020 B 1 3152 3152 2023 PROFORMA 159972 2023 S09 OF010 B 1 6518 6518 2015 PROFORMA, 159973 2023 S09 OF020 B 1 7303 7235 2019 Proforma, 159974 2023 S09 OF010 B 1 2346 2346 2017 Proforma, 159975 2023 S09 OF020 B 1 7739 7631 2015 pro, 159976 2023 S09 OF010 B 1 4572 4572 2015 Proforma, 11/16- CO* ASKING $25.17 FS 159977 2023 S09 OF020 B 1 5098 4986 proforma, 159978 2023 G01 WH015 B 1 1330394 1263711 OLD FOOD LION COLD STG FACILITY OVERLAP WITH TARRANT COUNTY. 80% IN TARRANT & 20% IN DENTON. 160029 2023 S14 AA001 C 1 9200 9200 2015 pro, 160090 2023 S05 OF002 B 1 3603 3603 2019 PROFORMA, DENTAL OFFICE/ APARTMENT 160091 2023 S05 RE040 A 1 3540 3540 KFC TAX UNIT #X843057 Remodeled 2006. 2010 proforma, 160098 2023 S05 OF001 B 1 2212 2212 , 160110 2023 G01 SC045 B 2 15192 15190 GATEWAY PLAZA 2019 need actual income. 160113 2023 C02 RE025 A 1 1554 1554 , 160803 2023 G01 FL020 B 1 9982 9982 2020 DIRECT CAP. OWNER OCCUPIED. 160874 2023 C03 RE070 B 1 2090 2090 LARRYS FAMILY RESTAURANT 2014 Proforma, 160884 2023 S05 MF002 C 3 60136 63340 THE QUARTERS APTS 2022 INCOME 160887 2023 S05 RE040 A 1 3540 3540 KFC Remodel 2007, 160888 2023 S05 OF010 B 1 11281 11280 Family Doctors 2018 Owner Occupied. Aditional Pad site(excess land), 161005 2023 G01 FL020 B 1 18760 18760 2023 PROFORMA 161045 2023 S05 MF002 B2 3 27080 25132 CRAIG PLACE APTS. 2022 INCOME, 161091 2023 S05 RE030 B 1 0 5180 pro, 161440 2023 S05 RE055 B 1 4136 4136 2015 Proforma, 8/15-Leasing 700 sq ft $27.43 sq ft($1,600 month) 161450 2023 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 2023 S05 HC001 A 1 37102 36722 , 161560 2023 G01 MF001 C 3 107554 95752 THE STUDIO PLACE APTS 2022 INC/EXP. HIGH VACANCY. RENOVATIONS? STABLIIZED EXP AT MARKET. RENT INCREASED YOY. 161561 2023 G01 MF001 C 3 81981 74416 MANCHESTER HOUSE 2022 INCOME. WORKED W/R33311 LAND ACCT. 39 1 BED 1BATH. 34 2BED 1 BATH. 14 EFFICIENCY, 161788 2023 0 3660 3660 WORKED ON INCOME 2002, 161881 2023 S09 SC010 B 1 36918 36918 NULL 161882 2023 S09 RE030 A 1 19887 19887 Children's Courtyard 2018 pro, 161908 2023 G01 SC045 B 1 7416 7416 RETAIL STRIP W/CSTORE 2023 PROROFMA 161959 2023 G01 RE002 C 1 11684 11684 NULL 161961 2023 S05 RE075 B 1 2744 2744 , 161968 2023 S09 OF020 A 1 4840 4840 Office Bldg 2009 INC & EXP, 161970 2023 S09 RE006 B 1 4004 5852 Kwik Kar 2014 Proforma, 161971 2023 S09 RE025 B 1 2402 2402 7-11 2018 PROFORMA, 162131 2023 C03 AA002 A 1 6000 6000 BLOCKBUSTER , 162637 2023 G01 SC045 A 2 5460 5460 STRIP CENTER 2022 Proforma 162641 2023 S09 OF020 C 1 4137 3237 , 162646 2023 S05 WH025 B 1 67720 73062 2018 Proforma. Owner Occupied, 162792 2023 C02 OF020 C 1 3964 3964 2016 pro, 162892 2023 S05 RE055 C 1 1470 1470 2019 income-MATTRESS STORE LEASES HALF THE BUILDING FOR $750 A MONTH. OTHER HALF IS STORAGE., 162987 2023 G01 WH060 A 1 8000 8000 NULL 163052 2023 S05 HS001 A 1 4300 9853 2011 income, 163073 2023 S05 MF025 A 4 5216 6208 4-PLEX 2022 RENT RORLL + I/E 163111 2023 G01 WH060 C 1 7200 7200 NULL 163550 2023 S05 RE025 B 1 2604 2604 , 164115 2023 G01 OF025 B 1 74644 73747 ACC #14 2023 INCOME - DC 164422 2023 G01 WH040 B 2 30406 32995 LITTLE ELM SELF STORAGE 2022 INCOME. 249 Units., Worked with land accts 43752, and 99044. 164426 2023 G01 MF020 C 6 30 30 High Percentage of value on land, 164509 2023 S05 MF007 B 1 6120 6120 PHI KAPPA SIGMA , 164510 2023 S05 MF007 B 1 7816 7816 SIGMA NU , 164529 2023 G01 FL020 C 1 35750 34500 2022 INCOME 164817 2023 S05 OF010 B 1 3711 3711 2012 proforma, 164818 2023 S05 OF010 B 1 1921 1921 2012 proforma, 164865 2023 G01 SC045 B 3 23060 23815 THE SHOPS OF ARGYLE 2022 INCOME 164875 2023 S14 SP005 A 1 0 31770 MILESTONE 2018 PROFORMA, 164883 2023 C02 AA001 B2 1 49913 49913 , 164885 2023 C02 AA001 B2 1 49913 49913 , 164887 2023 C02 AA001 B2 1 49913 49913 , 164888 2023 C02 AA001 B2 1 49913 49913 , 164889 2023 C02 AA001 B2 1 49913 49913 , 164890 2023 C02 AA001 B2 1 49913 49913 , 164891 2023 C02 AA001 B2 1 49913 49913 , 164892 2023 C02 AA001 B2 1 49913 49913 , 164894 2023 C02 AA001 B2 1 49913 49913 , 164915 2023 G01 AA001 C 1 9974 9974 2023 Proforma 164953 2023 S08 FL020 B 1 3000 3000 , 164966 2023 S09 RE005 B 1 6900 5250 NULL 164971 2023 S09 WH025 B 1 29880 29880 2008 PROFORMA-OWER OCC, 164978 2023 G01 MF001 B1 1 302183 243064 MARQUIS AT LANTANA APTS 2022 INCOME 165078 2023 S05 MF002 B2 4 43584 40800 BELLMERE APTS. 2022- P&L NO RENT ROLL 165497 2023 C02 RE005 B 1 3008 3008 PRECISION TUNE , 165498 2023 S05 MF025 B1 5 5538 5538 2022 RENT ROLL 7 UNITS 165500 2023 S05 OF020 B 1 11271 10545 2019 proforma, 165507 2023 S05 MF002 B2 4 6400 6400 OAK RIDGE APTS 2022 INCOME/EXP. SPRINKLER FLOOD. 165508 2023 S05 OF010 B 1 3628 3628 2011 INC PROFORMA, 165509 2023 S05 OF010 B 1 3628 3628 2011 INC PROFORMA, 165510 2023 S05 OF020 A 1 5986 5986 OWNER OCCUPIED, 165513 2023 S05 MF002 B2 4 43584 40800 BELLMERE APTS. 2022- P&L NO RENT ROLL 165578 2023 S09 RE001 B 1 2562 2562 POPEYES 2017, 165579 2023 G01 SC020 C 2 119999 108111 ORCHARD VILLAGE 2018 INCOME W R165579, 165812 2023 S09 OF020 C 1 9560 9560 2022 INCOME., 4/16-CO* $18.50MG asking. 4/15- Co* $22.22 sq ft asking 165813 2023 S09 OF020 C 1 9560 9560 2022 INCOME., 4/16-CO* $18.50MG asking. 4/15- Co* $22.22 sq ft asking 166352 2023 C02 OF020 C 1 5178 5178 2023 proforma 166403 2023 S09 RE040 A 1 2376 2376 TBC #5402 2012 proforma, 166404 2023 S09 RE055 A 1 3060 3060 PAYLESS SHOE SOURCE 2021 proforma, 166407 2023 S09 RE040 A 1 2946 2946 WHATABURGER , 166408 2023 S09 RE070 A 1 11796 11796 REGAL BUFFET 2019 income, 166411 2023 S09 RE055 A 1 9600 9600 2019 Proforma, 166625 2023 C02 RE040 A 1 2349 2349 DAIRY QUEEN 2018 INCOMERemodel 2008, 166636 2023 G01 SC020 C 1 46412 44379 STONE CREEK 2022 I/E + RENT ROLL 166808 2023 G01 WH040 B 2 63150 50100 2022 INC/EXP W/R153262 74 RV SPACES AND 339 STORAGE UNITS, 166875 2023 S05 OF020 B 1 5768 4521 OFFICE 2022 INCOME, 167125 2023 C02 RE030 B 1 7260 7260 PEANUT GALLERY #302 2016 Proforma, 167403 2023 0 524000 524000 NESTLE 22% OFFICE, 167552 2023 G01 AA001 A 1 9660 9660 CRACKER BARREL NULL 167698 2023 S05 OF020 C 1 0 3390 , 167763 2023 S05 MF007 B 1 11480 11480 Gamma XI Alumni of Delta Sigma Phi 2009 Income, 167774 2023 S09 RE010 A 1 11503 11503 FIRST STATE BANK , 167775 2023 S09 OF020 B 1 8291 8291 SALON 2019 PROFORMA, 167898 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167899 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167900 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167901 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167902 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167903 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167904 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167905 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167906 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167907 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167908 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167909 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167910 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167911 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167912 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167913 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167914 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167915 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167916 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167917 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167918 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167919 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167920 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167921 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167922 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167923 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167924 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167925 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167926 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167927 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167928 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167929 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167930 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167931 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167932 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167933 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167934 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167935 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167936 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167937 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167938 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167939 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167940 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167941 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167942 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167943 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167944 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167945 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167946 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167947 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167948 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167949 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167950 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167967 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167968 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167970 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167971 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167973 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167974 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167975 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167977 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167978 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167979 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167980 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167981 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167982 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167983 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167984 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167985 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167986 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167988 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167989 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167990 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167992 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167993 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167994 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167995 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167996 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167997 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167998 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 167999 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168000 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168001 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168004 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168012 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168014 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168015 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168016 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168017 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168018 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168019 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168020 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168021 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168022 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168023 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168024 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168025 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168026 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168027 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168028 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168029 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168030 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168031 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168032 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168033 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168034 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168035 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168036 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168037 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168038 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168039 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168040 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168041 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168042 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168043 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168044 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168045 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168046 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168047 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168048 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168049 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168050 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168051 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168052 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168053 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168054 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168055 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168056 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168057 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168058 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168059 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168060 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168061 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168062 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168063 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168064 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168065 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168066 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168067 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168068 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168069 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168070 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168071 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168072 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168073 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168074 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168075 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168076 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168077 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168078 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168079 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168080 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168082 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168083 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168084 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168085 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168087 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168088 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168089 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168090 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168091 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168092 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168093 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168094 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168095 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168096 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168097 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168098 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168099 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168100 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168101 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168102 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168103 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168104 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168105 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168106 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168107 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168108 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168109 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168110 2023 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS 2023 INCOME 168237 2023 S05 HC001 A 1 30221 30221 , 168238 2023 C02 RE040 A 1 4400 4400 ARBYS 2017 pro, 168341 2023 G01 WH040 C 4 52968 52968 LAKE RAY ROBERTS DRY BOAT STORAGE 2023 INCOME - 168343 2023 S05 OF020 B 1 4279 4318 OFFICE 2022 INCOME 169180 2023 S05 RE070 A 1 6005 6005 HORNY TOAD CAFE 2016 PROFORMA, 169306 2023 G01 MF020 C 2 23 23 LIGHTHOUSE COVE RV PARK 23 spaces, plus excess lands, 169310 2023 S11 RE030 A 1 5793 11613 Daycare 2018 PROFORMA, 169311 2023 S05 OF015 A 1 6000 6000 Block Buster , ASKING $25NNN PER COSTAR 3/14 169312 2023 C02 RE030 A 1 10594 10924 Fairgate Kinder Care 2018 Proforma, 2013 value usin market rents of $15-$18 NNN 169615 2023 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 2023 S09 RE070 A 1 8278 7400 REDNECK HEAVEN 2017 Proforma, 169637 2023 S09 RE070 A 1 9470 9470 RED LOBSTER 2018 Proforma, 169685 2023 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 2023 G01 MF001 B2 3 461660 461660 CARROLLTON PARK 2022 INCOME. HIGHER VACANCY 169813 2023 G01 WH015 A 2 108672 103113 ALLIANCE #1 NULL 169926 2023 S05 OF002 C 1 3248 3200 , Actual Rents below market. Son Leases 1 building for his insurance business 169933 2023 G01 SC020 C 1 49607 49404 ROSEMEADE PARK NULL 169943 2023 S09 AA001 C 1 24337 24337 2019 proforma, 169944 2023 G01 WH040 C 4 293012 290000 2022 actuals, INCOME AND EXPENSES INCLUDE RETAIL AS WELL 170202 2023 G01 WH015 A 1 51514 52128 PATTERSON LOGISTICS 2018 Market Proforma OWNER OCCUPIED-6% OFFICE- EXCESS LAND***, 170229 2023 S05 OF020 A 1 8566 8565 HINKLE PROPERTY 2018 income, 170281 2023 S09 RE070 A 1 6732 7400 , 171001 2023 S05 RE040 A 1 1974 1974 TACO BELL #9525 test, 171006 2023 S09 RE010 C 1 7987 7987 DATCU 2013 Proforma, 171008 2023 S09 RE070 B 1 6303 6303 SPRING CREEK BBQ owner occ.2016 income proforma, This is owner occupied 171076 2023 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 2023 S09 RE040 B 1 3478 3478 TACO CABANA 2017 Proforma, 171078 2023 G01 SC045 A 3 12954 12954 STRIP CENTER 2022 Proforma- No income provided. 171183 2023 G01 WH015 B 1 73014 73014 , 171195 2023 S09 RE040 A 1 2954 2954 BOSTON MARKET , 171342 2023 S09 RE040 A 1 4243 4243 CHICK FIL A Remodel 2014, 171343 2023 S09 RE040 B 1 4171 4171 MCDONALDS 2018 Proforma, 171344 2023 S09 RE040 A 1 3160 3160 WENDYS Remodel 2014, 171346 2023 G01 SC030 A 3 376593 377459 VISTA RIDGE VILLAGE 2023 income 171347 2023 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 2023 G01 SC030 A 1 33422 32793 2022 INCOME 171349 2023 G01 SC030 A 3 376593 377459 VISTA RIDGE VILLAGE 2023 income 171493 2023 S11 OF020 B 1 6556 5324 2011 income proforma, 171798 2023 S14 AA001 B 1 20000 20000 2014 proforma, 171801 2023 G01 FL020 B 3 21000 20300 10 UNITS 2022 INCOME 171807 2023 C02 AA001 A 1 8750 8750 TEXAS BARCODE SYSTEMS , 172334 2023 S09 RE025 B 1 4658 4658 2013 proforma, 172335 2023 G01 SC045 B 1 19729 19499 WENTWOOD VILLAGE 2022 INCOME/EXP. ONLY 65% OCC. 01/2023 172565 2023 G01 MF001 B1 4 800904 698413 MANSIONS AT COYOTE RIDGE APTS 2023 INCOME 172611 2023 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 2023 S05 OF010 B 1 26807 23042 MED OFFICE (BLDG # 6) 2019 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 2023 S09 RE070 B 1 6819 6444 RESTAURANT 2022 2525D WORKUP IN DIRECT CAP 172773 2023 G01 SC030 A 3 376593 377459 VISTA RIDGE VILLAGE 2023 income 172774 2023 G01 SC030 A 3 376593 377459 VISTA RIDGE VILLAGE 2023 income 172813 2023 S14 MF002 B2 5 12144 12144 2- 4-plex 2018 income, 172914 2023 S05 WH060 B 1 21780 21780 2017 INCOME, 172966 2023 S05 RE025 C 1 2100 2100 BLACK TIE LIQUOR 2019 income proforma base on lease. Scanned in 2018 inquirery, 173117 2023 G01 SC045 B 2 17199 16933 TARTAN SQUARE 2022 INCOME. 173187 2023 S09 RE070 A 1 0 7684 SALTGRASS RESTAURANT , ACTUAL LEASES IN AREA RUNNING $26+ 173312 2023 S14 WH060 B 1 0 37896 2017 proforma, 173444 2023 S05 WH060 B 1 10500 6500 OWNER OCCUPIED, 173446 2023 G01 SC045 A 4 16834 16834 NULL 173490 2023 G01 SC045 B 1 10560 10500 CROSS TIMBERS 2023 INCOME PROFORMA 173544 2023 G01 WH040 C 4 12000 60000 NULL 173667 2023 G01 MF001 B1 2 411223 358720 THE MADISON AT ROUND GROVE APTS 2022 INCOME. Also rent Carports & Garages, 174007 2023 S09 SE036 A 1 25000 25000 Titans Gym , 174115 2023 G01 FL020 A 2 15685 15685 INCOME PROFORMA, 174223 2023 S09 RE025 B 1 2989 2989 , 174364 2023 G01 MF001 B1 3 211531 207650 TUSCANY SQUARE APTS 2022 INCOME/EXP. 174367 2023 G01 OF010 A 3 4591 4591 2023 Proforma 174368 2023 G01 SC045 B 3 6848 6637 STRIP CENTER 2022 PROFORMA - GROSS RENTS ONLY. WORKED IN DC 174369 2023 G01 FL020 B 1 7168 7167 2018 Market Proforma, 174371 2023 G01 SC020 B 2 170300 167225 PRESIDIO PLAZA 174372 2023 S09 RE055 A 1 4212 4212 PAYLESS SHOE SOURCE 2021 PROFORMA 174373 2023 G01 SC030 A 3 376593 377459 VISTA RIDGE VILLAGE 2023 income 174382 2023 C02 RE040 A 1 4381 3072 MCDONALDS , 174442 2023 S09 RE005 C 1 13200 13200 CALIBUR COLLISION 2019 Proforma, 174444 2023 G01 MF015 A 2 214307 189888 VALLEY RIDGE APTS 2021 INCOME. LURA (Land Use Restriction). 40% must be rented to Low income, 174450 2023 G01 WH025 B 1 108780 108711 Home Zone/ Denton Gym/FEMA largest tenant 2022 INCOME 174489 2023 G01 WH015 B 2 151578 153200 FRANKFORD DISTRIBUTION 1 , 174984 2023 S05 HC001 A 1 26392 26392 , 174989 2023 C03 OF010 B 1 4244 4244 RIDGEPOINT DENTAL 2022 INCOME 174992 2023 G01 MF001 B1 2 568644 599112 OAK FORREST I & II APTS 2021 INCOME/EXP 175412 2023 G01 SC045 A 3 9456 9456 STRIP CENTER 2023 PROFORMA 175684 2023 G01 OF020 B 1 11400 11400 NULL 175685 2023 S09 OF020 C 1 3918 3918 2014 INCOME, 175951 2023 G01 WH015 A 1 87428 87624 Dallas Spring Dist NULL 175961 2023 G01 SC045 B 1 52550 52474 VISTA GROVE SHOPPING CENTER 2022 income. aprox 15,000 Sqft vacant 175963 2023 S09 SC005 A 1 208936 208936 DILLARDS , 175964 2023 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 2023 S09 SC005 A 1 144568 144568 SEARS , 175967 2023 G01 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 2023 G01 SC045 B 1 15984 15924 VISTA RIDGE S/C 2022 Income.. PLUS GROUND LEASE AS EXCESS LAND, 175969 2023 S09 SC005 A 1 186222 186222 MACYS , 175971 2023 S09 RE070 A 1 10973 7745 Macaroni's Grill , 176220 2023 S09 RE070 B 1 7594 7594 2022 Income 176222 2023 S09 RE001 A 1 108646 107607 HUFFINES CHEVROLET , 176225 2023 S05 WH060 A 1 7200 7200 ELLIOTS ELEC 2019 PROFORMA - OWNER OCC, 176226 2023 S05 WH060 C 1 7450 7450 2018 PROFORMA, 176227 2023 S05 WH060 B 1 9750 10166 2019 Proforma, 176228 2023 G01 FL020 B 1 6500 6500 CITY ELECTRICAL SUPPLY 2023 INCOME 176230 2023 S05 AA001 C 1 5374 5374 2012 Proforma. Metal Warehouse style, 176238 2023 S05 RE070 A 1 5641 5641 APPLEBEES 2015 Proforma, 176240 2023 C02 RE040 A 1 2518 1798 KFC Land Acct 115750, 176456 2023 S09 RE070 A 1 5821 5821 IHOP , 176457 2023 S09 RE005 B 1 7250 7250 DISCOUNT TIRE , 176458 2023 C03 RE010 A 1 3925 4131 PROSPERITY BANK 2015 proforma, 177302 2023 S09 HC001 A 1 24645 24645 2014 proforma only, 177482 2023 G01 SC045 C 1 3564 3505 STRIP CENTER 2022 INC PROFORMA 177483 2023 S05 RE010 A 1 5195 5195 MERIDIAN BANK 2023 PROFORMA 177484 2023 S05 WH060 B 1 9896 9896 2022 PROFORMA 177834 2023 S09 RE030 A 1 33738 33738 Children's Courtyard worked with R182817 2018, 177836 2023 S09 RE005 B 1 4650 4650 CITY GARAGE , 177839 2023 S09 RE070 A 1 8201 7222 On the Border , 178303 2023 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 2023 S09 RE070 A 1 7238 7460 RAZZOOS RESTAURANT 2010 PROFORMA, NEED ACTUAL LEASE. REMODELED IN 2010 178320 2023 S05 RE040 A 1 2926 2926 WENDYS , 178321 2023 S05 RE040 A 1 2542 2542 TACO BUENO , 178322 2023 S05 OF020 A 1 8723 8723 Cornell Offices 2023 PROFORMA HIGH VAC PER OWNER 178351 2023 G01 SC020 A 2 31742 29406 FLOWER MOUND TOWN CENTER 2022 INCOME/EXP. 178508 2023 S08 AA001 A 1 32860 32860 , 2017-Xcelligent 178558 2023 C02 AA001 A 1 65654 18 , 179044 2023 G01 MF001 B1 4 161856 134816 VISTA SPRINGS 2022 INCOME/EXP 179157 2023 S09 RE040 B 1 0 2349 LONG JOHN SILVERS Land Account 156261, 179173 2023 S14 SP010 A 1 14458 502 2017 income 422 covered slips and 80 uncovered slips 10% cap does not include secondary income, worked with R218941 and R169306 179178 2023 C03 RE035 A 1 9782 9782 CVS , 179322 2023 S05 OF010 B 1 2309 2309 2012 Proforma, 179403 2023 S09 SC010 C 1 116544 104750 Home Depot , 179406 2023 S09 RE040 A 1 3120 3120 BURGER KING 2017, 179452 2023 C02 RE100 B 1 4069 4069 , 179476 2023 S05 RE025 C 1 1500 1500 Green Valley Store , 179479 2023 C02 AA001 A 1 8188 8188 PRAIRIE HOUSE NULL 179514 2023 G01 WH040 C 4 16635 48444 2023 PROFORMA/2022 INCOME FROM SCHEDULE C. REVIEW RR/INCOME. LOWER RENT LEVER FOR 2020 179529 2023 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 2023 S09 RE030 A 1 6304 6304 PARKVIEW DAY CARE , 179622 2023 S14 OF020 B 1 2976 2976 2018 proforma, 179625 2023 S14 RE055 B 1 32654 14400 ACE HARDWARE 2023 PROFORMA-OWERN OCC, 179697 2023 S14 RE045 C 1 3359 3168 SLAY MEMORIAL , 179729 2023 G01 SC045 C 1 23900 21200 RETAIL STRIP W/C-STORE SEE NOTES 179756 2023 G01 WH040 B 1 56800 53395 2022 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 2023 G01 SC045 A 1 5000 5000 RESTAURANT STRIP 2022 INCOME 179758 2023 G01 SC045 B 1 10000 10000 STRIP CENTER 2023 Income -SETT 179759 2023 S09 RE040 A 1 4652 4652 MCDONALDS 2017 proforma, 179763 2023 C03 RE040 A 1 5684 5684 BRAUMS 2019 proforma, 179767 2023 G01 WH040 A 2 83749 70525 PUBLIC STORAGE 2022 INCOME 25% CLIMATE CONTROLLED/OR 17,400 SF. 700 TOTAL UNITS OF THAT 199 UNITS ARE CLIMATE CONTROLLED. WORK WITH R188957., 179781 2023 G01 MF001 B1 4 557502 484058 The Ladera I and II 2022 INCOME - WORKED W/R75290 180168 2023 G01 MF001 B1 2 632653 598128 AUTUMN CHASE APTS PH I,II, & III 2022 INCOME---WORKED W/R180168,R156085, 2019 INCOME---WORKED W/R180168,R156085 180169 2023 S09 WH025 C 1 191810 191810 WORK WITH R 224326, 180226 2023 G01 MF015 A 3 151362 147024 HEBRON TRAILS APTS 2023 INCOME/EXP. SUBSIDIZED HOUSING-TAX CREDITS, 180258 2023 G01 SC020 C 1 98407 99341 HIGHLAND VILLAGE TOWN CENTER. NULL 180259 2023 G01 SC020 C 1 98407 99341 HIGHLAND VILLAGE TOWN CENTER. NULL 180260 2023 G01 SC020 C 1 98407 99341 HIGHLAND VILLAGE TOWN CENTER. NULL 180340 2023 S09 RE001 A 1 20250 20250 TRAVIS BOATING CENTER 2010 INCOME, 180341 2023 S09 RE001 A 1 108646 107607 HUFFINES CHEVROLET , 180342 2023 S09 RE001 A 1 15660 15660 BOBCAT OF DALLAS 2014 Proforma - owner occupied, 180344 2023 S05 MF025 B1 4 3292 3292 4-PLEX 2022 income proforma, 180345 2023 G01 SC045 A 2 14428 14511 SUN CANN 2022 INCOME 180346 2023 S09 RE010 A 1 9944 9943 SECURITY BANK 2019 proforma, 180437 2023 G01 SC020 B 2 82757 84462 JOSEY OAKS CROSSING 2022-RENT/EXP 180529 2023 S09 OF020 B 1 23820 23820 2023 PROFORMA. Excess Land. Owner Occupied, 180535 2023 S09 RE001 A 1 19465 19465 , 180536 2023 G01 SC045 B 1 7500 7500 STRIP W/CSTORE 2019 proforma, 180598 2023 G01 FL020 B 3 181067 187650 2022 I/E + RENT ROLL 180602 2023 S05 MF002 B2 1 12528 13060 Apartments and Office Mixed use. 180603 2023 C02 AA001 A 1 16710 16492 OFFICE/RETAIL 2022 INCOME NO EXP 180607 2023 C02 RE035 A 1 9916 9916 CVS , 180891 2023 G01 SC045 C 1 8290 8249 STRIP CENTER 2023 INCOME/EXP 180938 2023 G01 WH015 B 1 86776 86776 NULL 181202 2023 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 2023 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 2023 C02 RE030 A 1 9610 9610 KINDER CARE DAYCARE 2018 pro, 181392 2023 G01 MF001 B1 2 382330 382769 COLONIAL VILLAGE AT OAK BEND 2022 INCOME DIDN'T USE EXPENSE B/C PROP PURCHASED 05/2022 181396 2023 S09 RE006 B 1 2576 5060 Econo Lube 2013 Proforma, 181397 2023 S09 RE030 A 1 5458 5458 Bright Horizon 2014 PROFORMA-OWNER OCC, 181410 2023 S09 MF002 C 1 7791 7791 2019 INCOME. Complete Remodel after sale, 2019 Rent Only 181411 2023 S05 RE025 B 1 4357 4357 , 181413 2023 C02 RE010 B 1 2932 2932 CHASE BANK 2015 pro, 181591 2023 S09 OF010 A 1 20236 20200 NULL 181592 2023 S09 OF020 B 1 2544 2544 2023 MARKET PROFORMA. Excess Land, 181607 2023 S09 OF002 C 1 3272 2272 , 181618 2023 G01 WH015 A 2 164872 165402 ACC #4 NULL 181619 2023 G01 WH015 A 1 95481 95481 NULL 181908 2023 S05 OF002 B 1 3942 3942 2015 pro, 182038 2023 G01 WH015 A 3 327129 344600 FRANKFORD DISTRIBUTION II AND III NULL 182059 2023 C02 RE100 B 1 4986 4986 , 182063 2023 S09 WH060 B 1 13000 13000 , 182076 2023 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 2023 G01 SC020 B 2 77009 74838 SHOPS AT VISTA RIDGE 2022 INCOME & EXP 182328 2023 S09 RE010 A 1 4116 3864 BBVA COMPASS 2015 PROFORMA, 182384 2023 G01 OF020 B 1 11978 11903 2022 Income. 2015 pro. with 19029, 182453 2023 S09 RE090 A 1 56043 56043 ALBERTSONS 2010 INC & EXP PROFORMA - store is dark, 182460 2023 0 7412 6454 HERITAGE II , 182476 2023 0 155640 155200 DIST WHSE 2007 INCOME, 182805 2023 S05 OF020 C 1 8601 8601 2022 I/E 182816 2023 C03 RE025 A 1 4095 4095 Race Trac , 182817 2023 S09 RE030 A 1 33738 33738 Children's Courtyard worked with R182817 2018, 182827 2023 S05 SC010 A 1 28000 28000 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 2023 G01 SC045 A 4 14700 14700 BRINKER PLAZA 2022 INC/EXP. OLDER LEASES. 182908 2023 G01 MF015 A 3 110250 110250 COUNTRY PARK 2022 INCOME.LURA. 100% TAX CREDIT PROPERTY, 182921 2023 S09 RE040 A 1 3151 3151 MCDONALDS Remodel 2013, 182922 2023 S09 RE040 A 1 3598 3598 CHICK FIL A 2016 pro, 182993 2023 G01 WH015 A 2 224640 226640 NULL 183454 2023 S05 MF002 B2 3 27080 25132 CRAIG PLACE APTS. 2022 INCOME, 183535 2023 G01 MF001 B1 3 190571 174022 VAIL VILLAGE APT HOMES 2022 INCOME 183550 2023 S09 AA001 B 1 21486 50274 THE SLALOM SHOP 2019 pro, 183555 2023 C03 RE010 A 1 4090 4090 BANK OF THE OZARKS 2015 proforma, 183780 2023 S09 OF015 A 1 39793 39792 2023 PROFORMA 184024 2023 G01 WH015 A 3 380660 380002 FRANKFORD INTERCHANGE DC NULL 184029 2023 0 239704 239704 2007 INCOME PERFORMA, 184059 2023 C03 RE010 A 1 4430 4430 WELLS FARGO 2018 proforma, 184060 2023 G01 SC030 B 1 56160 55780 MULTI-TENANT RETAIL 2023 PROFORMA 184061 2023 C03 RE040 A 1 3960 3960 BURGER KING 2020 Pro Forma 184083 2023 G01 SC045 C 2 2650 2650 RETAIL STRIP NULL 184087 2023 S10 RE025 C 1 1740 1740 WATTS GROCERY , 184457 2023 G01 MF015 A 3 49328 49920 Elizabeth GardenApts 2023 RENT ROLL ONLY, historically owner will not give evidence. 184533 2023 G01 SC030 A 3 199564 199564 VISTA RIDGE PLAZA 2022 INCOME 184534 2023 G01 SC030 A 3 199564 199564 VISTA RIDGE PLAZA 2022 INCOME 184746 2023 C02 RE035 A 1 13820 13820 WALGREENS 2013 PROFORMA, 184760 2023 G01 MF020 A 1 45960 260 Shady Creek RV Park & Storage 207 RV Spaces. Covered Storage. Also With 697947 that has 53 Spaces., 184769 2023 G01 WH015 A 3 392706 384000 Off/Whse 2022 INCOME. 184774 2023 S05 RE085 B 1 6000 5868 2022 INCOME. Apt and retail. Blended CAP. 184808 2023 G01 WH040 B 2 74618 67465 2022 INCOME 428 Units, 184824 2023 S09 OF010 B 1 26008 26008 CHURCHHILL PROF SUITES NULL 184825 2023 S09 OF010 A 1 13170 13170 2022 PROFORMA 184826 2023 S09 OF020 B 1 8218 8176 2023 PROFORMA 184847 2023 S10 AA002 A 1 16923 11568 2011 PROFORMA. PER CO*, 184964 2023 S09 OF020 B 1 7272 7500 2022 PROFORMA. RENTS ONLY NO EXPENSES. WORKED IN DC 184965 2023 S09 OF020 B 1 7578 7578 2019 Proforma OWNER OCCUPIED- NOT MARKET RENTS, Asking $21.50 plus electric for 1,017 sq ft 184966 2023 S09 OF020 B 1 9928 10302 2011 proformaAddition has not been occuppied-still shell space, 184967 2023 S09 OF020 B 1 9696 9782 2022 PROFORMA. INCOME ONLY NO EXP. 184973 2023 G01 WH040 B 3 63922 61641 2022 Proforma, EXPENSES NOT MARKET 184974 2023 G01 SC045 C 2 10736 10986 GARDEN VALLEY CTR 2022 I/E + RENT ROLL 184975 2023 G01 SC045 C 2 18000 18000 GARDEN VALLEY CENTER NULL 184976 2023 S09 RE025 B 1 2200 2500 2022 INCOME / EXPENSE 185011 2023 G01 WH015 A 2 124610 125253 WHSE NULL 185013 2023 G01 WH015 A 2 296866 219489 ANIXTER DIST. CTR , 185014 2023 G01 WH015 A 3 367744 367744 NULL 185022 2023 C02 AA001 A 1 11405 11405 NULL 185025 2023 S09 HC001 A 1 24626 24626 , 185053 2023 S05 MF025 B1 3 9920 9552 2022 INCOME 185055 2023 S05 MF025 B1 3 9920 9552 2022 INCOME 185088 2023 S09 RE055 B 1 10127 10127 2019 proforma, 185105 2023 G01 WH060 B 1 5600 5600 LOTT AUTOMOTIVE NULL 185106 2023 G01 WH060 B 1 5600 5600 LOTT AUTOMOTIVE NULL 185107 2023 G01 WH060 B 1 3550 3550 NULL 185108 2023 S05 WH060 B 1 2800 2820 NULL 185109 2023 G01 FL020 C 1 3220 2820 2019 Market Proforma, 185110 2023 S05 WH060 B 1 3150 3150 WAREHOUSE 2022 PROFORMA 185112 2023 S05 SC010 A 1 137686 130714 LOWES , 185124 2023 G01 MF001 B1 2 190114 190114 LAKES AT LEWISVILLE APTS 2022 INCOME. 185135 2023 S05 WH060 B 1 25440 23200 2019 income proforma, 185145 2023 G01 WH015 A 2 122340 122467 FRANKFORD TRADE CENTER NULL 185151 2023 C02 WH015 A 1 0 90691 2008 income, 185168 2023 S09 RE030 A 1 11880 12530 2015 pro, 185169 2023 S09 RE025 B 1 4168 4168 Gas/Conv Store 2019 PROFORMA, 185199 2023 G01 SC045 B 1 37500 37412 SHOPS AT TROPHY CLUB 2022 INCOME 185200 2023 S11 RE025 B 1 6498 5634 7/11 2018 PROFORMA, 185201 2023 G01 RE070 A 1 5770 5770 MEAT U ANYWHERE 2023 PROFORMA. OWNER STATED RENT. REDUCED RENT IN 11/2022 DUE TO SALES 185202 2023 S11 RE010 B 1 3050 3050 TEXAS NATIONAL BANK 2015 INCOME PROFORMA, 185203 2023 S11 OF020 B 1 18606 18606 EXECUTIVE SUITES 2019 proforma- executive suites, 185236 2023 S05 MF002 B1 4 8064 7536 REMINGTON PLACE 2021 INCOME, 185307 2023 S05 RE001 B 1 0 17350 MCCLAIN'S RV'S ALL FIGURES PRO FORMA, 185346 2023 G01 SC001 B 1 182580 182823 BENT TREE 2022 Income. SMALL PORTION OF LAND & IMPS IN DALLAS COUNTY. INC. LAND ONLY ACCT - 211194 185353 2023 S05 RE055 B 1 6479 6761 AUTOZONE 2016 pro, 185390 2023 G01 WH015 A 2 199925 200515 OFF/WHSE NULL 185392 2023 G01 WH040 A 2 73484 61895 2022 Income 455 Total Units. Plus 34 RV Parking.(add rv as 2ndry income). 50% CLIMATE CONTROLLED UNITS., 186046 2023 G01 WH040 B 4 20605 14870 G & P STORAGE 65 UNITS RENTABLE PER OWNER 2022 RENT ROLL NO I/E 186380 2023 G01 WH015 A 4 1140603 1140603 JC PENNEY CO INC #9435.9 OVERLAPS WITH TARRANT COUNTY., 186543 2023 S09 HC010 A 1 25562 25562 2011proforma, 186565 2023 G01 WH040 A 2 58563 52510 2022 income. 423 units. Climate controlled 171(36%)., 186607 2023 G01 SC020 A 3 33559 33416 COLONY PLAZA 2022 INCOME 186609 2023 G01 SC020 A 3 33559 33416 COLONY PLAZA 2022 INCOME 187403 2023 G01 SC045 C 1 9812 9812 RETAIL STRIP 2023 INCOME STATEMENT 187404 2023 G01 FL020 B 1 3000 3000 2019 Market Proforma, 187446 2023 G01 SC045 B 1 6992 6775 WENTWOOD 2022 INCOME/EXP. 187447 2023 G01 WH040 B 3 107949 111632 ALLIANCE RACEWAY STORAGE 2022 WORKED IN DIRECT CAP B/C USED ACTUAL INCOME AND RENT ROLL WAS TOO LONG TO EXTRACT VACANCY AND GPR - 187748 2023 S09 RE010 A 1 5163 5163 PIONT BANK 2015 PROFORMA, 187789 2023 S09 RE055 B 1 15006 15006 2017 INCOME PROFORMA, 187796 2023 S09 RE010 B 1 4156 4156 BANK OF AMERICA , 187797 2023 G01 SC045 A 3 10212 9767 VISTA RIDGE PLAZA II 2022 INCOME 187798 2023 S09 RE025 B 1 4494 3612 7-11 2018 PROFORMA, 187811 2023 S09 OF015 A 1 13104 13104 2022 INCOME ONLY. WORKING IN DC 187812 2023 S09 RE035 A 1 13820 13820 WALGREENS 2013 PROFORMA, 187813 2023 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 2023 G01 SC045 B 2 6210 6210 STRIP CENTER NULL 187847 2023 G01 SC045 B 3 7020 7004 OLD DENTON S/C 2022 INCOME, CLEANERS IS NOT MARKET VALUE 187870 2023 S05 RE010 A 1 3768 3769 NORTHSTAR BANK Excess land, 187872 2023 S09 RE035 A 1 11180 11180 CVS , 187883 2023 C03 RE025 A 1 9280 9280 CONVENIENCE STORE - LIQUOR SALES 2012 INCOME PROFORMA, 187890 2023 G01 SC045 A 2 7922 7922 RETAIL STRIP W/CSTORE Proforma, 188305 2023 S05 RE040 A 1 3523 3523 MCDONALDS Remodel 2011, 188321 2023 G01 MF001 B1 1 273461 269918 ROCKBROOK APT 2022 INCOME. W/R188322 & R188328., 188322 2023 G01 MF001 B1 1 273461 269918 ROCKBROOK APT 2022 INCOME. W/R188322 & R188328., 188324 2023 G01 MF001 B1 4 241592 241448 EDGEWOOD VILLAGE 2022 INCOME/EXP 188328 2023 G01 MF001 B1 1 273461 269918 ROCKBROOK APT 2022 INCOME. W/R188322 & R188328., 188333 2023 G01 SC045 A 3 13265 13000 PLAZA AT LAKE FOREST 2023 INCOME PROVIDED 188334 2023 S09 RE040 B 1 4656 4656 MCDONALDS 2017 proforma, 188335 2023 S09 RE025 B 1 4234 3332 7-11 2018 PROFORMA, 188336 2023 S09 AA001 A 1 7086 7086 FIRESTONE AUTO SERVICE 2017 proforma, 188338 2023 S09 RE040 A 1 2186 2186 TACO BELL 2012 proforma, 188350 2023 S05 MF005 A 2 158851 158851 THE ARBORS APTS 2014 is now RENT-BY-BED, 188362 2023 C02 HC010 C 1 24826 24826 2015 proforma, 188399 2023 S10 WH025 A 1 186263 193763 RETRACTABLE TECHNOLOGIES 2019 INCOME PROFORMA. 18,654 S.F. OFFICE SPACE., 188410 2023 0 104000 114600 AG #29 2007 INCOME, 188411 2023 0 431596 428960 OFF/WHSE 2007 PROFORMA INCOME, 188415 2023 G01 SC001 B 1 182580 182823 BENT TREE 2022 Income. SMALL PORTION OF LAND & IMPS IN DALLAS COUNTY. INC. LAND ONLY ACCT - 211194 188435 2023 0 374800 375000 OFFICE/WHSE 2007 PROFORMA, 188436 2023 0 192000 192000 Westport Park No 4 2007 INCOME, 188957 2023 G01 WH040 A 2 83749 70525 PUBLIC STORAGE 2022 INCOME 25% CLIMATE CONTROLLED/OR 17,400 SF. 700 TOTAL UNITS OF THAT 199 UNITS ARE CLIMATE CONTROLLED. WORK WITH R188957., 189090 2023 S10 RE030 A 1 9428 9428 2011 Proforma, 189091 2023 C02 FL001 A 1 176148 161224 2019 Income market proforma, 189117 2023 C03 RE055 B 1 7931 7931 AUTO ZONE 2016 income proforma, 189122 2023 G01 MF001 B2 3 461660 461660 CARROLLTON PARK 2022 INCOME. HIGHER VACANCY 189133 2023 S09 RE010 A 1 4200 4200 BANK BLDG 2015 Proforma, 189135 2023 S09 RE035 A 1 13936 13936 WALGREENS 2013 PROFORMA, 189140 2023 S09 OF015 B 1 10092 10467 2019 RENT ROLL, 189142 2023 G01 MF001 B2 2 234042 223128 VISTAS ON THE PARK 2022 Income. Valued with R189142, R12324, R12321, REHAB IN 2015 189143 2023 G01 MF001 B2 2 234042 223128 VISTAS ON THE PARK 2022 Income. Valued with R189142, R12324, R12321, REHAB IN 2015 189144 2023 G01 WH015 A 1 40040 40040 2019 Market Proforma, 189145 2023 G01 FL020 A 1 30652 31375 NULL 189146 2023 G01 MF001 B1 4 348134 267056 GREYSON GATE APTS 2022 INCOME/EXP 189241 2023 S09 RE030 B 1 8426 8426 2013 PROFORMA-WAS VAC FOR 2 YEARS, 189634 2023 S09 SC010 A 1 23800 23800 CAVENDER BOOT 2018 PROFORMA, 189642 2023 0 425152 413508 AG#19 2007 INCOME, 189723 2023 S09 WH060 B 1 14712 13553 2019 PROFORMA, WWW.S-RP.COM 189726 2023 G01 WH040 A 1 89400 54175 2022 INC/EXP Indoor/ climate control storage, 189729 2023 C02 WH060 A 1 8000 8000 2011 PROFORMA, 189851 2023 S09 HC005 A 1 4960 4960 PRIMACARE 2019 income, 189898 2023 S09 RE005 A 1 3597 3597 BRAKES PLUS , 190007 2023 S05 MF002 B1 3 6814 6814 BRISTOL PLACE APTS 2022 INC/EXP 190008 2023 S05 MF002 B1 4 12910 12910 AUSTIN PLACE APTS 2022 income proforma, RENTS ONLY. TWU HOUSING 190009 2023 S09 RE055 A 1 2975 2975 2010 INC & EXP PROFORMA, 190010 2023 S09 RE006 A 1 4708 7172 , 190236 2023 C02 WH060 B 1 9384 9384 POSITIVE ELECTRIC 2019 PROFORMA, 190314 2023 S09 RE030 A 1 7857 7857 Childtime Daycare , 190627 2023 0 367815 367815 WESTPORT #3 2007 INCOME PROFORMA, 190634 2023 S09 SE020 A 1 16516 18 , 191149 2023 G01 SC001 B 1 182580 182823 BENT TREE 2022 Income. SMALL PORTION OF LAND & IMPS IN DALLAS COUNTY. INC. LAND ONLY ACCT - 211194 191240 2023 S09 RE070 A 1 0 5913 FRANKIE'S SPORTS BAR , 191241 2023 S09 RE070 A 1 0 10443 ABUELOS MEXICAN RESTAURANT , 191263 2023 C02 RE030 B 1 10400 10400 MINI SKOOL EARLY LEARNING CENTER 2017 proforma, Long term lease. Reviewed 2012 191274 2023 S05 RE025 B 1 4087 3055 , 191315 2023 G01 FL020 B 1 12100 12100 2023 INCOME PRO FORMA (3,036 OFFICE 3,960 WHSE) 4 TOTAL UNITS. ASKING RENT = $11 + 0.36 NNN. HIGH VACANCY. 191328 2023 G01 WH040 B 3 81660 70670 SPEEDWAY SELF STORAGE 2020 INC/EXP. GPR ONLY IN ACTUAL HIGH VACANCY. 191497 2023 S05 MF006 B1 3 6528 7000 GREEN MEADOWS APTS 2022 INCOME 191887 2023 S09 RE025 B 1 3124 3032 , 191889 2023 S09 WH060 B 1 9480 9480 office/whse 2013 . MULT-TENANT 100% LEASED PER COSTAR 1/12, 192048 2023 S11 RE040 A 1 2130 2130 TACO BELL , 192049 2023 S11 RE025 B 1 5711 4785 2014 Profoma. Owner Occupied, 192052 2023 S05 OF015 B 1 6600 6600 2019 PROFORMA, 2015-CO* asking $16 & $15 sq ft. see sale 146718, 278580, 259472 192054 2023 S05 AA002 A 2 7040 7040 2009 proforma, 192055 2023 S05 OF020 B 1 5065 5064 2015 INCOME proforma, 192056 2023 S05 MF006 B1 2 10142 10142 112 AVE D APTS 2022 INCOME 192104 2023 S09 RE025 B 1 4494 3612 7-11 2017 PROFORMA, 192117 2023 G01 MF001 B1 4 412389 429720 ROCKBROOK VILLAGE APTS 2022 INCOME/EXPENSE. 3/2021 SALE. 192690 2023 S09 OF002 B 1 1344 1344 , 192755 2023 S09 RE030 C 1 6610 6610 BRIGHT STEPS 2013 proforma, 192967 2023 G01 SC045 A 1 5828 5828 POPEYES/RETAIL , 192975 2023 S09 OF010 B 1 7285 6676 2015 INC & EXP. 1,600 sq ft owner occupied NRA per 2015 appraisal 6,676 sqft, 192976 2023 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 2023 S09 SE036 B 1 8696 8696 BALLET CONSERVATORY 2018 PROFORMA, 193012 2023 G01 SC045 A 3 12050 11963 SUN CAN PLAZA 2023 INCOME - ACTUALS PROVIDED 193016 2023 S09 RE040 A 1 2698 2698 PANDA EXPRESS 2019 lawsuit, 193084 2023 G01 MF020 C 3 91 91 CORRAL CITY RV PARK 2022 INCOME 193299 2023 C02 SE036 A 1 35731 35000 INDOOR SPORTS FACILITY 2016 Proforma, 193301 2023 G01 WH015 A 1 64080 64829 2022 INCOME. 55% OWNER OCC. 193302 2023 G01 WH015 A 1 81472 81435 OFF/WHSE 2022 INC, 193303 2023 G01 WH015 A 2 110722 111380 FRANKFORD TRADE CENTER NULL 193445 2023 C02 RE025 A 1 3200 3200 Race Trac 2017 pro, 193446 2023 C02 OF015 B 1 14328 14400 INDIAN CREEK PLAZA 2022 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 2023 S09 OF010 B 1 4943 4943 NULL 193544 2023 S09 OF010 A 1 9574 10031 proforma, 193545 2023 S09 OF010 B 1 7150 7150 OFFICE BLDG 2019 pro, 193619 2023 G01 SC045 A 1 6276 6276 CHEVRON/MCDONALD'S 2017 pro, 193813 2023 S09 SC010 C 1 141718 131595 LOWES 2014 Proforma, 193816 2023 S09 OF015 B 1 41748 41646 Hebron Office Park NULL 193817 2023 S09 OF002 B 1 2089 2089 , 193974 2023 C02 HC025 A 1 93600 85811 Plano Rehabilitation Hosp 2018 income, PROFORMA - TENNANT MAY LEAVE ANY TIME 194067 2023 G01 MF015 A 2 215456 215904 THE WATERFORD 2022 INCOME/EXP. TAX CREDIT PROPERTY W/ R100083 194082 2023 S14 WH060 B 1 337607 337236 2022 RENT ROLL 194118 2023 G01 WH040 B 3 193732 276763 MCGEE LANE STORAGE 2022 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 2023 G01 WH040 B 3 193732 276763 MCGEE LANE STORAGE 2022 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 2023 G01 WH040 B 3 193732 276763 MCGEE LANE STORAGE 2022 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 2023 S05 OF020 B 1 8390 8390 2014 proforma, 194126 2023 G01 SC045 A 4 17040 16992 VISTA RIDGE PLAZA 2022 PRO FORMA 194146 2023 G01 WH060 A 1 16250 16250 CASTILLO-DURRETT ENTERPRISES 2023 Proforma. Flex across street asking $13.50 NNN 194556 2023 S14 WH060 B 1 26985 27329 2019 proforma-owner occ, 194558 2023 S14 AA001 B 1 55150 28000 2022 INCOME. INCOME/RV STORAGE UNITS ADDED FOR 2009. OFFICE WAREHOUSE UNITS HAVE HAD HISTORICALLY HIGH VACANCY. 194561 2023 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 2023 S05 OF020 B 1 28340 27344 2023 income. 6 Freestanding bulidings. High Vacancy-60% 194813 2023 G01 SC020 B 2 117107 117513 MARKETPLACE @ FLOWER MOUND 2022 INC/EXP. HIGH VACANCY 194814 2023 G01 SC020 B 2 117107 117513 MARKETPLACE @ FLOWER MOUND 2022 INC/EXP. HIGH VACANCY 194815 2023 G01 SC020 B 2 117107 117513 MARKETPLACE @ FLOWER MOUND 2022 INC/EXP. HIGH VACANCY 194819 2023 S05 RE040 A 1 5865 5865 BRAUMS , 194853 2023 G01 WH015 B 1 60000 60000 2022 INCOME 194868 2023 C03 RE035 A 1 13788 13650 WALGREEN 2013 PROFORMA, 194869 2023 C03 RE025 A 1 3804 2940 7 eleven , 194871 2023 C03 RE055 A 1 19436 19436 GOODY GOODY LIQUOR SALES 2018 PROFORMA-OWNER OCC, 194872 2023 S09 OF020 B 1 6009 6009 2019 Proforma, 194879 2023 G01 FL020 A 2 83200 84800 WHSE 2022 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 2023 G01 WH015 A 2 172808 159000 WATER'S RIDGE II NULL 194884 2023 G01 WH015 A 3 599800 600681 OFF/WHSE 2022 PRO FORMA, 194887 2023 G01 WH015 A 3 405438 391343 LILLY OF THE DESERT 2022 INCOME. 194889 2023 S09 RE001 A 1 179276 55565 Bankston Honda 2010 PROFORMA, 194890 2023 S09 RE025 B 1 4274 3528 , 194892 2023 S09 RE005 B 1 7524 7524 NATIONAL TIRE & BATTERY , 194893 2023 S09 RE055 A 1 22948 22948 PER LOOPNET VAC @ $12/FT NNN. 2014 INC PROFORMA, LISTED FOR SALE 3/13 $2,600,000 194897 2023 S11 OF020 C 1 1364 1200 2022 proforma. RR only. 194902 2023 S08 RE006 A 1 5016 5016 , 194903 2023 S08 OF020 A 1 3400 3400 2016 PROFORMA, 194907 2023 G01 MF001 B1 2 517192 402368 BALLANTYNE APTS 2022 INCOME 195008 2023 G01 MF001 B1 4 252030 244583 VAIL VILLAGE 2022 INCOME/EXPENSE 195014 2023 S08 RE090 B 1 54298 54298 ALBERTSONS 2014 INC & EXP, 195015 2023 G01 SC020 A 3 41629 40601 KENSINGTON SQUARE 2022 INCOME. WORK W/206740,206741 195016 2023 S08 RE040 A 1 2673 2673 JACK IN THE BOX , 195018 2023 S08 RE025 B 1 5752 4872 7-11 2017 PROFORMA, 195019 2023 S08 RE040 A 1 2592 2552 KFC & TACO BELL & PIZZA HUT , 195020 2023 S08 RE040 A 1 3706 3706 CHICK FIL A , 195181 2023 C02 AA001 B 1 10206 10206 NULL 195229 2023 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 2023 G01 FL020 A 1 15000 15000 2022 Market Proforma, OWNER OCCUPIED 195803 2023 S09 RE010 A 1 7960 5379 Bank 2007 INCOME PROFORMA, 195819 2023 C02 RE010 A 1 4200 4200 CHASE 2015 pro, 195907 2023 G01 FL020 B 1 16036 16036 2022 PROFORMA - 100% VACANT. ASKING RENT $15/SF 195910 2023 S05 RE010 B 1 3000 3000 BBVA COMPASS BANK 2015 proforma, 195912 2023 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 2023 C03 RE040 A 1 2648 2648 popeyes 2017 proforma, 195982 2023 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 2023 C02 RE035 A 1 13833 13833 WALGREENS 2013 PROFORMA, 196015 2023 G01 WH040 C 1 92615 91505 2022 INCOME 196016 2023 S09 RE030 A 1 8410 8410 PRIMROSE , 196017 2023 S09 OF010 A 1 6933 6933 2019 proforma-OWNER OCC 5756 FT, 196228 2023 S09 RE030 A 1 8393 9067 Childrens courtyard 2018 Proforma, Please value individually at market rents of $15-$18NNN 196229 2023 S09 RE070 A 1 4393 4393 ASAHI CHINESE RESTAURANT , 196238 2023 C02 RE030 B 1 12770 12770 BENT TREE DAY CARE 2018 PROFORMA, 196323 2023 S05 WH060 B 1 15690 15690 2014 INCOME, 196356 2023 C02 HC020 A 1 96588 56711 THE CORINTHINAS RETIREMENT COMM 2022 RENT ROLL 196447 2023 S05 RE055 A 1 4000 4000 Kwik Kleaners 2018 INCOME PROFORMA, 196784 2023 S09 RE030 A 1 8694 8694 Primrose School 2014 Proforma, 196785 2023 S09 OF010 B 1 5200 5189 2022 RENTS. NO EXPENSES. WORKED IN DC 196786 2023 S09 OF010 A 1 9000 8706 2022 RENTS ONLY NO EXPENSES.PROFORMA.WORKED IN DC. 196796 2023 G01 FL020 B 3 204480 205750 2021 PROFORMA. HIGH VACANCY. SEE DIRECT CAP. ASKING $17.50 + NNN 196799 2023 G01 SC020 B 1 43614 44275 THE SHOPS AT FLOWER MOUND 2022 INCOME NO EXP. HIGHER THAN MARKET VACANCY. LEASEUP. 196800 2023 S09 RE010 A 1 3456 3456 BBVA COMPASS 2015 PROFORMA, 196868 2023 G01 SC020 A 3 47238 46789 HEBRON PKWY PLAZA 2022 INCOME 196869 2023 C02 RE090 A 1 62728 62325 ALBERTSONS 2009 INC & EXP, 196870 2023 G01 SC020 A 3 47238 46789 HEBRON PKWY PLAZA 2022 INCOME 196871 2023 C02 HC005 A 1 5880 5880 CARE NOW proforma, 196872 2023 C02 RE025 A 1 1980 1980 EXXON 2019 Proforma, 196873 2023 C02 RE010 A 1 3456 3456 COMPASS BANK 2015 INCOME, 196879 2023 G01 MF001 B1 1 493234 442687 BOULDER RIDGE APTS 2022 INCOME 196885 2023 G01 MF001 B1 1 493234 442687 BOULDER RIDGE APTS 2022 INCOME 196889 2023 G01 WH040 A 2 66912 59500 PLANTATION SELF STORAGE 2022 INCOME. 420 total units, 197077 2023 S09 RE035 A 1 13820 13820 WALGREENS 2013 PROFORMA, 197130 2023 S05 OF010 B 1 3888 3199 APPLE ORTHODENIST 2022 INCOME. 197252 2023 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 2023 S09 RE055 A 1 3000 3000 2019 Proforma. Owner Occupied, 3/30/13 LOOPNET SHOWS 3000 @ $46.67/FT 197308 2023 S09 SE010 A 1 58704 58704 MAIN EVENT , 197310 2023 G01 WH040 A 2 72864 64718 PUBLIC STORAGE 2022 income. 597 INDOOR UNITS. 4 OUTOOR PARKING. 64,775 SF LEASABLE SF 22,010 SF OR 34% CLIMATE CONTROLLED. 197311 2023 C02 RE040 A 1 4949 4949 TACO BELL , 197323 2023 S05 RE040 B 1 2720 2720 JACK IN THE BOX 2017 Proforma, 197409 2023 S09 HC001 A 1 46812 26560 ELMCROFT SENIOR LIVING , 197410 2023 S09 OF015 A 1 144588 143810 VISTA POINT OFFICE COMPLEX 2022 Pro Forma - CoStar $12.75 NNN Asking 197805 2023 G01 MF001 B1 3 517650 496650 SPRINGS AT INDIAN CREEK APTS 2022 IINCOME 197806 2023 G01 MF001 B1 3 517650 496650 SPRINGS AT INDIAN CREEK APTS 2022 IINCOME 197807 2023 C02 RE030 B 1 13819 13819 Childrens Lighthouse 2013 Proforma, 2013 value using market rents of $15-$18 NNN 197809 2023 C02 AA001 C 1 17200 17200 2019 Proforma, 197841 2023 C03 SE020 B 1 4224 9 2011 income, 198066 2023 0 60866 57475 HERITAGE COMMONS 2007 INCOME, 198909 2023 0 74375 73758 WHSE #15 2007 INC/EXP-WORKED W/R230441, 198910 2023 0 49600 47644 AG 16 2007 INC/EXP, 198928 2023 S11 OF001 B 1 71874 71874 , 198930 2023 S11 OF001 B 1 71874 71874 , 198931 2023 S11 OF001 B 1 71874 71874 , 199158 2023 0 320000 321717 , 199165 2023 0 108153 108261 AG27 2007 PROFORMA, 199183 2023 0 257500 257500 AG#14 2007 PROFORMA, 199210 2023 G01 WH040 C 4 9280 10150 ROCKIN R SELF STORAGE 2023 (WORKED IN DC USING SURVEY) - TOTAL NRA FROM SURVEY = 10,150 SF. 3.23 AC OF THE PROPERTY IS IN AG USE. 4 5X10 @ $45/MTH. 35 10X20 @ $75/MTH. 13 10X15@ $65/MTH.10 10X 10 @ $55/MTH. BE SURE AND ADD IN AG LAND MARKET VALUE. PROPERTY IS VERY RURAL AND 199227 2023 G01 SC045 B 1 32293 31939 TOWN VIEW PLAZA 2022 INCOME/EXP 199228 2023 S09 RE040 A 1 2739 2739 DAIRY QUEEN , 199229 2023 G01 SC045 B 1 15815 16033 TOWNE VIEW II NULL 199248 2023 S09 RE030 A 1 19186 19186 Childrens Courtyard 2018 proforma, 199264 2023 S09 RE010 A 1 10184 10184 CREDIT UNION OF TEXAS 2013 income proforma, 199268 2023 S10 RE055 B 1 8000 8000 DOLLAR GENERAL STORE #4606 , 199344 2023 C03 HS015 A 1 38082 71 COMFORT SUITES 2019 Proforma, 199383 2023 S05 RE025 B 1 3040 3040 Race Trac , 199388 2023 S09 OF010 A 1 46603 45046 2022 DIRECT CAP 199402 2023 0 22564 23084 HERITAGE 4 2007 INCOME, 199419 2023 G01 MF001 B1 4 293588 288554 ANDALUSIAN GATE APTS 2022 INCOME/EXP. 199420 2023 G01 MF001 B1 4 349784 339404 HALSTON ON FRANKFORD 2022 INC/EXP PROPERTY SOLD 12/2020 for $44,240,000 199424 2023 S14 RE005 C 1 0 6421 , 199460 2023 G01 SC020 B 1 43614 44275 THE SHOPS AT FLOWER MOUND 2022 INCOME NO EXP. HIGHER THAN MARKET VACANCY. LEASEUP. 199461 2023 S09 RE040 A 1 3289 3289 WENDYS 2011 proforma, 199559 2023 G01 MF001 B1 1 199121 194409 FOREST BROOK APTS 2022 INCOME 199561 2023 S09 MF002 B1 4 21071 21071 , 199562 2023 G01 MF001 B1 4 1091754 1077486 CHAPEL HILL PH. 1, 2, 3 2022 Income, BUILT 1996-2000 199563 2023 G01 MF001 B1 4 1091754 1077486 CHAPEL HILL PH. 1, 2, 3 2022 Income, BUILT 1996-2000 199627 2023 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 2023 G01 SC045 C 1 14880 15071 STRIP CENTER 2022 Income 199838 2023 S05 MF006 B1 2 15070 14560 BELLE FRANK APTS 2022 INCOME/EXP 199862 2023 S09 RE035 A 1 11200 11200 CVS , 200057 2023 G01 WH015 A 3 572809 572809 NORMAN INTERNATIONAL NULL 200455 2023 G01 SC045 B 1 11198 10807 STRIP CENTER 2022 INCOME, 200460 2023 S09 RE010 B 1 3734 3734 CHASE , 200462 2023 G01 SC020 B 2 117107 117513 MARKETPLACE @ FLOWER MOUND 2022 INC/EXP. HIGH VACANCY 200559 2023 G01 MF001 B1 2 218648 212580 KEYSTONE FALLS 2022 INC/EXP 200716 2023 G01 MF001 B1 2 312688 310072 ARBOR HILL APT 2023 INCOME 200760 2023 G01 SC001 B 1 182580 182823 BENT TREE 2022 Income. SMALL PORTION OF LAND & IMPS IN DALLAS COUNTY. INC. LAND ONLY ACCT - 211194 200768 2023 G01 WH060 A 1 36657 37268 2023 PROFORMA - 2023 BUDGET INFO 200774 2023 S09 OF015 B 1 13457 12509 2019 Income & Expenses. 2 Buildings, 200824 2023 C02 RE055 A 1 12000 12261 Casual Living 2018 income proforma-owner occ, 200997 2023 0 113214 110005 OFF/WHSE 2007 INCOME/EXP, 201010 2023 S09 RE040 A 1 3276 3276 KFC 2010 proforma, 201012 2023 S09 RE055 B 1 3395 3395 Kwik Dry Cleaners 2016 proforma, 201013 2023 S09 RE010 A 1 12962 12962 UNITED COMMUNITY BANK 2019 PROFORMA-OWNER OCC, 201060 2023 G01 MF001 B1 4 202945 204448 GATES OF PROVIDENCE APTS 2022 INCOME/EXP 201071 2023 G01 MF015 A 3 240116 231700 PEBBLE BROOK APTS 2019 INC 7 EXP - 100% Tax Credit property, 201073 2023 S05 OF020 B 1 7504 7504 KELLER WILLIAMS REALTY 2022 INCOME/EXPENSE. Owner Occupied/Related party, 201074 2023 S05 OF020 B 1 7147 7147 2019 income, 201075 2023 S05 OF020 B 1 5443 5426 OFFICE NULL 201076 2023 S05 OF010 B 1 4419 4440 2019 Proforma. 50% Occ., 201266 2023 S09 OF010 B 1 5286 5100 MULTI-TENNANT OFFICE BLDG 2019 proforma, 201281 2023 G01 MF001 B1 4 1091754 1077486 CHAPEL HILL PH. 1, 2, 3 2022 Income, BUILT 1996-2000 201285 2023 S09 RE025 B 1 3994 3994 2016 Proforma, 201286 2023 G01 SC045 B 1 12480 12170 VALLEY RIDGE S/C 2022 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, 201287 2023 G01 MF001 B1 3 295668 293703 THE AVERY APTS 2022 INCOME/EXP. 201290 2023 S09 RE035 A 1 13473 11934 CVS Pharmacy , 201383 2023 S14 FL025 B 1 6900 6337 POST OFFICE 2022 INCOME 201506 2023 S05 MF002 B1 1 32392 30580 COLE PLACE 2022 Income, 201512 2023 S14 MF025 C 1 2113 2113 , 201522 2023 S09 OF010 B 1 1510 1510 2019 Proforma, 201524 2023 S09 OF020 B 1 5143 5143 2019 INCOME PROFORMA (OWNER OCCUPIED), See 201524 for rent comp & 184825 for sales comp 201828 2023 S11 WH025 B 1 98000 98000 , 202298 2023 S05 SC010 A 1 201631 201631 WALMART , 202301 2023 S05 WH025 B 1 412656 412656 United Copper 2022 Income proforma, OWNER OCCUPIED, 202311 2023 S05 OF010 B 1 3710 3710 2022 Proforma 1,921 sq ft leased, 1,789 sq ft owner occupied, 202316 2023 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 2023 C03 OF001 B 1 3504 3504 , 202508 2023 C03 OF001 B 1 4240 4100 2015 income proforma, 202509 2023 C03 OF001 B 1 2100 2100 , 202620 2023 G01 MF001 B1 1 285996 218309 ARCHSTONE LEXINGTON APTS 2022 Income, 202803 2023 G01 FL020 A 1 4337 4337 HCT 2018 Market Proforma, 202808 2023 S09 RE030 A 1 8410 8410 PRIMROSE , 202809 2023 S09 RE055 A 1 4000 4000 MARTINIZING DRY CLEANING 2015 proforma, 202842 2023 G01 SC020 B 2 91624 90946 THE HIGHLANDS 2022 Income 202843 2023 G01 SC020 B 2 91624 90946 THE HIGHLANDS 2022 Income 202845 2023 G01 MF001 B1 2 315753 306895 THE BRISTOL OAKS 2023 INCOME 202860 2023 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 2023 C02 RE006 A 1 3360 3360 Valvoline 2013 Proforma, 202864 2023 C02 RE040 A 1 2982 2982 PANDA EXPRESS 2018 Proforma, 202922 2023 S05 MF002 B1 5 17484 17250 BRYAN COURT APTS 2023 PROFORMA 202961 2023 S09 RE070 A 1 3952 3952 IHOP , 203018 2023 S09 RE005 A 1 5517 5517 DRIVERS EDGE AUTO REPAIR 2019 proforma, 203079 2023 S09 RE070 A 1 8452 8452 TILTED KILT , NEED ACTUAL LEASE 203087 2023 S09 SC010 A 1 136219 136219 SAM'S CLUB , 203147 2023 S09 OF015 B 1 28731 28704 OFFICE 2022 INCOME/EXP. 2 full service executive suites-2 buildings NNN 203441 2023 G01 SC045 B 3 32391 33105 CALADIUM VILLAGE 2022 INCOME 203442 2023 C02 RE025 B 1 3812 3164 7 Eleven 2016 proforma, 203885 2023 G01 FL020 B 2 23838 23814 2022 INCOME / EXPENSE & RENT ROLL 203886 2023 G01 FL020 A 1 3140 3140 2023 OWNER OCCUPIED 203912 2023 S09 RE005 B 1 8000 8000 JUST BRAKES & AAMCO 2018 income, 203913 2023 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 2023 S14 RE040 A 1 2488 2488 JACK IN THE BOX , 204223 2023 C03 RE070 B 1 6510 6510 Angelina's Rest 2016 proforma, 204231 2023 G01 MF001 B1 3 340081 340081 HIDDEN CREEK APTS 2022 INCOME 204304 2023 C02 RE025 A 1 3150 2160 7 Eleven 2018 proforma, 204319 2023 S05 RE030 A 1 9840 9840 La Petite 2018, 204320 2023 S09 RE025 A 1 6258 5333 2017 proforma, 204321 2023 G01 SC045 B 1 3600 3600 STRIP CENTER NULL 204325 2023 G01 OF025 A 2 43860 40000 NULL 204328 2023 C03 SC010 A 1 215935 215935 WALMART , 204385 2023 G01 SC045 A 3 18900 18900 VILLAGE CORNERS 2022 INCOME 204386 2023 C03 RE040 A 1 3741 3741 CHICK FIL A , 204387 2023 C03 RE040 A 1 3307 3307 WHATABURGER Remodel 2010, 204390 2023 G01 SC045 A 5 19670 19600 VILLAGE CORNERS II 2022 INCOEM. 2022- Stepped value to 5M. Should be around 6M 204760 2023 S05 FL025 B 1 5616 5280 US POST OFFICE - DENTON 2019 INCOME, 205219 2023 S14 RE006 A 1 2184 3180 , 205228 2023 S05 RE055 A 1 18270 18270 Inland 2012 PROFORMA, Lease 1/31/10 - 1/31/13. LEASE INCLUDES 5.09 ACRES 205242 2023 S09 OF020 B 1 2959 4067 2015 pro, 205384 2023 S09 RE040 A 1 2536 2536 ARBYS 2011 proforma, 205385 2023 S09 RE040 A 1 4445 4005 CHICK FIL A 2016 pro, 205473 2023 S09 RE100 B 1 3633 3633 Lewisville Animal Hosp 2012 Inc Proforma, 205479 2023 S09 RE040 A 1 4052 3872 BURGER KING , 205480 2023 S09 RE005 A 1 8494 8494 Discount Tire 2009 INCOME PROFORMA, 205481 2023 S09 RE030 A 1 10324 9766 F M Montessori School 2021 INC/EXP 205482 2023 G01 SC045 B 2 12460 12455 SHOPS OF FLOWER MOUND INCOME PROFORMA BASED ON ACTUAL RENTAL RATE AND SHOPPING CENTER B2 NNN AND EXPENSES MEDIAN/MEANS. 205484 2023 S09 OF020 B 1 5760 5692 2022 INCOME NO EXP. PROFORMA. 205486 2023 S14 WH040 B 1 34480 34480 , 205507 2023 S05 OF020 B 1 20164 18164 OFFICE 2022 I/E + RENT ROLL 205812 2023 S10 FL001 A 1 10120 6474 Post Office 2019 INCOME, 205965 2023 S09 RE030 A 1 8586 8502 2013 Proforma, 2014 use market rents of $15-$18 NNN 206738 2023 G01 WH035 A 1 39446 39446 2023 PROFORMA OWNER OCCUPIED, 206740 2023 G01 SC020 A 3 41629 40601 KENSINGTON SQUARE 2022 INCOME. WORK W/206740,206741 206741 2023 G01 SC020 A 3 41629 40601 KENSINGTON SQUARE 2022 INCOME. WORK W/206740,206741 206742 2023 C02 AA001 B 1 6446 6446 For Lease $12 NNN 4/2016, 206745 2023 G01 FL020 B 1 31002 39666 11/24/09 LOOPNET RENT $15.48-LEASE UNTIL 10/2015, 206746 2023 C02 SE036 A 1 104000 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 2023 S14 RE055 B 1 8000 8000 DOLLAR GENERAL #4955 2016 pro, 207107 2023 S09 OF020 B 1 3646 3646 2019 Proforma, 207109 2023 S09 RE001 A 1 34101 39622 LEWISVILLE VOLKSWAGON ADD IN EXCESS LAND AFTER INCOME., 207125 2023 G01 FL020 B 1 3700 3700 2018 Market Proforma, 207126 2023 G01 FL020 B 1 3700 3700 CROSSFIT 2018 Market Proforma, 207196 2023 0 183423 183423 AG#26 2007 PROFORMA, 207197 2023 0 211292 215331 AG #28 2007 PROFORMA OWNER OCCUPIED, 207259 2023 0 125000 119000 Heritage Commons III , 207811 2023 S05 RE055 B 1 19038 18750 tractor supply 2019 Income, 207813 2023 G01 SC045 B 1 8100 7662 SANGER MARKET PLACE 2022 INCOME. 2019- mutiple tenants had rent reduced and given mutiple months of free/half rent 207972 2023 0 127200 127200 WESTPROT #1 2007 INCOME, 208066 2023 S09 RE025 B 1 3661 3661 7-11 2016 PROFORMA, 208187 2023 S11 RE030 B 1 6840 6000 TRAIL CREEK DAYCARE PROFORMA, 208221 2023 S05 OF002 B 1 4213 4213 Converted house. Proforma, 208264 2023 S09 RE040 A 1 4005 4005 CHICK FIL A 2016 pro, 208324 2023 S05 OF015 C 1 0 3465 2018 PROFORMA., LAND ACCT 208324 208326 2023 C02 RE055 A 1 3000 3000 Dry Cleaners Superstore , 208338 2023 S14 RE070 B 1 7520 7500 CLINTS BBQ 2018 Proforma. Asking $8 nnn per costar, 208610 2023 C03 RE010 B 1 3680 3680 DATCU 2018 proforma, 208611 2023 G01 WH040 C 3 4320 4080 2018 Market proforma, 209023 2023 C02 OF005 B 1 53123 53123 2018 Proforma Income, 209138 2023 S09 RE090 B 1 61504 61252 TOM THUMB 2017 PROFORMA, 209140 2023 G01 MF020 C 5 1975 90 Ranch 380 RV Park , 209217 2023 G01 FL020 B 1 12000 12000 2023 Market Profoma - OWNER OCCUPIED 209321 2023 S09 RE070 A 1 8202 8104 LOGANS ROADHOUSE 2018 proforma, 209322 2023 S09 RE055 A 1 18509 18509 K&G MEN'S STORE 2019 OWNER OCCUPIED, 209328 2023 G01 FL020 A 3 15430 15520 OFFICE/WAREHOUSE 2019 Maket Proforma, 209329 2023 S05 MF005 A 3 286971 250623 The Grove 2022 Income & expense, Rent by the Bed ( 216 units & 591 beds) 209331 2023 S09 OF010 B 1 20816 20816 2022 PARTIAL YEAR INCOME. NEW TENANT 8,557SF ON 10/2022 $13/SF + NNN $4.50 209332 2023 G01 SC045 B 1 3955 3955 STRIP CENTER 2022 PROFORMA - OWNER OCC 79.7% OF BLDG, 1/6/12 COSTAR SHOWS 100% OCC 209344 2023 S05 RE025 B 1 4240 3240 2018 proforma, 209714 2023 S09 RE030 A 1 8586 8586 PRIMROSE 2017 PROFORMA, EXCESS LAND 209865 2023 0 181039 181039 AG#31 2007 PROFORMA, 209868 2023 G01 WH040 B 4 336 48000 A-AFFORDABLE STORAGE 01/2023 - 70,440 SF OF COVERED PARKING SPACE. EXCESS LAND OF APPX 785,900 X $1.50 SF = $1,178,850. 210140 2023 C03 RE070 A 1 5557 5557 STANS LAKEVIEW TAPHOUSE & GRILL Add in outdoor space as usable restaurant space2019 Income Proforma, 210367 2023 G01 FL020 B 1 8470 8470 SURE STEEL INC NULL 210368 2023 S05 RE035 A 1 13833 13833 WALGREENS 2013 PROFORMA, 210772 2023 S09 RE025 C 1 3689 3689 2010 INCOME PROFORMA, 210773 2023 C02 RE025 B 1 3969 2935 QUICKWAY FOOD MART $6,000 month NNN, 210774 2023 S09 RE055 B 1 5282 5282 FLOWER MOUND STATION 2022 INCOME- MAJOR PLUMBING ISSUE DISCOVERED - ESTIMATE $58,250 FOR REPAIRS 210780 2023 G01 WH015 A 1 75425 74900 NULL 210790 2023 S11 RE025 B 1 3000 3000 7 Eleven 2018 PROFORMA, 210793 2023 S05 RE055 B 1 4908 4908 , 211404 2023 G01 SC045 B 1 33596 33960 CHPARRAL COURT 2023 INCOME 211405 2023 G01 SC045 B 1 33596 33960 CHPARRAL COURT 2023 INCOME 211406 2023 S09 OF020 A 3 7744 7750 CHAPARAL OFFICE 2022 INCOME. 54% Vacant - exe suites, 211407 2023 S09 OF020 A 1 9880 10452 2018 pro. Owner Occupies 1 space, 211408 2023 S09 OF010 A 1 7761 7761 NULL 211654 2023 S11 RE025 A 1 5881 4633 2015 Proforma, 211659 2023 G01 FL020 B 1 8860 8860 2023 PROFORMA. OWNER OCCUPIED, 211660 2023 G01 FL020 B 1 31783 31358 2022 INCOME. ASKING $13 MG 211691 2023 G01 FL020 A 3 36730 36730 NULL 211748 2023 S09 HC005 A 1 17788 18000 LEW CANCER CENTER 2015 INCOME, 212102 2023 S05 RE055 B 1 7626 7650 O'R eally's Auto Parts Store 2017 PROFORMA, 212142 2023 S14 FL025 B 1 5504 5181 2022 INCOME. Land to Building ratio is Twice the normal Office Ratio, 212745 2023 G01 FL020 B 3 39757 40710 2022 INCOME 16 UNITS 213222 2023 C03 RE040 A 1 856 856 STARBUCKS , 213318 2023 S05 OF002 B 1 3390 3390 2017 proforma, 213325 2023 G01 SC020 A 3 24737 22940 MARKET AT VALLEY PARKWAY 2022 INCOME/EXP. WORK W/213326. HIGH VACANCY. 213326 2023 G01 SC020 A 3 24737 22940 MARKET AT VALLEY PARKWAY 2022 INCOME/EXP. WORK W/213326. HIGH VACANCY. 213332 2023 S09 OF015 B 1 15537 13968 2015 pro, 213415 2023 S09 RE010 A 1 4046 4046 , 213416 2023 S09 RE040 A 1 2185 2185 , 213497 2023 C02 AA002 A 1 0 11032 LA HACEINDA RANCH RESTAURANT , 214134 2023 S05 OF010 B 1 2206 2206 2016 proforma, 214135 2023 S05 OF020 B 1 4618 4618 2016 INC., 2015- 3 seperate tenants. 214136 2023 S05 OF010 B 1 3822 3822 2019 PROFORMA FROM RENTS., RENTS AT 17.59/SF +NNN 214137 2023 S05 OF020 B 1 3061 3061 2023 Proforma, 214138 2023 S05 OF020 B 1 5635 5163 NULL 214139 2023 S05 OF020 B 1 3349 3349 OFFICE 2021 INC., 214140 2023 S05 OF020 B 1 4231 4231 2019 Proforma- - Modified Gross Lease, 214141 2023 S05 OF020 B 1 4102 4000 OFFICE 2022 INCOME/EXP. EXPENSES HIGH. NO REIMBURSEMENT. 214142 2023 S05 RE100 A 1 4327 4327 , 214143 2023 S05 OF020 B 1 5731 5505 OFFICE 2021 INCOME, 214144 2023 S05 OF020 B 1 5195 5162 Office 2022 INCOME, 214145 2023 S05 OF020 B 1 4682 4596 Office 2022 Income 214146 2023 S05 OF020 A 1 4134 3861 BEHAVIORAL INNOVATIONS 2022 Income. 214147 2023 S05 OF020 B 1 4729 4633 Office 2022 Income 214148 2023 S05 OF020 B 1 3431 3488 OFFICE 2022 INCOME/EXP 214150 2023 S05 OF020 A 4 3130 3130 OFFICE 2019 INC., 214286 2023 S05 RE055 C 1 6300 6300 MLS 2009, 214288 2023 C02 RE010 A 1 5368 5368 CHASE BANK 2015 PROFORMA. Excess L:B Ratio, 214291 2023 C02 RE006 A 1 2340 3180 2013 Proforma, 214830 2023 G01 SC045 A 2 12820 12322 RETAIL STRIP W/GAS , 215123 2023 G01 OF025 A 2 120780 121200 2022 - HIGH VACANCY (77.41%). RR & P/L SEPERATE FROM PID# 215304. 215251 2023 G01 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 2023 G01 SC045 A 3 13130 12995 STRIP CENTER 2022 INCOME 215278 2023 S09 FL005 B 1 16827 16827 2015 income proforma, 215280 2023 G01 FL020 A 1 22490 22767 2022 INCOME. 20% OFFICE, RENT ONLY 215281 2023 G01 FL020 A 1 22490 22767 2022 INCOME. 20% OFFICE, RENT ONLY 215282 2023 G01 FL020 A 1 16300 16300 NULL 215283 2023 G01 FL020 A 1 2400 2400 NULL 215284 2023 G01 FL020 B 2 15848 15848 2022 RENT ROLL + I/E 215285 2023 G01 FL020 B 1 17148 17148 OFFICE/WHSE 2022 PROFORMA. SEE DIRECT CAP .OWNER OCCUPIED 25% OFFICE. SHOULD BE NNN. NEED COPY OF LEASE. 215286 2023 G01 FL020 B 1 13905 13905 NULL 215290 2023 S09 RE070 A 1 5814 5600 Chili's , 215295 2023 S05 RE010 A 1 24551 24550 BANK/OFFICE 2019 proforma, 215296 2023 S05 MF005 A 1 278316 278316 THE RIDGE AT NORTH TEXAS , 215300 2023 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 2023 G01 OF025 A 2 120781 123179 Vista Ridge Off Center IV 2022 - RR & P/L SEPERATE FROM PID# 215123. 215312 2023 G01 SC045 B 1 40449 40763 FOUNDERS SQUARE 2022 INCOME NO EXPENSES PROVIDED 215358 2023 C02 AA001 A 1 7800 7800 2019 pro forma, 215365 2023 S08 SE040 A 1 57126 57332 RAVE MOTION PICTURES 2019 INC & EXP, 215376 2023 S08 OF020 B 1 12748 12633 OFFICE 2022 INCOME/EXP. NLA = 12,633 TOTAL SF. 2,440SF = EXECUTIVE SUITES 10,193SF TRADITIONAL OFFICE 215377 2023 S08 OF020 B 1 12748 12633 OFFICE 2022 INCOME/EXP. NLA = 12,633 TOTAL SF. 2,440SF = EXECUTIVE SUITES 10,193SF TRADITIONAL OFFICE 215436 2023 G01 WH015 A 3 611932 603050 OFF/WHSE 2018 Market proforma, RENT ONLY 215437 2023 G01 SC020 B 2 95827 95079 MARKETPLACE AT FRANKFORD 2022 INC/EXP 215438 2023 C02 RE025 B 1 3000 3000 7 Eleven 2018 PROFORMA, 215439 2023 C02 RE040 A 1 1362 1362 SONIC DRIVE IN 2016 PROFORMA, 215440 2023 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 2023 S08 AA001 B 1 11370 10800 PARTIAL OWNER OCCUPIED - 2018 income proforma, 215442 2023 S08 RE010 B 1 3001 3049 POINT BANK 2015 PROFORMA, 215443 2023 S05 OF010 A 1 5806 5806 2023 PROFORMA. OWNER OCCUPIES 3,600SF. RENTS 1,900 BELOW MARKET 215445 2023 S05 OF010 A 1 7609 7015 2016 Proforma, 10/16-Co* Asking $20 NNN 215446 2023 S05 OF010 A 1 4061 4061 medical office 2019 INCOME PROFORMA100% occupied. 808 sf of attic/storage. Ran half rent on that space., 215451 2023 S05 OF010 A 1 13896 12920 2019 INCOME -200 IS OWNER OCC-SEVERE FOUNDATION PROBLEMS, NEED I&E STATEMENT FOR 2020 215452 2023 S05 OF010 A 1 2788 2788 2016 PROFORMA-SEVERE FOUNDATION PROBLEMS, 215454 2023 S05 OF010 A 1 7166 7166 10 PROFORMA, SEE SALE R215443 6/22/10 FOR $152 SQ FT 215455 2023 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, 215456 2023 G01 OF010 A 1 9135 9135 2023 PROFORMA. ASKING NEXTDOOR 5/23 @ $22NNN 215457 2023 S05 OF010 A 1 2922 2922 2017 income, 2017- CO* For sale $767,000. Listed as aboslute NNN 215738 2023 C02 RE040 A 1 2723 2723 TACO BUENO , 215739 2023 S09 RE035 A 1 14560 14560 WALGREENS 2013 PROFORMA, 215740 2023 S09 RE040 A 1 4811 4811 MCDONALDS 2018 proforma, 215742 2023 S09 RE005 A 1 3920 3920 DRIVER'S EDGE 2019 proforma, 215744 2023 S09 RE040 A 1 1378 1378 BAHAMA BUCKS 2019 Proforma - Excess Land, 215771 2023 S11 AA001 C 1 5228 4412 2012 Proforma. Excess Land. Mini storage Units, 215773 2023 S11 RE040 A 1 3519 3519 WHATABURGER , 215778 2023 S08 AA001 B 1 275215 324000 2010 INCOME, 215779 2023 S05 AA002 B 1 9636 19446 , 215795 2023 G01 MF001 B1 4 800904 698413 MANSIONS AT COYOTE RIDGE APTS 2023 INCOME 215936 2023 S05 MF002 B1 4 22780 22780 2019 PROFORMA, 215937 2023 S05 MF002 B1 4 22780 22780 2019 PROFORMA, 215938 2023 S05 MF002 B1 4 22780 22780 2019 PROFORMA, 215939 2023 S05 MF002 B1 4 22780 22780 2019 PROFORMA, 215940 2023 S05 MF002 B1 4 22780 22780 2019 PROFORMA, 216441 2023 S05 RE025 B 1 3100 3100 7 Eleven 2018 PROFORMA, 216445 2023 S09 RE025 A 1 4095 4095 Race Trac , 216446 2023 C02 AA001 A 1 5810 5810 VALVOLINE OIL CHANGE 2019 pro forma, 216465 2023 S05 OF010 A 1 34872 30396 MED OFFICE 2022 INCOME. 216466 2023 G01 SC020 B 2 104438 106734 TROPHY CLUB PLAZA 2022 INCOME 216467 2023 S11 RE035 A 1 13936 13936 WALGREENS 2013 PROFORMA, 216468 2023 S11 RE010 A 1 4396 4396 BANK OF AMERICA , 216469 2023 S05 RE040 A 1 0 2755 TACO CABANA 2015 PROFORMA, 216471 2023 G01 FL020 A 2 25278 25278 Fishel 2019 Market Proforma, OWNER OCCUPIED 216477 2023 G01 MF015 A 1 282217 277131 KENSINGTON PARK 2022 INCOME CHODO. 216479 2023 G01 SC045 B 2 24710 22936 CORINTH COMMONS 6/2023 - NO INCOME PROVIDED. PROFORMA IN DIRECT CAP. 216480 2023 S08 RE005 A 1 7770 7776 Discount Tire 2009 INCOME PROFORMA, 216495 2023 S09 RE030 B 1 13304 13000 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 2023 S09 OF010 A 1 6425 6425 2019 proforma. Excess land, 216499 2023 G01 WH040 B 2 60540 60540 CUBESMART SELF STORAGE 2022 Income 361 Total Units (60,540). 88 are Climate Control(9,600 sq ft). Plus 12 RV parking(Other income), 216542 2023 S09 RE070 B 1 8126 8126 EL FENIX 2012 Proforma, 216544 2023 S09 WH060 B 1 3000 3000 SINGLE TENANT 2022 INCOME / EXPENSE 216547 2023 G01 SC045 B 3 7062 7062 HEBRON PARKWAY S/C NULL 216548 2023 C02 OF010 A 1 4967 4967 2017 Proforma. 70% Owner Occupied. 1,500 sq, 216551 2023 C02 RE030 A 1 8643 8643 2016 pro, 216554 2023 G01 SC045 B 2 6271 6271 RETAIL STRIP , 216555 2023 S09 RE020 A 1 2554 2554 Clean N Fresh Car Wash 2013 Income, 216556 2023 S09 RE006 A 1 10304 10304 KWIK KAR AUTO LUBE , 216557 2023 S09 FL020 A 1 115566 110492 TECH CTR 2012 INCOME, 216608 2023 G01 FL020 A 3 107992 108433 2022 INCOME 216609 2023 G01 WH015 A 2 150520 143020 NULL 216657 2023 C02 RE025 B 1 5024 3990 TEXACO 2012 proforma, 216762 2023 G01 SC045 B 1 4830 4830 STRIP CENTER 2019 pro. owner occupied dry cleaner, lease donut shop, another 900 sq feet in rear not leased, 216763 2023 C02 RE055 B 1 5843 5940 PLAINS CAPITAL BANK Proforma from listing, 216764 2023 C02 OF015 B 1 25859 22198 OFFICE NULL 216785 2023 S05 AA001 B 1 0 89670 2008 INCOME PROFORMA 26,500 SF AND 63,170 MINI STG, 216793 2023 C02 AA001 B 1 15200 15200 2019 PROFORMA - OWNER OCCUPIED, 216809 2023 G01 MF020 A 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 2023 S14 RE055 C 1 15696 14568 SCHUYLER SIGNS 2019 Income Proforma, 216831 2023 G01 SC045 C 3 10950 10950 POINT CENTER MALL 2023 INCOME. VERY HIGH EXPENSES USED MKT. 21% VACANT 216832 2023 0 6150 6150 , 218750 2023 0 540040 540040 TECH DATA 2007 PROFORMA, 218751 2023 0 140280 140000 AG #17 2007 INC/EXP-OCC. 56%, 218835 2023 0 319760 319760 , 218836 2023 C02 WH060 C 1 4440 4440 , 218908 2023 G01 WH040 B 4 24325 24325 2019 INCOME PER I&E, 218910 2023 G01 WH040 B 4 24325 24325 2019 INCOME PER I&E, 219004 2023 G01 SC045 B 3 9800 10000 NATIONAL MILLS PLAZA 2022 INCOME. WORK W/27145, 27152 AND 27137 219713 2023 S05 OF001 B 1 9726 9726 2017 proforma. Economic unit. All owned by same owner except(219714), but still value for overall sq ft, 219715 2023 S05 OF001 B 1 9726 9726 2017 proforma. Economic unit. All owned by same owner except(219714), but still value for overall sq ft, 219716 2023 S05 OF001 B 1 9726 9726 2017 proforma. Economic unit. All owned by same owner except(219714), but still value for overall sq ft, 219717 2023 S05 OF001 B 1 9726 9726 2017 proforma. Economic unit. All owned by same owner except(219714), but still value for overall sq ft, 219894 2023 S05 WH025 B 1 59690 59690 , 219978 2023 C02 RE040 A 1 3040 3040 TACO BELL & PIZZA HUT 2017, 219991 2023 S09 RE025 B 1 5476 5476 VALERO FOOD MART/MI TIERRA , 219992 2023 S09 RE040 A 1 2739 2739 KFC Bldg only, 220147 2023 S11 OF020 C 1 0 2880 , 220282 2023 S11 SE020 A 1 5478 18 The Golf Club at Champion Circle, 220467 2023 C02 RE040 B 1 3000 3000 GOLDEN CHICK , 220471 2023 S09 WH060 A 1 9375 10500 2011 INCOME. NNN LEASE, 220473 2023 S09 RE005 A 1 28530 28530 SERVICE KING COLLISION REPAIR , 220478 2023 G01 WH015 A 3 433464 415000 OFF/WHSE 2022 PRO FORMA 220479 2023 G01 WH015 A 3 659218 656600 OFF/WHSE 2022 Market Proforma, 220480 2023 S05 MF005 A 2 196937 191808 CAMPUS PARK APTS 2022 INCOME/RENT BY THE BEDROOM, 220481 2023 G01 FL001 A 2 102540 100590 DATA CENTER , Data Center. Need Lease info 220565 2023 C02 RE010 A 1 4753 4753 BANK OF AMERICA , 220569 2023 S05 AA002 A 1 8208 8208 proforma, 220570 2023 S05 OF020 A 1 3659 3659 2019 Proforma, 220574 2023 S05 OF020 A 1 7580 7580 2019 Proforma, 220576 2023 S05 OF020 A 1 3090 3090 2015 proforma, 220577 2023 S05 RE010 A 1 3608 3608 NORTH STAR BANK , 220578 2023 S05 OF020 A 1 4907 4907 NULL 220579 2023 S05 OF010 A 1 4315 4315 2019 income, 220581 2023 S05 OF020 A 1 5038 5038 2019 proforma, 220663 2023 C02 HC005 B 1 21390 21390 2019-, 100% Vacant. 2014- 100% occupied & $900,000 remodel 220710 2023 S05 HC035 A 1 14775 14775 DENTON SURGICARE 2017 INCOME PROFORMA, 220712 2023 S08 WH060 A 1 23228 22500 Comco Direct OWNER OCCUPIED. INCOME PROFORMA COSTAR EST RENT $9-$11/SF COSTAR SHOWS ON MARKET FOR $3.8M 220903 2023 S05 HC005 A 1 0 14211 2014 PROFORMA, 220908 2023 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 2023 S09 RE040 A 1 2879 2879 RAISING CANES , 222002 2023 G01 MF001 B1 3 462692 481994 ARIUM CREEKSIDE 2023 Income 222010 2023 G01 WH015 A 3 711360 710524 FRANKFORD TRADE CENTER 689,234 sq ft OF THE BUILDING (97%) IN DENTON CO. OVERLAPS WITH DALLAS CO. 222011 2023 G01 FL001 A 3 660180 660180 OFF/WHSE NULL 222833 2023 G01 FL020 B 3 20000 20000 WORLD OF WOW 2022 PROFORMA BASED ON OWNER STATED RENT 222834 2023 S05 OF020 B 1 10069 10069 2019 Proforma. This is an independent freestanding office. Does not need associated with industrial properties, 222835 2023 C03 RE040 B 1 2830 2830 JACK IN THE BOX 2017 Proforma, 222838 2023 S09 SC005 A 1 88722 87102 KOHLS 2019 proforma, 222839 2023 S09 SC010 A 1 24664 23951 STAPLES 2019 proforma, 11/6/18 CS SHOWS AVAILABLE IN 30 DAYS NEG WITH NNN @ $3.50 222855 2023 S05 AA001 B 1 8533 8533 2012 Proforma, 222923 2023 S14 RE040 A 1 3295 3295 MCDONALDS , 222925 2023 C03 OF020 C 1 4817 3248 EXECUTIVE OFFICES 2020 CONVERTING FROM DAYCARE, 223150 2023 S09 OF020 A 1 12664 12150 Office Bldg 2019 income, 223151 2023 S09 OF020 A 1 8652 8710 2019 INCOME, 223152 2023 S09 OF020 A 1 4755 4755 , 223153 2023 G01 OF020 A 3 8442 8442 2023 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 2023 C02 OF015 A 1 7698 7698 NULL 223155 2023 G01 OF020 A 2 6604 6573 FOUNTAIN PARK 2022 Income 223156 2023 G01 OF020 A 2 12226 12199 2022 Income 223157 2023 G01 OF020 A 2 6802 6672 2022 Income 223167 2023 G01 FL020 A 3 8437 8436 DEPRAG OWNER OCCUPIED 223168 2023 S09 WH060 A 1 22877 21177 EXCESS LAND ADDED AFTER INCOME WORKED, 223169 2023 S05 OF015 B 1 24249 26914 2023 PROFORMA 224130 2023 S09 RE040 C 1 2704 2704 BRAUMS , 224269 2023 G01 WH015 A 3 396900 396900 AG North OWNER OCCUPIED BLDG., 224270 2023 G01 MF020 A 4 2685 575 CMH PARKS - PRESTON ON THE LAKE NULL 224326 2023 S09 WH025 C 1 98244 98244 WORK WITH R18069, 224677 2023 G01 SC045 B 2 11050 11000 WEST HEBRON PLAZA 2023 - 2022 RR SHOWS BASE RENT OF $14.45 SF + $6.00 NNN 224770 2023 C02 RE030 A 1 10500 10500 CHILDREN'S WORLD DAYCARE 2018 pro, 224827 2023 G01 SC045 A 4 15088 15353 LEW S/C 2021 RENT ROLL ONLY 224828 2023 G01 SC045 A 4 16898 16582 STRIP CENTER 2022 RENT ROLL & EXPENSE 224830 2023 S14 RE045 A 1 9517 6995 Possible Excess Land, 224832 2023 S05 RE055 A 1 3400 3400 H TEA O 2022 Income 224930 2023 S14 WH015 A 1 1215600 1144800 OWNER OCCUPIED, 225317 2023 S09 OF015 B 1 17725 17725 2022 I/E + RENT ROLL 225318 2023 S09 OF010 B 1 11050 11050 Civic Valley Centre 2022 INCOME / EXPENSE 225319 2023 S09 RE005 A 1 13800 13800 , 225333 2023 S09 RE055 B 1 11340 11340 2013 income proforma, 225335 2023 S05 WH060 B 1 4980 4980 owner occupied, 225341 2023 C02 RE025 A 1 4514 4514 Quick Trip , 225345 2023 G01 WH015 A 1 86160 86400 FTC #12 2022 Income, 225346 2023 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 2023 G01 SC020 B 2 69606 69251 OAKTREE PLAZA 2022 INCOME/EXP. 225534 2023 S09 RE030 B 1 4538 4538 ROBINSON DAYCARE 2015 Prof, 225565 2023 S10 OF002 B 1 2626 2626 2014 Proforma, 226030 2023 G01 OF025 A 2 101890 99804 2022 INC/EXP 226116 2023 S09 RE030 A 1 10000 10000 Tutor Time 2017, 226118 2023 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 2023 C02 OF010 B 1 2926 2926 2019 PROFORMA. OWNER OCCUPIED, 226204 2023 G01 SC030 B 1 83828 80774 NULL 226250 2023 S09 SC010 B 1 143653 143653 COSTCO 2017 proforma, 226256 2023 G01 SC045 A 2 9200 9084 MIDWAY PARK 2022 INCOME/EXP, SOLD IN 2020. NO CHANGE. 226257 2023 C02 RE010 A 1 4415 4415 WACHOVIA 2015 pro, 226258 2023 C02 RE055 A 1 7080 7080 SHERWIN WILLIAMS 2015 INCOME, NEED NEW RENT ROLL FOR 2016 226259 2023 G01 SC045 B 3 5766 5536 STRIP CENTER 2023 PROFORMA 2021 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 2023 G01 FL020 A 3 107992 108433 2022 INCOME 226384 2023 S09 SE036 A 1 37050 37050 2013 Proforma, 226400 2023 S09 OF015 A 1 43237 35514 OFFICE 2022 INCOME NO EXP. HIGH VACANCY. ASKING RENT = $24 GROSS. 227330 2023 G01 SC020 C 1 65431 66250 ROANOKE CORNERS 2022 INCOME. PICKUP USA FITNESS DIDN'T START PAYING RENT UNTIL 6/2023. 227331 2023 S11 RE025 A 1 1120 1120 2017 proforma, 227332 2023 G01 SC020 B 1 15431 14218 ROANOKE CORNERS 2022 INCOME WORKED W/227332 227333 2023 G01 SC020 B 1 15431 14218 ROANOKE CORNERS 2022 INCOME WORKED W/227332 227830 2023 S08 RE030 A 1 7850 7850 Primrose 2017 Proforma, 227843 2023 C02 RE030 A 1 8929 8929 PRIMROSE SCHOOL , 228133 2023 S08 RE030 A 1 9880 9880 Childrens Lighthouse , 228152 2023 G01 WH040 C 3 66300 66300 MINI WAREHOUSE 2022 INCOME. 318 Units. Plus 40 RV spaces(Other income), 228508 2023 G01 MF001 B1 3 187896 197940 CREEKSIDE AT NORTHLAKE 2022 INC/EXP 228768 2023 G01 SC045 A 3 8026 7036 STRIP CENTER 2022 INCOME PROFORMA. OWNER OCCUPIES 3,000 SF 228810 2023 S08 RE100 A 1 4411 4411 2019 PROFORMA-OWNER OCC, 228812 2023 G01 MF015 A 1 217200 217200 LIMESTONE RANCH APTS 2019 INCCHODO. 2018 income., 2018 Rent Roll Only 229287 2023 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 2023 S11 RE006 A 1 4230 5550 KWIK KAR LUBE , 229573 2023 G01 SC015 B 1 147542 142372 PARKER SQUARE ON MAIN 2023 INCOME- P&L PROVIDED IS NOT A FULL 2022 YEAR LOOK AT RR EST. EXPENSES 229574 2023 G01 SC015 B 1 147542 142372 PARKER SQUARE ON MAIN 2023 INCOME- P&L PROVIDED IS NOT A FULL 2022 YEAR LOOK AT RR EST. EXPENSES 229576 2023 G01 SC015 B 1 147542 142372 PARKER SQUARE ON MAIN 2023 INCOME- P&L PROVIDED IS NOT A FULL 2022 YEAR LOOK AT RR EST. EXPENSES 229577 2023 G01 SC015 B 1 147542 142372 PARKER SQUARE ON MAIN 2023 INCOME- P&L PROVIDED IS NOT A FULL 2022 YEAR LOOK AT RR EST. EXPENSES 229578 2023 G01 SC015 B 1 147542 142372 PARKER SQUARE ON MAIN 2023 INCOME- P&L PROVIDED IS NOT A FULL 2022 YEAR LOOK AT RR EST. EXPENSES 230299 2023 S05 AA002 B 1 5253 3745 2012 proforma, 230300 2023 S05 RE030 A 1 4740 4740 2015 pro, 230480 2023 C03 SE036 A 1 39006 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 2023 0 195368 192000 WHSE 2007 INC PROFORMA, 230503 2023 0 400000 400000 , 230510 2023 S09 RE025 A 1 4514 4514 Quick Trip , 230515 2023 0 75000 75000 AG22 2007 INCOME, 230834 2023 S11 RE055 B 1 7038 7000 PPG PAINTS 2022 INCOME 230844 2023 S05 OF010 A 1 116858 111220 2022 INCOME/EXP - HOSPITAL OCC ALOT OF SPACE. INCOME/OCC. A, 230882 2023 S05 MF005 A 3 310078 278904 UNIVERSITY COURTYARD 2022 INCOME-LEASED PER BED-RESTRICTED TO REGISTERED COLLEGE STUDENTS ONLY- REVERTS TO UNT AT END OF TERM. 230939 2023 G01 OF025 A 2 113397 108416 COMSTOCK TOWER 2022 INCOME/EXP. ASKING RENT = $29.50 + ELECTRIC. BOUNDARY SPLILT - 85% DENTON. 15% COLLIN PLUS LAND AND PARKING 230940 2023 G01 FL020 B 1 54278 54278 JLO OFFICE & WHSE NULL 230997 2023 G01 MF001 B1 3 500844 502924 FLATIRON DISTRICT AT AUSTIN RANCH - PH I (APTS) 2022 INCOME/EXP 231001 2023 S09 RE005 A 1 4858 4858 CHRISTIAN BROTHERS AUTO , 231010 2023 S09 AA001 B 1 7756 8100 2019 proforma, 231011 2023 C03 RE070 A 1 10216 10216 GOLDEN CORRAL 2019 Proforma, 231014 2023 S08 OF020 B 1 9000 8132 Beall Building 2022 INCOME. ALL GROSS LEASES. 231016 2023 S05 HS005 A 1 13074 10247 Wildwood Inn , 231061 2023 G01 FL020 A 1 8110 8150 NEWSTAR DRILLING OFFICE NULL 231214 2023 G01 MF001 B1 1 396669 390553 THE ASTER 2022 INCOME 231215 2023 G01 SC045 B 2 8124 8124 VAIL CLEANERS 2022 INC/EXP. HIGH VACANCY. CLEANERS LEFT. SPACE UNIQUE. OCCUPIED RENT ONLY IN ACTUAL 231219 2023 G01 OF025 A 2 173352 154298 NULL 231220 2023 G01 OF025 A 2 102680 100379 2022 INCOME/EXP 231221 2023 S09 OF015 A 1 23027 23854 2021 INCOME. HIGH VACANCY PROPERTY. USE DIRECT CAP. ASKING RENT = $16 + NNN ($6-$7 PER LAST LISTING) 231222 2023 G01 SC045 A 2 14877 14505 STRIP CENTER 2022 INCOME 231223 2023 G01 WH040 A 2 148614 128441 CUBESMART STORAGE 2022 INCOME Total Units 944. 393 are Climate Controlled Units. 99 OUTSIDE PARKING UNITS, 99 OUTDOOR PARKING UNITS. 231236 2023 C02 RE025 A 1 0 2940 7 ELEVEN , 231355 2023 0 53060 57016 , 232184 2023 S09 AA002 B 1 67399 67399 Albertsons 2009 INCONE PROFORMA, 232185 2023 G01 SC045 B 3 9312 9233 CORPORATE VILLAGE II 2022 PRO FORMA WAS GIVEN 2020 RENT ROLL AGENT WASN'T ABLE TO GET UPDATED RENT ROLL. RR ONLY 232186 2023 S09 RE040 A 1 2899 2899 WENDYS , 232194 2023 G01 SC045 B 1 33596 33960 CHPARRAL COURT 2023 INCOME 232195 2023 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 2023 C02 SC010 A 1 203047 203775 WALMART , 232469 2023 C02 RE040 A 1 3289 3289 WENDYS 2009 proforma, 232489 2023 G01 MF001 A 3 164211 142780 Estate Villas Apts 2022 INCOME 232514 2023 G01 MF015 A 4 269200 269200 KNOLLWOOD APTS 2022 Income. 100% Low income. 232903 2023 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 2023 S05 OF002 B 1 4510 4990 2012 Proforma, 233280 2023 S09 SC010 A 1 181486 181486 SUPER TARGET , 233281 2023 G01 SC030 B 2 213979 197614 LAKEPOINTE TOWNE CROSSING 2022 INCOME/EXP 233283 2023 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 2023 C03 AA001 B 1 20392 20400 SKINNER PLAZA 2023 PROFORMA. PARTIALLY OWNER OCCUPIED. 233722 2023 S09 RE030 A 1 13855 9798 , 234188 2023 C03 RE040 A 1 3236 3236 WENDYS 2013 Income Proforma, 234189 2023 G01 SC045 A 4 15534 15315 COLONY CROSSING 2022 INCOME/EXP 234190 2023 C03 SC010 A 1 108000 108000 HOME DEPOT , 234191 2023 S09 RE010 A 1 4231 4231 CHASE BANK 2015 pro, 234195 2023 S05 RE025 B 1 1820 1820 , 234206 2023 G01 MF001 B1 2 281644 210282 Coventry Apts 2022 INCOME. Works with 132299. 234210 2023 G01 WH035 A 2 106956 106956 2022 proforma 234211 2023 S08 RE030 B 1 15300 15300 Treehouse Academy 2019 Proforma, 234212 2023 S05 OF020 B 1 9790 9513 Social Security Office 2019 PROFORMA, 2016 LEASE WAS $28.55/SF GROSS 234215 2023 G01 SC045 A 2 6040 4852 7-ELEVEN 2019 PROFORMA, 234216 2023 S09 RE040 A 1 2857 2857 JACK IN THE BOX 2017 proforma, 234218 2023 S05 WH060 B 1 14240 14240 2019 proforma, 234219 2023 G01 FL020 B 3 17878 17878 2019 Market Proforma, 234220 2023 G01 FL020 B 2 10400 10400 2019 Proforma, 234825 2023 S14 RE100 A 1 2400 3996 2017 proforma, 235031 2023 S05 RE030 A 1 13854 13854 2015 pro, 235032 2023 C03 RE070 B 1 5040 5040 IHOP , 235034 2023 G01 OF025 A 2 87590 83481 FEMA OFFICE/CALL CENTER NULL 235065 2023 S05 MF006 B1 2 5940 5940 2022 income 235068 2023 G01 FL020 B 1 119723 118087 2020 - 51% vacancy, continues to struggle w/ vacancy. 235077 2023 G01 MF001 B1 1 251891 205200 WATERMARK APTS 2022 Income - 70% in Denton County & 30 % in Tarrant County, Downtown Roanoke/Westlake 235427 2023 G01 FL020 B 1 10800 10680 COSTAR SHOWS THIS NOT BEING OWNER OCCUPIED, 235834 2023 C02 RE100 A 4 3447 3447 HEBRON CAT HOSPITAL 2019 PRO FORMA, 235835 2023 C02 RE070 B 1 1787 1787 WAFFLE HOUSE 2015 pro, 235837 2023 G01 WH040 A 2 88108 77780 MINIWHSE 2022 INCOME climate controlled 23,415 sq ft (225units). Non Climate 53,785 sq ft(324units), 236564 2023 S14 OF020 B 1 2595 2595 2012 income proforma, 236572 2023 S09 HC035 A 1 51498 52370 SURGICAL CLINIC 2019 income, 1st FLOOR SURGERY AND 2ND FLOOR OFFICE AREA 236749 2023 S09 WH060 B 1 15080 15000 2022 INCOME, MULTI-TENANT 237008 2023 S05 RE070 A 1 6982 6166 JOHNNY CARINOS , 237010 2023 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 2023 G01 SC030 B 1 60397 59287 2022 INCOME., BIG LOT LEASE HAS BUMP OUT OPTION TO LEAVE WITHIN 90 DAYS BECAUSE OF PERFORMANCE UNDER $4,000,000 ANNUAL SALES. 237019 2023 0 89518 91000 2007 ACTUAL INCOME, 237022 2023 S09 RE100 A 1 7150 7150 ANIMAL CLINIC 2019 proforma, 237095 2023 C02 RE025 A 1 1950 1950 2013 Proforma, 237282 2023 G01 WH015 A 3 384000 384000 CALLAWAY NULL 237283 2023 G01 WH015 A 3 359824 360000 ALLIANCE GATEWAY 55 NULL 237301 2023 S09 AA001 B 1 28687 28577 2023 PROFORMA 237509 2023 S09 OF010 B 1 22475 21664 2022 Proforma. . HIGH HISTORICAL VACANCY 237511 2023 S09 RE070 A 1 8892 7814 HOOTERS , need actual lease 237513 2023 G01 MF001 A 1 74682 70832 , Partial complete for 2019 237515 2023 S09 HC035 A 1 19728 19896 LEWISVILLE SURGICAL CENTER New Tenant for 2022. Property was listed @29NNN to rent or 4M to purchase. 237698 2023 G01 MF001 B1 3 315084 297000 Abbey at Vista Ridge Apts 2023 INCOME 237700 2023 G01 SC045 A 3 14454 14500 STRIP CENTER NULL 238062 2023 G01 OF025 A 1 40860 40250 CENTEX HOME EQUITY 2023 market 238298 2023 S14 RE010 B 1 3000 3000 FIRST UNITED , 238554 2023 C03 OF001 B 1 2000 2140 , 238887 2023 S10 RE025 B 1 3050 3050 7 Eleven 2018 PROFORMA, 238898 2023 G01 MF001 B1 4 208268 208268 REMINGTON APTS 2023 INCOME/EXP 238899 2023 G01 WH040 A 2 105971 94055 2022 INCOME.. 583 Total Units. 251 of the units are Climate Controlled. Plus 33 RV Parking Covered. Plus 26 RV Parking Uncovered., 238904 2023 G01 FL020 A 2 17635 17635 NULL 238910 2023 S09 RE040 A 1 2119 2119 POPEYES 2017 inc, 238912 2023 S09 RE010 A 1 4170 4170 WELLS FARGO BANK 2015 income proforma, 238918 2023 S14 RE030 B 1 6300 6300 CAROU8SEL ACADAMY DAYCARE 2015 pro Metal Building, 238919 2023 C02 AA001 A 1 17400 17400 NULL 238937 2023 S08 RE035 A 1 13650 13650 WALGREENS 2013 PROFORMA, Rental rate per 2014 Listing for sale $24.22 239018 2023 C02 OF020 B 1 8120 8120 2012 Proforma, 239182 2023 S05 RE006 A 1 3608 5016 Kwik Kar 2018 INCOME PROFORMA, 239186 2023 S09 RE070 A 1 5981 5742 BUFFALO WILD WINGS 2018 proforma, ACTUAL LEASE IS $31.60 239188 2023 G01 SC045 A 1 5771 5771 RESTAURANT STRIP 2022 P&L 239189 2023 S09 RE040 A 1 3905 3905 STEAK N SHAKE 2018 PROFORMA, 239197 2023 G01 SC045 A 3 15000 15019 WALMART ADDN LAKE DALLAS 2022 INCOME. 100% OCCUPIED. 239200 2023 S08 RE040 A 1 2947 2947 WHATABURGER , 239201 2023 G01 SC045 A 4 15360 15300 HICKORY CREEK CENTER 2022 I/E + RENT ROLL 239208 2023 S09 OF020 A 1 10369 10368 CROSS CREEK 2023 Proforma 239288 2023 S14 RE025 B 1 8948 8370 2018 Proforma, 239346 2023 S09 WH060 A 1 19286 18670 2013 proforma, 239534 2023 S14 AA001 A 1 23430 17340 2016 INCOME. WAREHOUSE & RETAIL. Excess Land, 239571 2023 S05 OF002 B 1 1165 1165 , 239971 2023 G01 FL020 B 1 6375 6375 2018 Market Proforma, 240081 2023 G01 WH015 A 3 404000 404450 GENERAL MOTOR DIST 2018 Market Proforma, 241279 2023 G01 MF001 A 1 200123 193709 CORVALLA APTS , 241296 2023 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 2023 S05 OF010 A 1 3256 3256 2018 INCOME, LEASE ENDS 2019--INTERNAL BUT SEEMS TO BE MARKET LEASE 241298 2023 S05 OF010 A 1 5624 5624 2022 INCOME. 10/2015- asking $19.50 NNN for 922 sq ft. 2013 84% occupied asking $17NNN. 2012 Only 34% occupied 241368 2023 G01 FL020 B 3 69166 69166 Verity Instruments 2018 Market ProformaOWNER OCCUPIED PER COSTAR - 2016 Income proforma, 241382 2023 S09 SC010 A 1 174040 174040 SUPER TARGET , 241481 2023 S05 WH025 A 1 31326 31326 , 241588 2023 S05 MF002 B2 3 81086 72634 QUORUM CONDOS 2022 INCOME 241613 2023 S09 OF010 B 1 3168 3168 2019 PROFORMA, 241642 2023 G01 FL020 B 1 54278 54278 JLO OFFICE & WAREHOUSE 2023 PROFORMA 241660 2023 S11 RE055 A 1 1824 1824 Inspection Center 2019 Inc & proforma exp, 241799 2023 S14 RE055 B 1 9360 9014 DOLLAR GENERAL 2009 proforma, 241805 2023 C02 RE090 B 1 65743 62149 KROGER NULL 241807 2023 G01 SC045 B 1 23450 23450 RETAIL STRIP 2022 INCOME AND EXP -, 2019 PROFORMA 241808 2023 G01 SC045 B 2 7878 7878 STRIP CENTER 2019 proforma, 241810 2023 C02 RE040 A 1 3343 3343 CHICKEN EXPRESS , 241811 2023 C02 RE010 A 1 4900 4900 BANK OF AMERICA , 241832 2023 G01 WH015 A 2 183152 183152 OFF/WHSE OWNER OCCUPIED. 91% IN DENTON CO. 9% IN TARRANT CO, 241833 2023 G01 WH015 A 3 607962 608428 ALLIANCE GATEWAY 61 NULL 242029 2023 G01 MF001 B1 1 452164 444686 FLATIRON DISTRICT AT AUSTIN RANCH - PH II (APTS) 2022 INCOME/EXP. SMALL RETAIL INCLUDED AS ADJ. SEE SEPARTAE WORKUP. 242035 2023 S09 OF020 B 1 7556 7556 2022 INC/EXP. SINGLE TENANT. REMAX. 242038 2023 C02 HC005 A 1 39069 38648 METROCREST ORTHOPEDIC 1/2 OWNER OCCUPIED., 1/2 BLDG TAKEN UP BY REHAB POOL 242039 2023 G01 MF001 B1 2 318477 272004 CAMBRIA CREEK APTS 2023 INCOME 242041 2023 S09 RE055 A 1 4300 4300 , 242042 2023 C03 OF020 B 1 3185 3185 2022 INCOME 242043 2023 C03 OF015 B 1 21000 20738 2023 income, 242426 2023 G01 FL020 A 1 22200 15622 LONE STAR FURNISHINGS 2022 PRO FORMA, 242430 2023 C02 OF020 A 1 3000 3000 , 242587 2023 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 2023 G01 OF020 A 1 23088 23088 EXCESS LAND . Owner Occ 242590 2023 S11 RE010 A 1 5037 5037 FIRST AMERICAN BANK @ BEECHWOOD PROFORMA, 242678 2023 S14 MF002 B2 5 53500 54000 THE LANDINGS II OF PILOT POINT APTS 2022 INC. 59 units avg unit size 900 sq ft, Sold 1/2017 $3,300,000 243010 2023 S05 RE070 A 1 7960 7102 TEXAS ROADHOUSE 2018 Proforma, 243011 2023 S05 RE070 A 1 6994 6994 Olive Garden 2017 proforma, 243017 2023 G01 SC045 B 2 30000 31134 FRANKFORD POINT PLAZA 2022 INCOME 243018 2023 C02 RE035 A 1 12170 12170 CVS , 243020 2023 G01 WH015 A 2 199900 187424 MARY KAY DISTRIBUTION 2021 INC. RENT ONLY IN ACTUALS. I/E NOT ANNUAL 243029 2023 S05 FL005 A 1 766475 631673 2019 OWNER OCCUPIED, 243032 2023 S08 RE055 A 1 6400 6400 Oreilly Auto Parts 2008 INCOME PROFORMA, 243034 2023 S09 FL020 B 1 101267 101267 2018 Market Proforma, Asking rent $9.12sf NNN 243035 2023 S09 FL020 B 1 101267 101267 2018 Market Proforma, Asking rent $9.12sf NNN 243036 2023 S09 FL020 B 1 101267 101267 2018 Market Proforma, Asking rent $9.12sf NNN 243047 2023 S05 MF002 A 1 21609 16263 CENTRE PLACE APTS 2022 RENT ROLLE - 27 UNITS 243052 2023 G01 OF025 A 2 311995 138443 ACCOR 2022 INCOME Add for parking garage. INC 243053 (LAND ACCT). ACTUAL MA = 139,102 S.F. (Parking Garage is not MA)., 243055 2023 S09 OF015 A 1 16236 10976 2022 PROFORMA 243327 2023 S14 RE040 A 1 2444 2572 CHICKEN EXPRESS 2014 proforma, 243895 2023 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 2023 C02 OF020 B 1 4767 4767 2017 INCOMEOWNER OCCUPIED, 243900 2023 C02 OF020 B 1 5696 5696 2022 PRODORMA. ASKING RENT = $19-$28/SF FOR EXEC SUITES 243901 2023 C02 OF020 B 1 5696 5696 2022 PRODORMA. ASKING RENT = $19-$28/SF FOR EXEC SUITES 243962 2023 S09 OF020 B 1 4191 4191 2019 Income. Wood Siding, 243968 2023 S05 RE070 A 1 10788 10788 CHUCK E CHEESE 2017 proforma, 2014 proforma 244542 2023 G01 SC045 B 3 6900 6900 RETAIL STRIP NULL 244587 2023 S14 RE070 B 1 2772 2772 MR GATTIS , 244589 2023 G01 SC045 C 1 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 2023 G01 SC030 A 1 92740 90004 VISTA RIDGE MARKET PLACE 2022 INCOME. BEST BUY SPLIT TO IMP ONLY 244734 2023 G01 SC045 A 3 18982 18983 GREAT LAKES RETAIL STRIP 2022 INCOME/EXP -W/244734, 244735 2023 G01 SC045 A 3 18982 18983 GREAT LAKES RETAIL STRIP 2022 INCOME/EXP -W/244734, 244788 2023 C03 RE005 A 1 6864 6864 GOODYEAR 2011 INCOME-LEASE FROM 3/02-3/2012, 244789 2023 C03 RE040 B 1 3087 3087 CHICKEN EXPRESS 2018 proforma, 2017-closed due to road construction 244812 2023 G01 SC030 A 1 169867 174992 THE HIGHLANDS AT FLOWER MOUND 2023 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., 244813 2023 G01 SC030 A 1 169867 174992 THE HIGHLANDS AT FLOWER MOUND 2023 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., 244814 2023 S09 RE010 A 1 3914 3914 WACHOVIA BANK 2017 pro, 244815 2023 S09 RE070 A 1 6223 6223 Chili's PRIME CORNER. RENT WOULD BE VERY HIGH SEE 269686 & 285059, 244816 2023 G01 SC030 A 1 169867 174992 THE HIGHLANDS AT FLOWER MOUND 2023 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., 244817 2023 S09 RE040 A 1 4276 4276 MCDONALDS 2017 Proforma, 244826 2023 G01 OF010 A 1 3131 3147 THE AUBREY DENTIST 2022 Income 244846 2023 S14 MF002 C 1 12000 12000 10 UNIT APTS Atypical property. 244875 2023 S08 WH060 B 1 59900 29769 2019 MARKET PRO FORMA, 244881 2023 S05 RE025 A 1 3952 3952 RACETRAC 2015 PROFORMA, 244888 2023 G01 OF020 B 1 22787 22787 2023 PROFORMA. Owner occupied, 244907 2023 G01 WH040 A 2 96100 77650 LEWISVILLE SELF STORAGE 2023 NO RENT ROLL. DID NOT WANT TO PROVIDE I&E. PROVIDED E&U/COST/INCOME PROFORMA. 244919 2023 G01 MF020 C 5 28085 77 MUSTANG RV & TRAILER *OWNER-OPERATED* - RV SPACES 77, RV & BOAT STORAGE - OPEN 110 SPACES, COVERED 45 SPACES. RENT SCHEDULE IS REALLY 85% PROJECTION FOR RV PARK AND 100% OCC ON STORAGE 244921 2023 0 252000 252000 FORD DISTRIBUTION 2007 INCOME, 244924 2023 S11 RE055 B 1 8000 8000 DOLLAR GENERAL 2009 PROFORMA, 245161 2023 S05 RE055 A 1 7800 7800 UNITED RENTALS 2014 income proforma. WHSE SHOWROOM, 245163 2023 G01 MF015 A 3 198750 198750 PRIMROSE SENIOR APTS Senior Housing 2022 INC/EXP 245290 2023 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 2023 S08 RE010 A 1 5020 5020 CIERA BANK , 245336 2023 S09 RE006 A 1 3372 3372 , 245337 2023 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 2023 G01 MF001 B1 3 330816 323880 THE POINTE AT VISTA RIDGE 2022 INCOME/EXP 245453 2023 S14 OF010 A 1 4214 4214 2015 proforma, 245455 2023 S14 OF020 B 1 9750 9250 2019 PROFORMA, 245456 2023 S14 OF020 B 1 4875 4875 2019 PROFORMA, 245457 2023 S14 OF010 B 1 7387 7387 PREMIER INDEPENDENT PHYSICIANS , 245502 2023 S05 MF002 B1 4 8704 8704 COLLINS COURT APTS 2022 Income 8 Units 2 bed 2 bath each Avg Rent $1,350 per owner 245704 2023 S11 WH015 A 1 670000 670000 OFFICE/WHSE 2010 ACTUAL INCOME GIVEN AND APPLIED, 245754 2023 G01 WH015 A 2 129166 129166 SAFRAN 2019 INCOME, NNN, 245764 2023 0 379700 379700 Lakeside Trade Center 2 , 245766 2023 0 606362 600200 LAKESIDE TRADE #3 2007 INCOME PROFORMA, 245909 2023 C02 SC045 A 1 0 22445 Retail for PH 5. 2012 income. 3 lease in 2010 & 2011 $32.60, $18, $16, 246573 2023 G01 SC045 B 1 15080 15106 PROVIDENCE S/C 2022 I/E - INCOME INCLUDES NNN - NOT BROKEN OUT - PER OWNER MAY BE AROUND $6SF 246890 2023 G01 SC045 C 1 8940 9165 BOBCAT CENTER 2022 INC. 246892 2023 S14 RE025 B 1 5064 4200 2013 INCOME, 246894 2023 S09 RE005 B 1 16504 16504 2014 proforma, 247366 2023 S09 OF020 A 1 22755 22755 EXCESS LAND HAS TO BE ADDED AFTER INCOME WORKED. APPOX 40% BEING USED, 247367 2023 S09 SC010 A 1 128603 99506 Home Depot Excess land and better quality than typical, 247368 2023 S14 RE010 B 1 7520 7520 FIRST SECURITY BANK Bank,Doctors office, Title Co, 247763 2023 G01 FL020 A 2 19500 11100 2018 Market proforma OWNER OCC-EXCESS LAND OF 97,058 FT L:B 4:1, 248453 2023 G01 FL020 A 3 77546 77570 2023 Income. -SETT 248454 2023 G01 FL020 A 3 71430 72620 Highpoint Oaks II NULL 248864 2023 S09 OF020 A 1 8630 9168 2019 INCOME proforma, 248866 2023 S09 OF020 A 1 8375 8203 2019 Proforma, 4/15- Co* executive suites asking $28.92 sq ft. 2013 income per fee appraisal 248867 2023 S09 SP005 B 1 8432 8432 2019 INCOME PROFORMA, 248868 2023 S09 OF015 A 1 8945 8952 2019 income proforma, 248869 2023 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 2023 S09 OF020 A 1 6720 6720 2019 proforma, 248871 2023 S09 OF020 A 1 7087 7087 2015 pro, 248872 2023 S09 OF020 A 1 5068 3186 10 exectutive suites 248873 2023 S09 RE010 A 1 4004 4004 POINT BANK , 248874 2023 S09 OF010 A 1 10410 9237 2019 RENT ROLL, 11/12 Asking $24.50 NNN 248878 2023 S09 MF010 B 0 189631 142961 AMARANTH 2014 Income, 248882 2023 S05 RE006 A 1 5060 5060 KWIK KAR , 248884 2023 S05 RE090 A 1 60761 60649 KROGERS/ FUEL CENTER 2014 income, 248885 2023 G01 SC020 A 3 56900 52603 DENTON CROSSING EAST 2022 INCOME/EXP 248886 2023 S05 RE010 A 1 3782 3782 2015 Proforma, 249212 2023 G01 WH060 A 2 10320 10320 NULL 249395 2023 G01 WH015 A 4 756180 756000 AG #60 NULL 249415 2023 G01 MF001 B1 4 218989 219200 MARBELLA APTS 2022 INCOME 249420 2023 G01 FL020 A 1 13428 13428 ECS TRANSPORT 2023 PROFORMA. SEE DIRECT CAP. 249750 2023 C02 RE025 A 1 4847 4847 Quick Trip , 249758 2023 S09 HC030 A 1 39672 39672 Vista Ridge Nursing & Assisted Living , 249985 2023 G01 WH040 A 2 75086 60365 2022 INCOME 509 Units (281 climate controlled, 228 non climate), 249986 2023 S10 RE055 B 1 2950 2950 RECYCLE 2 SUPPORT NULL 249987 2023 S10 RE006 A 1 3999 5099 KWIK KAR LUBE 2018 income proforma, 249988 2023 S10 RE055 A 1 3400 3400 2014 Profoma, 249989 2023 G01 SC045 A 4 9344 9084 MAIN ST CROSSING 2022 INC/EXP 249990 2023 S10 RE100 B 1 5623 5623 HEALTHY PAWS 2019 proforma OWNER OCCUPIED, 250148 2023 C02 RE030 A 1 15264 15264 CHILDREN'S COURTYARD 2017 proforma, 250173 2023 S09 RE050 A 1 49000 36960 2017 pro, 250298 2023 G01 MF001 B1 2 162136 174064 Summit Ridge Apts 2022 INC/EXP 250981 2023 S05 RE010 A 1 4205 4205 POINT BANK 2015 PROORMA, 251163 2023 S05 RE025 A 1 4847 4847 Quick Trip , 251280 2023 S05 WH060 A 1 63000 63000 NATIONAL TRUCK PORTS 2018 income - secondary incoms includes outdoor parking spaces - managemtn includes on site person, 251281 2023 G01 OF025 A 2 138598 138598 FAIRWAY MORTGAGE 2022 Proforma 251282 2023 C02 OF020 A 1 9652 9652 2019 income proforma, 10/12 asking $22 NNN 251286 2023 C02 OF020 A 1 19175 18902 2019 income, 10/16-Co* shows 2,686 sq ft vacant & asking $22 NNN 251550 2023 C03 RE005 A 1 8836 8836 DISCOUNT TIRE , 251606 2023 S09 SC010 A 1 204323 204323 WALMART , 251607 2023 S09 RE010 A 1 4302 4302 BANK OF THE OZARKS , 251608 2023 S09 RE040 A 1 3151 3151 ARBYS 2017 INCOME PROFORMA, 251610 2023 G01 WH015 A 2 175500 175000 NULL 251611 2023 G01 FL001 A 3 455074 446290 MARY KAY DIST.WAREHOUSE NULL 251627 2023 S09 RE055 A 1 10000 10000 DAVID'S BRIDAL , 2019 PROFORMA-VAC 251634 2023 G01 MF015 A 1 108840 94642 Corinth Autumn Oaks 2023 INC/TAX CREDIT/SENIOR ASSIST-LIVING. 40 YEAR RESTRICTION PERIOD. MIXED USE FACILITY. 251636 2023 S10 RE035 A 1 14488 14488 WALGREENS 2013 PROFORMA, 251637 2023 S10 RE010 A 1 3941 3941 PROSPERITY BANK 2015 pro, 251639 2023 S10 RE010 A 1 6195 6195 FIRST NATIONAL BANK 2017 proforma, 251768 2023 G01 MF001 B1 4 194560 193788 The Trails of Sanger 2022 INCOME 251775 2023 S11 RE040 A 1 3379 3379 PIZZA HUT 2014 Proforma, 251777 2023 S11 SC010 A 1 119258 95018 Home Depot , 251950 2023 C02 AA001 A 1 27484 26621 , 252703 2023 0 194345 202486 2007 PROFORMA, 252704 2023 0 88220 88220 Gateway Data Center No 2 , 252710 2023 0 359635 360000 Volkswagon 2007 PROFORMA, 252711 2023 0 408000 408000 , 252714 2023 0 8000 8000 , 253112 2023 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 2023 G01 WH035 A 3 638646 638646 Sysco Foods NULL 253133 2023 S10 RE030 B 1 3350 3350 Little Lions 2018 proforma, 253574 2023 0 28000 28000 , 253576 2023 0 56000 56000 , 253595 2023 0 277216 130290 OFFICE 2007 PROFORMA, 253608 2023 G01 MF001 B1 3 323736 323736 ESTANCIA @ MORNINGSTAR 2022 INCOME 253625 2023 S05 HC010 A 1 94563 125223 VINTAGE ASSIGNMENT OF LEASE DATED 12-2-02 THRU 11-30-12, 253686 2023 G01 WH015 A 2 778930 778930 LIVE OAK LOGISTICS - PHASE II NULL 253714 2023 S09 FL001 A 1 21576 21576 , 253725 2023 0 20000 20000 , 253746 2023 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 2023 C02 RE030 A 1 12184 11144 KING ARTHUR MONTESSORI ACADEMY 2015 Proforma, 253780 2023 G01 SC030 B 2 213979 197614 LAKEPOINTE TOWNE CROSSING 2022 INCOME/EXP 253784 2023 S09 RE040 A 1 3372 3372 KFC/A&W 2016 proforma, 253785 2023 S09 RE040 A 1 2982 2812 TACO BELL & LONG JOHN SILVERS 2017 pro, 253804 2023 S05 RE055 A 1 8216 8216 SHERWIN WILLIAMS 2018 income, 253806 2023 C03 RE055 B 1 7052 6800 O'Reilly Auto Parts 2017 INCOME PROFORMA, 253808 2023 G01 FL020 A 1 5020 5020 , 253915 2023 G01 MF015 A 2 135664 135664 Lakeside Manor Senior 2022 Income. CHODO-Senior Living, 254068 2023 G01 MF001 B2 2 196087 182570 GALLERIA AT CARROLLTON APTS 2022 income 254083 2023 G01 SC015 B 1 59572 57198 CASTLE HILLS VILLAGE SHOPS NULL 254084 2023 S05 MF002 B1 4 25218 19832 LONE STAR APTS 2022 Income 254089 2023 G01 WH040 C 4 10800 12600 2018 Market Proforma w/41023, 30 UNITS @ $90/UNIT 254092 2023 S08 RE070 A 1 0 5656 Chili's , 254149 2023 G01 MF001 B1 3 314068 314260 AVANA STONEBRIAR APTS 2022 INCOME, 2022 RENT ROLL ONLY 254161 2023 G01 WH040 B 2 53325 50375 STORAGE DEPOT 8,000 SQ FT (15%) CLIMATE CONTROLLED, 254215 2023 C02 HC005 A 1 7650 7650 Multi Tenant Office 2019 proforma. Excess land is detention pond, 254245 2023 G01 MF001 B1 2 332330 332330 VISTA RIDGE VILLAS APTS 2023 INCOME. 254702 2023 G01 SC020 A 3 54729 52408 MAIN STREET CENTER 2023 INCOME HAS NNN INCLUDED IN RENTS 254703 2023 S10 AA002 A 1 63284 63284 ALBERTSONS 2009 INC & EXP PROFORMA, 254704 2023 S10 RE025 A 1 3000 2240 2017 proforma, 254706 2023 G01 SC020 A 3 54729 52408 MAIN STREET CENTER 2023 INCOME HAS NNN INCLUDED IN RENTS 254707 2023 S10 RE040 B 1 3236 3236 CHURCHS 2018 proforma, 254708 2023 S10 RE010 A 1 3456 3456 BBVA COMPASS 2016 PROFORMA, 254709 2023 S10 HC005 A 1 5633 5633 2011 proforma, 255124 2023 G01 SC045 B 2 12000 11999 AUBREY CENTER 2022 income. Rural Location. Vacancy isssues, but getting better., 255125 2023 S14 RE040 A 1 2689 2409 CHICKEN EXPRESS , 255129 2023 S09 OF015 C 1 0 31010 proforma, 255130 2023 G01 FL020 B 1 15540 15540 2022 INCOME 255131 2023 S09 RE001 B 1 21978 21978 MARINE MAX 2019 proforma, 255147 2023 G01 OF025 B 1 203196 203193 Sally Beauty Supply Office 2023 PROFORMA 255194 2023 S14 OF020 A 1 3320 3320 C*, 255429 2023 S10 RE040 A 1 2590 2590 TACO DELITE 2009 income, 255438 2023 G01 SC030 B 2 213979 197614 LAKEPOINTE TOWNE CROSSING 2022 INCOME/EXP 255444 2023 S09 OF002 B 1 3666 1000 , 255711 2023 G01 FL020 C 1 7279 7279 2022 INCOME PROFORMA - RENT = $4,500 MONTH. ADD EXCESS LAND 255715 2023 G01 WH040 B 4 17510 17510 2019 PROFORMA 255731 2023 G01 MF015 A 3 339588 286980 QUAIL CREEK APTS LIHTC. 2022 income TAX CREDIT PROPERTY-WORKED W/R255730, R255732, 255898 2023 G01 WH015 A 2 268840 267731 AUSTIN RANCH IND #2 2022 INC/EXP 256033 2023 G01 SC045 B 2 15704 16000 STRIP CENTER NULL 256034 2023 S11 RE025 B 1 3738 3738 ALLSUPS , 256037 2023 G01 WH015 A 3 359296 347420 Amerisource Bergen Drug Corp NULL 256100 2023 S08 AA001 C 1 9936 9936 , 256752 2023 S10 RE035 A 1 15264 15264 CVS , 256755 2023 G01 SC045 C 1 12025 12000 STRIP CENTER 2023 - 2022 RR SHOWS RENTS OF $10.02 SF + $3.50 NNN. 256761 2023 S10 RE010 A 1 7200 7100 POINT BANK NEED RENT ROLL FOR 2010-HAS MULTI TENNANTS--2009 PROFORMA, 256783 2023 S10 RE040 B 1 1148 1148 LITTLE CEASARS 2015 pro, 256795 2023 S05 RE025 A 1 4370 4370 Race Trac , 257344 2023 C03 RE030 A 1 16328 16328 LAKESIDE MONTESSORI 2017, 257359 2023 C02 HC001 A 1 117412 117412 2008 PROFORMA, 257360 2023 S09 RE030 A 1 12040 12040 2015 pro, 257393 2023 G01 MF001 B1 3 300958 297702 WIND DANCE APTS 2022 INCOME/EXP 257419 2023 S05 RE025 A 1 4978 4978 Quick Trip , 257512 2023 S05 MF005 A 1 147492 144480 CITY PARC AT FRY ST 2022 INC/EXP 257667 2023 S05 HC035 A 1 13863 13863 DAY SURGERY CENTER , 257668 2023 S05 OF010 A 1 4855 5058 2022 INCOME/EXP 258001 2023 S14 RE055 B 1 2538 2538 2017 INCOME PER OWNER RATES, 258079 2023 G01 MF001 B1 3 580201 415489 AUSTIN RANCH PH 3 2023 INCOME 258212 2023 C03 RE006 B 1 3270 3270 MAIN ST. OIL AND LUBE 2011 income pROFORMA, 258396 2023 S05 OF020 C 1 14651 14395 2022 income. Hand written RR 258397 2023 S05 RE010 A 1 31398 32337 FIRST STATE BANK , Per Costar 5/18/10 980 ft available @ $18.00 w $4.50 NNN 258398 2023 S05 RE035 A 1 15181 15181 CVS , 258400 2023 S10 RE030 A 1 8550 8550 Primrose 2014 proforma, 258401 2023 S10 OF010 A 1 10007 10000 2022 INCOME 2019 Rents $43 NNN per listing, 2018 Rents $43 sqft NNN Per listing 258403 2023 C02 RE005 A 1 6700 6700 GOODYEAR 2018 proforma, 258609 2023 S09 WH060 A 1 49934 49934 2022 INCOME 258633 2023 S09 WH060 B 1 4800 4800 2013 Proforma. Owner Occupied, 258655 2023 S14 WH060 B 1 7875 7875 2019 Proforma, 259376 2023 S05 RE020 A 1 3708 3708 , 259379 2023 G01 FL001 A 2 195107 193800 Lakeside Commerce Center I 2022 income THIS PROPERTY IS MORE THAN 50% OFFICE, 259400 2023 S14 RE025 C 1 1500 1500 , 259472 2023 S05 OF015 A 1 40810 40846 2019 actual, 259473 2023 S05 OF010 A 1 6797 6797 2018 Proforma, 259474 2023 S05 OF010 A 1 5740 5740 2018 proforma, 259475 2023 S05 OF010 A 1 6790 6790 2015 proforma, 259476 2023 S05 OF010 A 1 5862 5862 2015 income proforma - owner occupies 3216SF and leases 2646SF @$17.00, 259830 2023 G01 WH015 A 3 333100 333572 NULL 259831 2023 G01 WH015 A 3 462000 462400 LAKESIDE TRADE CENTER BLDG 5 COUNTY OVERLAPPING PROPERTY.70,224 SF COLD STORAGE., 259832 2023 S09 RE010 A 1 4828 4048 BANK OF THE WEST 2018 Proforma, 259833 2023 S10 RE040 A 1 2582 2582 CHICKEN EXPRESS 2012 proforma, 260166 2023 S09 RE005 B 1 8288 8288 Proforma, 260168 2023 S09 RE010 A 1 6986 6986 CAPITAL ONE BANK 2017 proforma, 260200 2023 S14 RE010 B 1 4114 4114 POINT BANK 2015 PROFORMA, 260201 2023 G01 SC045 A 4 12420 12650 STRIP CENTER 2021 INC/EXP 261295 2023 G01 FL020 A 1 11174 11174 2022 Market Proforma, 261296 2023 G01 FL020 A 1 11174 11000 INTELLIRENT 2021 INCOME 261299 2023 G01 FL020 A 1 18352 18347 2022 Income FLEX WARHOUSE work with 2613299. 1 building single tenant, 2018 Asking rent $10-12/SF NNN - costar 261300 2023 G01 FL020 A 1 18352 18347 2022 Income FLEX WARHOUSE work with 2613299. 1 building single tenant, 2018 Asking rent $10-12/SF NNN - costar 261394 2023 G01 WH040 A 2 148614 128441 CUBESMART STORAGE 2022 INCOME Total Units 944. 393 are Climate Controlled Units. 99 OUTSIDE PARKING UNITS, 99 OUTDOOR PARKING UNITS. 261658 2023 G01 WH025 A 1 127201 127201 Moleculat Pharmaceuticals 2018 Inc Proforma, 261694 2023 G01 OF025 A 2 226846 160600 Nation Star Data Center 2022 INCOME/EXP 261700 2023 S11 OF002 B 1 2077 2077 , 261750 2023 G01 SC030 B 2 213979 197614 LAKEPOINTE TOWNE CROSSING 2022 INCOME/EXP 261752 2023 S09 OF020 A 1 8125 8125 2023 PROFORMA 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 2023 G01 RE010 A 1 7192 7192 CAPITAL ONE BANK 2016 income, 261854 2023 S05 OF010 A 1 3584 3584 DENTON SURGICAL 2015 income, 261855 2023 S05 OF010 A 1 7481 6584 2019 proforma-owner occ, 2017-CO* shows 3,386 for lease $21 NNN 262265 2023 S09 RE001 A 1 73560 67592 TOYOTA OF LEWISVILLE 2018 proforma, 262309 2023 S09 SE030 A 1 110046 107516 2015 PROFORMA (SEE 529776 & 301918 FOR COMPS), 262322 2023 C02 OF010 A 1 2126 2126 2023 INCOME 262467 2023 G01 MF001 B1 2 387393 412544 The Timbers at Denton Apts 2022 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 262726 2023 G01 SC030 A 2 303525 297986 DENTON CROSSING WEST 2022 INC/EXP. NO I/E DETAIL. HIGH VACANCY IN 1/2022. 262727 2023 G01 SC030 A 2 303525 297986 DENTON CROSSING WEST 2022 INC/EXP. NO I/E DETAIL. HIGH VACANCY IN 1/2022. 262728 2023 G01 SC045 A 2 10310 10310 TACO BUENO/BUFF CITY 2023 PROFORMA 262729 2023 G01 SC045 A 1 4675 4675 RESTAURANT STRIP 2023 PROFORMA, 262730 2023 S05 RE040 A 1 3151 3151 WHATABURGER , 262731 2023 S05 RE035 A 1 14405 14405 WALGREENS 2013 PROFORMA, 263699 2023 S09 HC025 A 1 55290 51420 2014, add in fro tenant Improvement allowance $1,901,880 264281 2023 S09 OF010 B 1 7088 6000 2019 Proforma, 264282 2023 S09 OF010 A 1 4877 4092 , 264314 2023 S05 RE070 A 1 6040 6040 RUDYS RESTAURANT & COUNTRY STORE 2013 Proforma - Owner Occ, 264837 2023 G01 SC055 B 1 52665 46815 , 264844 2023 G01 SC015 B 1 30800 29412 PARKER SQUARE ON MAIN 2022 INC/EXP 264845 2023 S09 SC055 A 1 32001 32001 PARKER SQUARE , PROFORMA-LONG TERM LEASE BUT SPECIALTY USE 265715 2023 G01 FL020 A 1 12961 12000 NULL 265733 2023 G01 SC045 B 1 13904 13700 CORINTH MARKET SQUARE 2022 Income 265745 2023 S05 SC045 B 1 10740 10740 2014 INCOME, 265746 2023 S05 SC045 B 1 10740 10740 2014 INCOME, 265806 2023 S14 RE100 B 1 3075 3075 , 265965 2023 G01 SC020 B 2 54770 56753 San Jacinto 2022 INCOME/EXP. INC 265967 (LAND ACCT)., 265966 2023 G01 SC020 B 2 54770 56753 San Jacinto 2022 INCOME/EXP. INC 265967 (LAND ACCT)., 265968 2023 G01 SC020 B 2 54770 56753 San Jacinto 2022 INCOME/EXP. INC 265967 (LAND ACCT)., 265999 2023 S09 RE040 A 1 1233 1233 SHAKES , 266000 2023 S05 MF002 B1 4 18770 18770 CHANG APTS 2022 INCOME 268076 2023 C02 OF001 A 2 2499 2499 PROFORMA, 268077 2023 C02 OF001 A 2 2428 2428 Pro, 268078 2023 C02 OF001 A 2 2415 2415 2017 Proforma. Owner Occupied, 268079 2023 C02 OF001 A 2 2000 2000 2015 pro, 268080 2023 C02 OF001 A 2 1480 1480 2015 pro, 268081 2023 C02 OF001 A 2 1500 1500 2019 pro, 268082 2023 C02 OF001 A 2 1856 1856 2015 pro, 268083 2023 C02 OF001 A 2 2400 2400 Proforma, 268227 2023 S05 RE055 B 1 2485 2485 2019 proforma, 268235 2023 S14 RE055 B 1 9100 9014 DOLLAR GENERAL 20016 proforma, 268240 2023 C02 OF001 B 1 7502 7502 2017 Proforma, 3/21/13 Asking $22 268241 2023 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 2023 G01 SC045 B 1 14422 14350 STRIP CENTER NULL 268263 2023 G01 OF025 A 1 369279 119903 LAKE VISTA IV 2022 - RENT ONLY IN ACTUALS. SEE DIRECT CAP 268264 2023 G01 OF025 A 1 269224 122000 NULL 268269 2023 G01 WH060 B 1 22360 22360 2023 PROFORMA 268276 2023 S05 RE070 A 1 4478 4478 2009 PROFORMA, 268284 2023 C03 RE025 A 1 4940 4940 Quick Trip , 268297 2023 S08 RE070 B 1 5091 5091 IHOP 2013 Rent, 268298 2023 G01 WH015 A 2 278500 278333 AG 58 THIS PROPERTY HAS APPROX 7,500SF OF COLD STORAGE USED TO STORE ANIMAL MEDICINES., 268299 2023 G01 WH015 A 3 450000 450000 Alliance Gateway #53 OVERLAPS WITH TAD. SMALL PORTION OF LAND TO THE S. AND SOME CONCRETE IN TARRANT., 268312 2023 G01 OF002 B 1 2596 2596 Art Wheel Studio NULL 268326 2023 S14 RE020 C 1 2736 2592 car wash 2013 INCOME, 268327 2023 S14 RE040 A 1 1941 1941 GOLDEN CHICK , 268328 2023 S14 RE010 B 1 3428 3428 NORTHSTAR BANK 2015 pro, 268343 2023 S05 OF020 B 1 7533 7533 Off Bldg 2019 INCOMEPROFOMRA, 268499 2023 S09 OF020 A 1 8203 8203 NULL 268504 2023 S10 RE010 A 1 4712 4712 BANK OF AMERICA , 268532 2023 G01 MF001 B1 3 462888 465904 THOUSAND OAKS - PHASE 4 2023 INCOME 268954 2023 G01 SC045 C 2 13128 6900 Mixed use property. value for strip part only. add excess land & building. DOUBLE NET PROPERTY (TENANTS PAY TAXES & INSURANCE), 269511 2023 S09 FL005 B 1 44595 44595 2023 INCOME PROFORMA, OWNER OCCUPIED, 269523 2023 S05 MF005 A 2 251208 251208 THE EXCHANGE 2022 INCOME By the Bed, 269629 2023 G01 WH040 C 4 900 900 NULL 269630 2023 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 2023 G01 SC045 B 1 11194 11194 Roanoke Center II 2023 PROFORMA 269633 2023 G01 SC045 B 3 23276 23129 ROANOKE CENTER I 2022 INCOME 269634 2023 C02 RE010 A 1 4916 4916 WELLS FARGO 2017 proforma, 269684 2023 S09 OF010 B 1 8044 8288 2022 INCOME/EXP. 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 2023 S09 SC010 C 1 180904 136038 LOWES 2014 Income, 269690 2023 G01 SC030 A 1 160512 160512 HIGHLANDS RANCH 2022 INCOME/EXP W/269691,269690,291025, 269691 2023 G01 SC030 A 1 160512 160512 HIGHLANDS RANCH 2022 INCOME/EXP W/269691,269690,291025, 269692 2023 G01 SC045 B 1 11900 11865 STRIP CENTER 2021 INCOME NO RR 269693 2023 C02 AA001 A 1 31701 31701 BEST WESTERN , 270480 2023 S14 RE001 B 1 33448 33448 STANLEY FORD 2019 Proforma, 270669 2023 S05 OF010 B 1 3380 3380 2015 Pro, 270747 2023 C02 WH060 A 1 9320 9320 NULL 270856 2023 S10 RE030 A 1 12231 7143 West Frisco Montessori School 2016 Proforma, 271162 2023 S14 WH060 B 1 87500 87500 2011 PROFORMA-OWNER OCC, 271430 2023 S09 OF020 A 1 6230 5329 2022 proforma, 271431 2023 S09 OF010 A 1 9568 9568 2011 Actual Income ( owner pays electric, gas, & water), 271438 2023 G01 OF002 B 1 1535 1535 Preservation Financial NULL 271444 2023 S08 RE010 A 1 4972 4972 NORTHSTAR BANK 2015 pro, 271491 2023 S05 RE010 A 1 2500 2500 DATCU 2014 Proforma, 271854 2023 S10 SC010 A 1 141731 134759 LOWES 2014 PROFORMA, 271855 2023 G01 SC045 B 1 30920 30911 ELDORADO CROSSING 2023 INCOME 271858 2023 S10 RE010 A 1 4166 4166 CHASE 2015 pro, 271915 2023 S10 RE090 A 1 63748 61820 KROGER/FUEL CENTER 2014 proforma, 271916 2023 G01 SC020 A 2 64786 64509 MAIN STREET VILLAGE 2022 INCOME/EXP. WORKED W/271919,271920,271923 - DOES NOT INCLUDE 271918, 271917 2023 S10 RE040 A 1 4780 4780 MCDONALDS , 271918 2023 S10 RE010 A 1 4224 4224 CHASE , 271919 2023 G01 SC020 A 2 64786 64509 MAIN STREET VILLAGE 2022 INCOME/EXP. WORKED W/271919,271920,271923 - DOES NOT INCLUDE 271918, 271920 2023 G01 SC020 A 2 64786 64509 MAIN STREET VILLAGE 2022 INCOME/EXP. WORKED W/271919,271920,271923 - DOES NOT INCLUDE 271918, 271921 2023 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 2023 G01 SC020 A 2 64786 64509 MAIN STREET VILLAGE 2022 INCOME/EXP. WORKED W/271919,271920,271923 - DOES NOT INCLUDE 271918, 271924 2023 0 461799 462200 Lakeside Trade Center 1 , 271954 2023 S05 RE070 C 1 0 2000 BRIER INN CAFE 2013 Income. Plus excess land, 271966 2023 C02 RE035 A 1 14464 14464 CVS , 271967 2023 G01 SC045 A 3 54100 57445 ROANOKE CROSSING GROUNDLEASE ACCOUNTS 257320, 257321, 257322, 257323, 272973, 251774. 2022 INCOME. 271975 2023 C02 OF020 A 1 4000 4000 2022 Proforma 271980 2023 S14 SE036 B 1 13400 13400 09 proforma, 271991 2023 S09 RE040 A 1 3424 3424 DICKEYS BARBQUE PIT Owner Occupied., 271992 2023 S09 OF015 A 1 14785 14784 2022 INCOME/EXP. 272023 2023 C03 RE035 A 1 14477 14477 CVS , 272181 2023 C02 RE010 A 1 0 5592 CENTURY BANK 2017 proforma, 272200 2023 S14 RE025 B 1 6177 6177 2019 Proforma, 272208 2023 G01 SC045 C 3 6000 6000 377 CENTER 2022 INCOME 272248 2023 G01 SC045 C 1 3800 3800 2019 Proforma, 2017- Owner occupies 2 center spaces & leases the other 2 on month to month (no formal paperwork . 272334 2023 S08 RE010 A 1 4576 4576 BANK OF AMERICA , 272339 2023 S05 WH060 B 1 39225 46000 2022 Income 272340 2023 S05 WH060 B 1 10752 10752 2012 income Pays taxes and insurance, 272343 2023 G01 WH015 A 3 539775 540000 Clorox Bldg 2021 INC/EXP 272346 2023 S08 RE035 A 1 14931 14931 CVS , 272352 2023 C02 OF020 B 1 5307 5307 2021 PROFORMA - COSTAR $20 + NNN 272361 2023 G01 SC020 A 2 25200 25200 TEEL VILLAGE - PHASE 1 2022 INCOME 272448 2023 G01 SC045 A 2 14732 13134 STRIP CENTER 2022 INCOME ONLY NO EXP, SEE SALE 585226 @ $394.28 3/16 OTHERS IN AREA LISTED AT $28.50 RENTS 272449 2023 S10 RE010 A 1 4760 4760 TEXANS CREDIT UNION , 272978 2023 G01 SC020 B 2 91624 90946 THE HIGHLANDS 2022 Income 273029 2023 S08 RE010 A 1 4012 4012 WELLS FARGO BANK 2017 proforma, 273031 2023 S09 MF002 A 1 23087 23080 FAITH TOWNHOMES 2022 INC/EXP One unit appears to be missing from the Rent Roll. Notes indicate 10 Units., 273054 2023 G01 FL020 A 1 208321 207953 2023 RENT ROLL 273057 2023 S09 AA001 A 1 15919 15397 2009 income, 273058 2023 S09 RE010 A 1 5810 5810 BANK OF TEXAS 2015 Proforma, 273085 2023 G01 WH040 A 2 100470 103284 PREFERRED SELF STORAGE 2022 INCOME/EXP 273086 2023 S09 RE100 A 1 6644 6644 , 273087 2023 G01 SC045 A 2 18000 18045 GREAT LAKES CENTER 2022 INCOME/EXP 273089 2023 S09 HC005 A 1 8807 8807 2019 proforma, 273091 2023 S09 OF010 A 1 6970 6800 DENTAL CARE FOR KIDS 2022 ACTUAL RENT 273092 2023 S09 OF010 A 1 6419 8005 CROSS TIMBERS DENTAL owner occupied 5864 sq ft, 273093 2023 S09 AA002 A 2 6030 6030 , 273094 2023 S09 OF010 A 1 5114 5114 2020 proforma. Owner Occupied, 273095 2023 S09 OF010 B 1 4878 4998 2019 pro. 30% owner occupied, 273096 2023 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 2023 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 2023 G01 SC045 B 1 13870 13580 THE SHOPPES AT ROUND GROVE 2022 INCOME 273202 2023 C02 OF010 B 1 5144 5144 2022 INCOME, 2013 permits total $134,475 for finishout of shell space. 273203 2023 C02 OF010 A 1 13961 13961 2016 Proforma, 4/2015- No Co*. 10/2014 C.O. 273222 2023 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 2023 S09 WH015 A 1 481800 489796 Opus West Bldg 1 2008 INCOME, 273230 2023 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 2023 S09 RE030 A 1 7381 7381 ROCKBROOK MONTESSORI 2012 Proforma, 273317 2023 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 2023 S05 OF015 B 1 24494 23741 2023 Income/Exp. 2023 - Property has been 60% occupied more or less since 2013.. 2019 income, 4/16-asking $15 NNN still 45 % occ - road constuction has a major impact on tennet leases 273320 2023 S05 AA002 B 2 14379 14311 Medical Office 2009 INCOME, 273323 2023 S05 HC035 A 1 64712 59980 THE HEART HOSPITAL BAYLOR 2019 INCOME PROFORMA - ACTUAL LEASE AMOUNT, 273324 2023 S05 HC025 A 1 40086 40084 MAYHILL HOSPITAL , 273397 2023 G01 FL001 A 2 156380 155445 2022 income, 273892 2023 G01 SC045 A 2 19874 19694 FLOWER MOUND TOWN CROSSING 2022 INCOME/EXP 273893 2023 G01 MF015 A 2 189118 182075 EVERGREEN AT LEWISVILLE 2023 INCOME/EXP. CHODO. SENIOR HOUSING (SUBSIDISED) 273898 2023 S05 RE100 B 1 2144 2144 , 273899 2023 S05 OF020 B 1 3681 3681 2022 Income 273910 2023 G01 WH015 A 2 187600 187200 DON EDWARD DISTRIBUTION 2022 INC/EXP 274050 2023 G01 SC045 A 2 9472 9472 STRIP CENTER NULL 274052 2023 S10 RE005 A 1 6864 6684 GOOD YEAR 2014 Proforma, 274055 2023 S10 RE006 A 1 4500 7060 KWIK CAR 2013 Proforma, 274056 2023 C02 AA001 A 1 4000 4000 , 274058 2023 S10 RE100 A 1 20035 20035 MCKEE'S PET PLACE 2019 proforma, 274413 2023 G01 WH040 A 2 107850 77675 2022 INC/EXP. 274457 2023 S05 RE070 A 1 6682 6682 Hooter's , 274459 2023 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 2023 G01 WH040 C 4 5928 6600 2018 Market profoma, 275402 2023 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 2023 S10 RE040 A 1 2966 2966 KFC & LONG JOHN SILVERS , 275455 2023 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 2023 S11 RE010 A 1 4148 4148 CHASE , 275579 2023 S09 OF020 B 1 3040 3040 2022 INCOME VERBAL PER OWNER 275700 2023 S05 HC020 A 1 104299 71878 DENTON RETIREMENT RESIDENCE 2016 INC, 277902 2023 C02 WH060 B 1 5000 5000 2023 INCOME 278256 2023 S05 RE010 A 1 5245 5245 NORTHSTAR BANK , 278287 2023 S09 OF010 C 1 10338 10323 2019 income proforma, 278288 2023 S09 RE010 A 1 19897 19897 NORTHSTAR BANK , 278291 2023 C02 OF015 A 1 14454 14545 2023 INCOME 278299 2023 S05 AA002 A 1 0 34833 MED OFFICE (BLDG #3) NULL 278580 2023 S05 OF015 B 1 9153 9153 2015 proforma, 2016-CO* NNN are $3.55 278598 2023 G01 FL001 A 2 254961 255061 CHECK PROCESSING CENTER (HIGH TECH) 2018 Market Proforma OWNER OCCUPIED, WORKED WITH R278598, 278609 2023 G01 FL001 A 2 254961 255061 CHECK PROCESSING CENTER (HIGH TECH) 2018 Market Proforma OWNER OCCUPIED, WORKED WITH R278598, 278643 2023 S11 RE010 B 1 3981 3981 NORTH TEXAS BANK 2014 Proforma, 278646 2023 S11 AA001 C 1 10780 10140 2018 proforma tenent pays utilities, 278978 2023 C02 RE010 A 1 4436 4436 WELLS FARGO 2015 income proforma, 278979 2023 C02 RE040 A 1 1236 1236 SHAKES FROZEN CUSTARD 2017 Proforma, 278980 2023 G01 SC020 A 3 22400 22327 HEBRON CROSSING 2022 INCOME/EXP 278981 2023 C02 RE090 A 1 74172 74172 KROGER/FUEL CENTER 2014 proforma, 279361 2023 S14 RE010 A 1 4878 4878 NORTHSTAR BANK , 279362 2023 G01 SC020 C 1 42263 42263 NORTHSTAR CENTER 2022 INCOME 279371 2023 G01 FL020 A 1 8357 8357 ACCESS TECHNOLOGY SYSTEMS 2023 Market Proforma, 279389 2023 S11 WH020 B 1 30411 30411 SYRACUSE SAUSAGE OWNER OCCUPIED, 279699 2023 S09 OF020 B 1 3654 3654 2023 PROFORMA. Owner occupied, 279835 2023 G01 FL020 B 1 7880 7880 2022 PRFORMA 279836 2023 G01 WH040 B 5 8803 122625 2022 PROFORMA 279842 2023 S09 RE005 A 1 8061 8061 NT BATTERIES , 279843 2023 G01 SC045 B 1 11492 10857 NULL 279845 2023 S09 RE010 A 1 4585 4585 BANK OF AMERICA 2015 pro, 279853 2023 S09 RE010 A 1 2932 4182 BBVA COMPASS 2023 - 100% VACANT DURING 2022. 279854 2023 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 2023 G01 SC045 A 3 19591 19266 ARBOR CROSSING 2022 INCOME.- Partial year income due to sale. 279924 2023 S05 RE006 A 1 7176 7892 Kwik Kar 2018 INCOME PROFORMA, 279936 2023 S05 RE005 A 1 5850 5850 Discount Tire , 279937 2023 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 2023 S05 OF020 A 1 5051 5051 , 280597 2023 S09 RE090 A 1 43556 43556 WALMART NBHD MARKET , 281438 2023 0 256043 229494 2007 INCOME - TAX CREDIT PROPERTY, 281447 2023 S05 OF002 A 1 2361 2361 , 281449 2023 C02 AA001 A 1 50691 48612 Trinity Plaza MOB 2 2019 income-Imp Only-, =L::B Ratio 4:1 - Land @ $8.00 281450 2023 C02 OF010 B 1 59322 48983 TRINITY PLAZA MOB 1 2019 income-Imp only, Calculated 4:1 L:B Ratio @ $8.00 281812 2023 S09 SP005 A 1 15638 11642 Celebration Banquet Facility 2019 proforma-excess land, 281813 2023 S09 RE070 A 1 8250 6965 2017 income, 281814 2023 S09 OF010 A 1 5272 5272 OWSLEY VISION NULL 281928 2023 C02 WH060 B 1 7040 6000 2013 PROFORMA, 281937 2023 G01 SC045 A 4 5355 5297 STRIP CENTER 2022 PROFORMA. INCOME ONLY. DOMINO'S OWNER OCCUPIED. 281945 2023 G01 WH040 C 4 35672 46450 2023 - THIS INCOME VALUATION WILL BE FOR THE SELF STORAGE PORTION OF THE PROPERTY. THE "F" INCOME VALUATION WILL BE FOR THE RV PARK PORTION OF THE PROPERTY. ADD THE VALUE OF THE RV PORTION WITH THE SELF STOARAGE PORTION & RES IMP AND LAND PORTION TO GET 281947 2023 S10 RE055 A 1 5185 5185 BLOCKBUSTER NULL 282102 2023 S09 OF015 A 1 66333 64267 2021 INCOME 282104 2023 C02 HC010 A 1 22719 22719 AUTUMN LEAVES ASSISTED LIVING 2016 INCOME, 282106 2023 G01 WH015 A 3 360230 360230 BEHR PAINT 2018 Market ProformaOWNER OCCUPIED. NEW ADDITION!!! WAS PARTIAL COMPLETE FOR 2013., 282107 2023 S05 WH025 B 1 91661 74861 , 282117 2023 S05 WH020 B 1 263968 217240 Flowers Baking 2018 income proforma. OWNER OCCUPIED, 282138 2023 S10 RE010 A 1 6884 6884 CAPITAL ONE BANK 2017 Proforma, 282695 2023 G01 WH015 A 3 330000 330000 Alliance Gateway #49 OVERLAPPING PROPERTY. 61% IN DENTON CO.AND 39% IN TARRANT COUNTY, 282709 2023 S05 RE070 A 1 7736 7736 2019 proforma, 282731 2023 S11 WH060 B 1 5000 5000 2023 INCOME 282765 2023 S10 RE040 A 1 3100 3100 TACO BELL , 282835 2023 G01 MF001 B1 2 344868 345872 ESTATES AT VISTA RIDGE APTS 2022 INCOME 282837 2023 C02 WH025 B 1 8518 6988 2015 pro, 2013- CO* asking $8.53 sq ft 282977 2023 S09 RE055 A 1 11520 11520 2013 PROFORMA, 282981 2023 G01 WH040 A 3 150703 153379 2023 INCOME. PARKING/RV NRA=47,717 s/.106 Units- Rent=4.91/SF or $184.35 unit/month 282983 2023 G01 WH040 A 3 150703 153379 2023 INCOME. PARKING/RV NRA=47,717 s/.106 Units- Rent=4.91/SF or $184.35 unit/month 283360 2023 G01 WH040 A 2 143805 121507 SECURLOCK NRA = 153,748 SF. 139,768 SF FOR MINI STG & 13,980 SF UNCOVERED PARKING PER AERIAL. 2022 - INC/EXP 283361 2023 G01 SC045 B 1 9620 9636 STRIP CENTER 2021 INCOME, 283692 2023 G01 FL020 A 1 7560 7560 2022 INCOME/EXP 283913 2023 G01 MF020 C 6 12 12 2019 SCHEDULE, 284477 2023 S08 SE036 B 1 46500 46500 SWISHER COURTS NULL 284488 2023 G01 OF025 A 1 102072 98750 LAKESIDE OFFICE CENTER 2023 INCOME - TIAA THAT OCCUPIES 87.39% OF BLDG WILL VACATE LATE 2023 OR EARLY 2024 WHEN THE NEW BLDG LOCATION IN FRISCO IS READY TO BE OCCUPIED IN 24' 284496 2023 C03 RE005 A 1 7498 7498 FIRESTONE 2016 pro, 285048 2023 S09 RE070 A 1 4973 4973 I-HOP , 285049 2023 S09 RE040 A 1 3532 3532 FREDDY'S FROZEN CUSTARD 2018 income, 285050 2023 S09 RE070 A 1 6652 6652 ROSAS CAFE 2018 PROFORMA, 285051 2023 G01 SC030 A 1 197474 196945 THE MARKETPLACE - HIGHLAND VILLAGE 2023 RENT ROLL ONLY NO EXPENSES - RR INLCUDES BANK 285062 DID NOT INCLUDE IN INCOME 285052 2023 S09 OF010 A 1 7833 6572 2018 proforma, 285053 2023 G01 SC030 A 1 197474 196945 THE MARKETPLACE - HIGHLAND VILLAGE 2023 RENT ROLL ONLY NO EXPENSES - RR INLCUDES BANK 285062 DID NOT INCLUDE IN INCOME 285055 2023 S09 AA002 A 1 52338 51354 C*, 285058 2023 G01 SC045 A 2 7974 7721 STRIP CENTER 2022 INCOME 285059 2023 S09 RE070 A 1 6051 4743 HILLSIDE GRILL 2019 proforma using 2017 lease., New lease signed in 2017. See images 285060 2023 S09 HC005 A 1 5459 5459 2018 income, 285061 2023 G01 SC030 A 1 197474 196945 THE MARKETPLACE - HIGHLAND VILLAGE 2023 RENT ROLL ONLY NO EXPENSES - RR INLCUDES BANK 285062 DID NOT INCLUDE IN INCOME 285063 2023 G01 SC030 A 1 197474 196945 THE MARKETPLACE - HIGHLAND VILLAGE 2023 RENT ROLL ONLY NO EXPENSES - RR INLCUDES BANK 285062 DID NOT INCLUDE IN INCOME 285197 2023 G01 SC015 B 1 28558 24273 CASTLE HILLS VILLAGE SHOPS ASKING RENT $22NNN 285202 2023 G01 FL020 A 1 17494 16986 Progressive Insurance 2019 Market Proforma OWNER OCCUPIED, 285893 2023 S05 OF020 B 1 2945 2945 2018 INCOME PROFORMA (OWNER OCCUPIED), 285894 2023 S05 OF010 A 1 2837 2837 2015 Proforma. Owner occupied, 285895 2023 S05 OF020 B 1 5816 5750 2013 INCOME. TENANTS PAY UTILITIES (OFFICES ARE INDIVIDUALLY METERED., 285896 2023 S05 OF020 B 1 9963 8469 2022 income 2,996 sq ft owner occupied, 285897 2023 S05 OF020 B 1 5940 5700 2022 PROFORMA. 1ST FLOOR VACANT. NO LONGER OWNER OCCUPIED. ASKING RENTS $19 + NNN 285904 2023 S05 OF020 B 1 3869 3134 2015 pro, 286253 2023 S09 RE090 A 1 64165 64165 KROGER 2014 proforma, 286257 2023 G01 SC020 A 3 63853 62726 THE PINES OF FLOWER MOUND 2023 INCOME 286259 2023 G01 SC020 A 3 63853 62726 THE PINES OF FLOWER MOUND 2023 INCOME 286552 2023 G01 MF001 B1 4 345310 290110 VISTA 121 APTS 2022 INCOME/EXP. PROPERTY SOLD 10/2020. USE DIRECT CAP. 287438 2023 C02 AA001 A 1 3934 3934 WACHOVIA BANK 2018 proforma, 287575 2023 G01 OF025 A 1 37941 35158 2023 INCOME. ALL LEASES CONVERTED TO FSG+E. PARTIAL OWNER OCCUPIED. 287577 2023 G01 OF025 A 1 167345 163336 Ally Financial 2023 Income 287578 2023 G01 OF025 A 1 78601 80038 HORIZON HEALTH CORP 2023 MARKET PROFORMA 287599 2023 G01 SC045 C 1 16268 16625 VALLEY RIDGE SQUARE 2023 PROFORMA. BELOW MARKET RENT. 287755 2023 S10 RE055 A 1 7360 7360 AUTO ZONE 2016 income proforma, 287756 2023 G01 SC045 A 2 11072 11275 STRIP CENTER 2023 INCOME 287797 2023 S05 OF010 C 1 3890 3411 3 TENANT BLDG 2022 INCOME 287798 2023 S05 OF002 C 1 1696 1696 2014 PROFORMA, 288214 2023 S05 OF010 A 1 14565 14565 2022 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 2023 S09 RE010 A 1 6518 6518 , 288217 2023 S09 OF010 A 1 7381 7381 Dental Depot 2019 PROFORMA-OWNER OCC, 288218 2023 S09 RE040 A 1 3398 3398 CHICKEN EXPRESS , 288221 2023 C02 HC030 A 1 62193 62193 proforma, 288222 2023 C02 HC035 A 1 114913 47547 Texas clinic @ Preston 2022 PROFORMA. 288377 2023 S09 RE070 A 1 7110 7110 TEXAS ROADHOUSE 2014 Proforma, 288379 2023 G01 SC045 A 3 12808 11024 FLOWER MOUND NORTHWEST PLAZA 2022 INCOME 288380 2023 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 2023 S09 OF010 A 1 3640 3640 KID CARE PEDIATRICS 2022 PROFORMA 288382 2023 S09 OF010 A 1 8780 6864 2023 PROFORMA. 75% Owner Occuppied Medical, 288398 2023 G01 FL020 A 3 88155 91033 74% office, 288399 2023 G01 FL020 A 3 135254 136464 TECH CENTER A 2022 INCOME 288400 2023 S09 OF002 B 1 1285 1285 , 288401 2023 S09 OF002 B 1 1820 910 Excess Land, 288431 2023 C02 RE100 A 1 6726 6726 ALL CREATURES VET CLINIC , 288456 2023 G01 WH040 A 2 106015 81932 KELLY ROAD STORAGE NRA=83,646 SQ FT - 91% IN DENTON COUNTY &(7325 FT) 9% IN DALLAS COUNTY. 2022 Income .Hight % climate control, 288462 2023 G01 SC045 B 1 14745 14690 HEBRON FAIRWAY CENTER NULL 288464 2023 S14 WH040 C 1 2716 2716 , 290240 2023 S10 RE030 A 1 12083 12083 2015 pro, 290246 2023 S10 RE055 A 1 30122 30122 2022 PROFORMA-OWNER OCC W/290248, 290891 2023 C02 AA001 A 1 49194 49194 SELECT SPECIALTY HOSPITAL 2023-Tenant gave notice to vacate in May 2021. Physically vacated May 2022. Signed 6 month extension. Ran as Vacant. Still Vacant 2023 290929 2023 G01 WH035 A 1 16848 16848 SCHWAN'S 2023- APPX 50% OFFICE. MUCH SMALLER REFRIGERATION SPACE COMPARED W/ OTHER WH035'S. VALUED USING DC. 290950 2023 S11 RE040 A 1 2445 2445 CHICKEN EXPRESS , 290962 2023 S10 SC010 A 1 217712 217712 WALMART , 290965 2023 S10 RE010 A 1 5126 5126 WELLS FARGO BANK 2015 proforma, 290966 2023 S10 RE040 A 1 3236 3236 WENDYS 2011 proforma, 290967 2023 G01 SC045 A 2 7344 6905 STRIP CENTER 2022 INCOME 290968 2023 S10 RE010 A 1 4030 4030 BB&T 2015 income proforma, 290969 2023 G01 SC045 A 3 37336 36491 STRIP CENTER 2022 Income 290974 2023 G01 SC045 C 2 24162 17760 MCGEE CENTER 2022 INCOME 290975 2023 G01 FL020 B 1 26580 27848 MCGEE LANE 2022 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 2023 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 2023 S09 RE010 A 1 4338 4338 CHASE , 291025 2023 G01 SC030 A 1 160512 160512 HIGHLANDS RANCH 2022 INCOME/EXP W/269691,269690,291025, 291769 2023 S11 OF020 B 1 3700 3700 2011 owner occ, 292291 2023 G01 WH040 A 2 81988 69631 2023 INCOME STATEMENT 2023 - ADDITION OF NEW 24,414 SF. AT BACK OF PROPERTY. 2021 INC/EXP. 359 Total Units. 37% CC, 2019- Parking NRA = 4910 - 21 units. Rent is $5.78 or $112.76 month. 292566 2023 S08 RE070 A 1 0 7340 TEXAS LAND & CATTLE 2010 proforma, 292799 2023 G01 MF001 B1 1 493234 442687 BOULDER RIDGE APTS 2022 INCOME 292814 2023 S09 HC035 A 1 10060 10060 2018 profoma, 293821 2023 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 2023 S09 OF020 A 1 5076 5076 2019 lawsuit, 295434 2023 S05 RE030 A 1 9020 9020 2015 pro, 295994 2023 S14 OF015 B 1 6047 6047 , 296002 2023 C02 OF001 A 1 2380 2380 2019 PROFORMA---DENTIST OFFICE-OWNER OCC, 296003 2023 C02 OF001 B 1 2807 2807 Owner occupies 1 suite & leases other one. 2014 Now 100% occ., 296004 2023 C02 OF001 B 1 2368 2368 2017 Proforma, 296005 2023 C02 OF001 B 1 2470 2479 2019 proforma, 296009 2023 C02 OF001 A 1 4200 4200 2015 pro, 296011 2023 C02 OF001 A 1 2365 2365 2019 proforma. Request income and expenses next year., 296012 2023 C02 OF001 A 1 16853 16853 2015 pro, 296013 2023 C02 OF001 A 1 16853 16853 2018 proforma, 296017 2023 C02 OF001 B 2 2549 2549 2019 proforma, 296020 2023 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 2023 C02 OF001 B 2 3625 3625 2019 proforma, 296022 2023 C02 OF001 B 2 3625 3625 2019 proforma, 296023 2023 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 2023 C02 OF001 B 2 2480 2480 2015 proforma, 296025 2023 C02 OF001 B 2 4960 4960 2019 income proforma, 296026 2023 C02 OF001 B 2 4960 4960 2019 income proforma, 296027 2023 C02 OF001 B 2 2441 2441 2019 proforma. Slightly lower than condos in building due to warehouse space in back., 296836 2023 S05 MF025 B2 1 2960 2880 , 296937 2023 S05 WH001 A 1 83325 83325 2012 proforma, 296952 2023 G01 WH040 B 2 51605 73161 2022 INC/EXP 544 units. Plus 32 RV Parking, 297179 2023 G01 MF010 A 1 226040 195520 THE BRIDGEMOOR APTS 2022 INCOME 297288 2023 S05 SC010 C 1 114715 119769 HOME DEPOT , 297289 2023 G01 SC045 A 2 36765 35716 DENTON TOWNE CROSSING 2022 INCOME 297290 2023 S05 RE040 A 1 2470 2470 CARLS JR , 297291 2023 S05 RE040 A 1 4387 4387 CHICK FIL A , 297292 2023 G01 SC045 A 1 4844 4844 RESTAURANT STRIP NULL 297294 2023 S05 RE010 A 1 4964 4964 WELLS FARGO BANK 2015 pro, 297295 2023 G01 SC045 A 2 36765 35716 DENTON TOWNE CROSSING 2022 INCOME 297296 2023 S05 RE040 A 1 2395 2395 LONG JOHN SILVERS , 297297 2023 G01 SC045 A 2 36765 35716 DENTON TOWNE CROSSING 2022 INCOME 297298 2023 S05 RE005 A 2 7736 7736 NATIONAL TIRE & BATTERY 2015 pro, 299103 2023 S05 OF001 A 1 2578 2578 2014 proforma 1/2 owner occupied, 299104 2023 S05 OF001 A 1 4146 4146 2017 proforma, 299105 2023 S05 OF001 A 1 3231 3000 2014 Proforma, 299106 2023 S05 OF001 A 1 3779 2837 2019 Proforma, 299596 2023 G01 WH015 A 3 345080 347360 Beauticontrol 2022 INC/EXP 300162 2023 S10 OF020 B 1 6600 6600 , 300517 2023 C02 RE006 A 1 3510 3510 , 300524 2023 S05 RE010 A 1 2785 2785 WASHINGTON FEDERAL SAVINGS 2015 pro, 300529 2023 G01 MF001 B2 1 241095 233288 WIMBLETON COURT APTS 2023 INCOME - 2022 SALE-PORTFOLIO PRICE PER COSTAR / INCOME STATEMENT PROVIDED - WORK W/LAND ACCOUNT 80391, 301073 2023 S05 WH060 A 1 6150 6150 2017 pro, 301421 2023 S14 RE045 C 1 3736 3256 COKER FUNERAL HOME 301424 2023 S05 OF010 A 1 5755 5755 2022 PROFORMA. SINGLE TENANT. LEASE UP IN 11/2023. TENANT HASNT RENEWED. 301425 2023 C02 OF010 A 1 5824 5824 2023 INCOME 301466 2023 S09 RE055 A 1 6014 6014 JARED JEWELERS 2023 PROFORMA, 301595 2023 G01 SC045 B 1 14063 14052 LEWISVILLE TOWN CENTER 2023 INCOME INCLUDES NNN. 3,738 sq ft Owner Occupied. 301607 2023 S09 SE030 A 1 27236 27236 Win Kids Sport 2022 PROFROMA. DIRECT CAP. OWNER WOULD NOT PROVIDE ACTUALS. 301764 2023 G01 FL020 A 1 3526 3526 NULL 301765 2023 G01 FL020 A 1 4750 4750 RUMSEY CONSTRUCTION NULL 301774 2023 S11 RE005 A 1 8000 8000 National Tire and Battery , 301806 2023 G01 WH015 A 2 153966 150770 2018 Market ProformaOWNER OCCUPIED. GRAPHICS PRINTING FACILITY. 82,364SF WAS BUILT IN 2006. FRONTS I-35, 301807 2023 S05 MF002 A 2 36804 32420 404 INDUSTRIAL DENTON APTS 2022 INCOME 301809 2023 S14 RE030 B 1 9328 9328 KIDS CORRAL 2015 pro, 301825 2023 G01 SC020 A 2 47518 50622 TEEL VILLAGE - PH IV AND V 2023 PROFORMA. INCOMPLETE RENT ROLL.NEED TO BE EQUITABLE WITH 272361 301826 2023 S10 RE005 A 1 8056 8056 FIRESTONE 2016 proforma, 301827 2023 G01 SC045 A 2 12125 12125 STRIP CENTER NULL 301840 2023 S05 RE055 B 1 2975 2975 2014 INCOME. USED CAR SALES, PURCHASED IN 2006 FOR $650K. 301902 2023 G01 SC045 A 2 15103 14431 STRIP CENTER 2023 INCOME 301913 2023 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 2023 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 2023 S09 SE030 A 1 36660 36660 2015 PROFORMA, 301920 2023 S08 RE055 B 1 7360 7360 2016 pro, 301922 2023 C02 HC035 A 1 85574 77800 PLANO PEDIATRIC 2023 LEASING ACTIVITY. LESS VACANCY THAN PREVIOUS YEAR. ACTUALS REQUESTED BUT NOT PROVIDED HIGH VACANCY PROPERTY. DISTRESSED ASSET. BOUGHT AND BEING REPOSITIONED. 301932 2023 G01 SC030 A 1 160512 160512 HIGHLANDS RANCH 2022 INCOME/EXP W/269691,269690,291025, 301933 2023 S09 RE040 A 1 2728 2728 TACO BELL 2012 proforma, 302026 2023 S08 OF010 A 1 14779 14611 2019 proforma, 302029 2023 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 2023 S05 RE055 B 1 8990 9014 2009 proforma, 302047 2023 G01 SC045 C 1 3000 3000 STRIP CENTER 2019 PROFORMA Owner occupies 1130SF, son occ 1830SF, PIZZA AND LAUNDRY MAT 302060 2023 S11 WH025 B 1 14800 16300 , 302062 2023 S14 OF020 A 1 6091 6430 WOODLANDS OFFICE PARK 2022 PRO FORMA, 2016-CO* shows new lease 1,300sq ft signed 12/15 $13.38 NNN & 650 sq ft vacant @ $12.92NNN 302093 2023 C02 WH025 B 1 16584 16854 , 302116 2023 G01 FL020 B 1 9940 9940 2020 PROFORMA. OWNER OCCUPIED. 303038 2023 G01 FL020 A 1 25280 25280 NULL 303043 2023 G01 SC045 B 3 16030 15474 KELLY SHOPPING CENTER 2022 INCOME 303044 2023 G01 FL020 A 1 28383 42381 NULL 303067 2023 S09 RE035 A 1 14712 14712 CVS , 303071 2023 S09 OF020 A 1 5800 5800 2019 proforma, 303131 2023 G01 WH040 C 3 48400 37225 Income Proforma EXCESS LAND., 303160 2023 C03 RE070 A 1 8212 7092 TEXAS ROADHOUSE 2017 proforma. Excess land is parking only because power lines( not sellable), 303211 2023 S09 OF010 A 1 9312 9357 2023 INCOME ONLY 303212 2023 S09 OF010 A 1 11484 10258 WINDSOR CENTER 2019 INCOME (ALL GROSS LEASES), 303214 2023 S09 OF020 B 1 9392 9245 2022 RENTS NO EXP WORKED IN DC, 4/11/13 CO* shows only 1,704 Sq ft vacant. asking $16-$18NNN 303216 2023 S09 OF020 A 1 9740 9823 2022-$27.83/sft Gross, 2019 income, , 2020 ACTUALS (All leases grossed up for rental rate as owner occupies part, and one tenant is on a gross lease.) 303218 2023 S09 OF020 A 1 9662 9772 2022 INCOME, 303219 2023 C02 OF015 A 1 9610 9613 2023 INCOME RENT ROLL P&L - ACTUALS COMING IN CLOSE TO 2021 PURCHASE PRICE 303220 2023 S09 OF020 A 1 10962 11013 MULTI-TENANT OFFICE 2022 INCOME/EXP 303544 2023 G01 WH015 A 1 64326 64326 2022 PRO FORMA 303545 2023 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 2023 G01 WH015 A 3 748710 748831 CS LAKESIDE 20 LIMITED, LLP NULL 303555 2023 G01 WH015 A 2 274090 274090 Single Tenant. 303687 2023 S05 RE070 A 1 5220 4500 CAJUN BAYOU RESTAURANT 2017 income proforma, 303963 2023 S09 RE040 A 1 3226 3226 WHATABURGER , 304860 2023 C02 RE055 A 1 3063 3063 , 304861 2023 G01 SC045 B 1 21542 20995 WEST HEBRON PLAZA 2019 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 2023 S05 RE005 A 2 4889 4889 CHRISTIAN BROTHERS 2015 pro, 305182 2023 S05 RE025 B 1 1878 1878 , 305283 2023 S05 WH060 B 1 37750 31250 2014 Proforma, 305716 2023 S05 RE025 A 1 5206 5206 Quick Trip , 305786 2023 G01 FL020 A 3 51420 51420 2022 INC/EXP 305981 2023 S09 SC005 A 1 107000 107000 JC PENNEYS NULL 305982 2023 G01 SC030 A 1 226818 233345 ROBERTSON'S CREEK 2022 INC/EXP OTHER INCOME IS BELK LAND LEASE, 305998 2023 G01 SC030 A 1 226818 233345 ROBERTSON'S CREEK 2022 INC/EXP OTHER INCOME IS BELK LAND LEASE, 305999 2023 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 2023 S05 RE040 A 1 2800 2800 VACANT FAST FOOD , 306004 2023 C02 WH060 B 1 4000 4000 2023 INCOME 306382 2023 S09 OF001 B 1 2304 2304 2019 proforma, 306383 2023 S09 OF001 B 1 3905 3905 2016 proforma, 306384 2023 S09 OF001 B 1 4968 4968 2015 proforma, 306387 2023 S09 OF001 A 1 4974 4845 OFFICE BUILDING 6 2023 PROFORMA. GROSS LEASES. 2022 COSTAR RENTS $18/SF-NNN 306690 2023 S10 RE005 A 1 6996 6996 Discount Tire 2010 Inc proforma, 306691 2023 S10 WH040 A 1 26549 24400 PROFORMA. ADD IN EXCESS LAND, 306692 2023 S10 RE005 A 1 5042 5042 2014 proforma-owner occ, 306693 2023 S10 RE055 B 1 6960 6960 ORIELLYS 2017 proforma, 306694 2023 S05 WH060 B 1 12500 12500 200,000 s.f. total in development, 306695 2023 S05 WH060 B 1 12500 12500 200,000 s.f in development, 306696 2023 G01 WH015 B 1 30000 32500 2021 INCOME, Per CoStar asking $5.95 306697 2023 S05 WH060 B 1 12500 12500 200,000 s.f. in development, 306698 2023 S05 WH060 B 1 12500 12500 200,000 s.f. in development, 306705 2023 S05 RE010 B 1 11906 10533 POINT BANK 2009 PROFORMA, 306721 2023 G01 MF015 A 3 254027 254025 QUAIL CREEK APTS PH II LIHTC. 2022 Income - Tax Credit Property - worked with R526962,R306722,R306725, 307360 2023 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 2023 S09 WH060 B 1 46872 46250 NULL 307406 2023 C03 AA001 A 1 28101 20034 Austin Ranch Retail 2019 income, 307407 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 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 2023 S09 OF001 B 1 1210 1288 CO* $14.76, 307594 2023 S09 OF001 B 1 1210 1210 Proforma, 307595 2023 S09 OF001 B 1 1210 1210 Proforma, 307596 2023 S09 OF001 B 1 1210 1210 2015 pro, 307597 2023 S09 OF001 B 2 1210 1210 2015 pro, 307598 2023 S09 OF001 B 2 1210 1210 2015 pro, 307599 2023 S09 OF001 B 2 1210 1210 2015 pro, 307600 2023 S09 OF001 B 2 1210 1210 2015 pro, 307601 2023 S09 OF001 B 2 1210 1210 2015 pro, 307602 2023 S09 OF001 B 2 1210 1210 2015 pro, 307603 2023 S09 OF001 B 2 1210 1210 2019 pro, 307604 2023 S09 OF001 B 2 1210 1210 2015 pro, 307608 2023 C02 OF001 B 1 2789 2789 2019 Proforma. Owner Occupied, 307609 2023 C02 OF001 B 1 3130 3130 2015 pro, 307720 2023 G01 WH015 B 1 26000 27704 2021 INCOME, 308269 2023 G01 SC045 B 1 18012 17836 STRIP CENTER 2022 INCOME 308270 2023 C02 OF010 A 1 17299 17340 2023 INCOME - ACTUALS SHOW LESS 308271 2023 C02 RE030 A 1 14196 14196 MONTESSORI 2018 proforma, 308273 2023 S09 HC010 A 1 25670 25670 AUTMN LEAVES FLOWER MOUND , 308383 2023 S05 OF010 A 1 7473 7473 2023 income provided 308388 2023 G01 WH040 B 2 108868 97050 STORAGE SOLUTIONS 2022 INCOME 767 units. 28% Climate controlled., 308392 2023 G01 FL020 B 1 39970 39750 ZANDER PLACE 2022 INCOME 308419 2023 G01 FL020 A 1 61880 61800 2022 income, 2017 rent roll @ $10 NNN (2012 lease) 308422 2023 G01 FL001 A 1 90000 90200 LAKESIDE COMMERCE CENTER II (1600) 2022 INCOME 308515 2023 S09 RE005 A 1 7802 7802 FIRESTONE 2018 proforma, 308795 2023 G01 MF001 B1 1 246565 184827 BELL STONEBRIAR APARTMENTS 2022 INCOME/EXP 308796 2023 G01 MF001 B1 2 298494 294694 STONEBRIAR OF FRISCO 2022 INCOME/EXP 309101 2023 S05 OF010 A 1 6099 4590 2023 PROFORMA 309244 2023 S05 OF010 A 1 10079 10226 2023 Proforma 309252 2023 S09 RE045 A 1 12049 12049 , 309256 2023 G01 FL020 A 1 208321 207953 2023 RENT ROLL 309259 2023 S10 RE030 A 1 16872 16872 KIDS - R- KIDS DAYCARE 2017 proforma, 309277 2023 C02 OF001 B 1 5005 5005 2019 proforma Owner Occ, 309281 2023 C02 OF001 B 1 5995 5995 OWNER OCCUPIED, 309282 2023 C02 OF001 B 1 5974 5974 2019 PRO FORMA, 309283 2023 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 2023 C02 OF001 B 1 5076 5076 Kidz Dental 2016 .income proforma - 80% owner occ, 309497 2023 S05 WH060 B 1 22896 23500 WAREHOUSE OWNER OCCUPIED, 309668 2023 S14 RE025 B 1 2309 2309 Chevron & Subway , 309760 2023 G01 SC045 B 1 10570 10465 ROSEMEADE HEIGHTS PLAZA 2022 INCOME & EXP 309865 2023 S09 MF002 B1 4 21180 19500 ELMWOOD APTS 2022 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 2023 S09 RE010 A 1 5540 5540 WELLS FARGO 2015 pro, 309875 2023 S09 OF010 A 1 5453 5500 AGAPE MEDICAL CLINIC 2022 PROFORMA. ASKING $21.50 NNN. 2000SF SHELL. MAJORITY OWNER OCCUPIED. 309876 2023 S09 RE030 A 1 14674 14674 Kids R Kids 2015 pro, 309920 2023 S11 RE005 A 1 5016 5016 CHRISTIAN BROTHERS AUTOMOTIVE , 309921 2023 G01 SC045 A 3 4838 4852 RETAIL STRIP 2022 RENT ROLL 309971 2023 S05 WH025 B 1 40760 40760 2023 INCOME 309975 2023 C02 OF010 A 1 11294 11005 2015 proforma w/ R309975. Owner occupies 3,678 sq ft, Acct 309976 has some shell space. 309976 2023 C02 OF010 A 1 11294 11005 2015 proforma w/ R309975. Owner occupies 3,678 sq ft, Acct 309976 has some shell space. 309982 2023 S11 WH060 A 1 15000 15000 2022 Income. 28,000SF of Excess Land 310052 2023 S05 SE030 A 1 13100 13100 BRICKHOUSE GYM 2019 income proforma, 310054 2023 S09 OF015 A 1 4024 4031 NORTH POINT OFFICE BLDG 2022 PROFORMA. NO ACTUALS PROVIDED. 310055 2023 S09 OF010 A 1 7915 7915 , 310056 2023 S09 OF010 A 1 16384 17000 2019 income, 11/15 no new Co*. lease rate & NNN per costar 310057 2023 S09 OF010 A 1 5273 5273 2023 PROFORMA. ASKING RENTS IN CENTER = $23.50 + NNN 310058 2023 C02 OF010 A 3 17670 17961 2022 DIRECT CAP. NO ACTUALS. 310064 2023 S10 OF015 A 1 47802 47787 OFFICE STRIPS 2022 INC/EXP 310075 2023 S09 OF020 A 1 11080 11080 2019 PROFORMA. Approx 50% owner occupied. approx 5 other tenants, 310087 2023 S09 OF015 B 1 16051 16051 NULL 310091 2023 C02 OF001 A 1 2450 2450 Medical Condo Office 2022 PROFORMA. OWNER OCCUPIED 310110 2023 S09 RE055 A 1 16231 16231 Going Bonkers 2019 income proforma-owner occ, CLASS 390 LIKE CHUCK E CHEESE 310112 2023 S09 OF010 B 1 4837 4995 2017 income, 4/16 FOR SALE $1.1MILL 310113 2023 S05 WH060 B 1 10415 10415 BOBCAT DEALERSHIP 2017 INCOME. Excess land, 310126 2023 S11 WH060 B 1 14300 14300 2019 Income Proforma, 310127 2023 C02 WH060 B 1 16200 16200 2018 income proforma, 310142 2023 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 2023 S14 MF002 A 2 23560 23560 11118 MARION RD APTS 2017 INCOME (NO RENT ROLL).. 2 bed & 1.5 baths $795 per unit, 310154 2023 S14 MF002 B2 4 4368 2184 NULL 310166 2023 G01 WH015 A 3 464226 472500 Alliance Gateway #72 COSTAR 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 2023 S10 RE035 A 1 13664 13664 CVS , 310612 2023 G01 FL020 B 1 39925 39854 2022 INCOME 310615 2023 S10 RE035 A 1 14830 14830 WALGREENS 2013 PROFORMA, 310616 2023 S05 RE055 A 1 800 800 2015 PROFORMA, 310626 2023 C02 OF020 A 1 8897 8897 2019 PRO FORMA, OWNER OCCUPIED, 310627 2023 C02 OF020 A 1 7094 7094 2023 MP - SHELL SPACE 310659 2023 S10 OF001 B 2 1552 1597 2015 income proforma, 310660 2023 S10 OF001 B 2 1445 1445 2015 pro, 310661 2023 S10 OF001 B 2 6672 6672 2015 pro, 310663 2023 S10 OF001 B 2 4947 4947 2010 proforma, 2019 fee appraisl for 670676 shows $23.00/ft 310664 2023 S10 OF001 B 2 1404 4995 SCOTT HASTINGS 2015 pro, 310666 2023 S10 OF001 B 2 1715 1715 2015 pro, 310712 2023 G01 SC045 A 2 8493 8493 RETAIL W/GAS NULL 310825 2023 G01 MF001 B1 1 251650 249920 BLUFFS AT VISTA RIDGE APTS 2022 INCOME/EXPENSE. SOLD 2/2022 310854 2023 C02 RE040 A 1 2240 2240 BURGER KING Value with 310855, 310855 2023 C02 RE040 A 1 2240 2240 BURGER KING Value with 310855, 310896 2023 C02 RE035 A 1 14643 14643 WALGREENS 2013 PROFORMA, 312358 2023 C02 OF001 A 2 3100 2569 2019 Proforma, 312360 2023 C02 OF001 A 2 2815 2765 2014 proforma, 312363 2023 C02 OF001 A 2 3606 3748 TRITTON DDS 2019 Proforma. Owner Occupied., 312364 2023 C02 OF001 A 2 2112 2112 2015 pro, 312365 2023 C02 OF001 A 2 2565 2565 2014 proforma, May be leasing Executive offices. See costar 11/19/2014 312366 2023 C02 OF001 A 2 1804 1804 2015 pro, 312367 2023 S09 OF001 B 2 1305 1305 C*, 312368 2023 S09 OF001 B 2 557 1050 , 312369 2023 S09 OF001 B 2 1050 1050 NULL 312372 2023 S09 OF001 B 1 1289 1289 , 313515 2023 S09 HC020 A 1 136155 85776 , 314748 2023 G01 WH015 B 1 50000 50000 2021 INCOME. MULTI TENANT., per CoStar asking $4.95 rents 314868 2023 S05 MF007 B 1 7291 7291 , 314870 2023 S05 MF007 B 1 7202 7202 , 314877 2023 S05 MF007 B 1 12352 12352 , 314879 2023 S05 MF007 B 1 8084 8084 , 314922 2023 G01 MF001 A 3 270360 263150 Chadwick Apts 2022 INCOME/EXP 314976 2023 C02 RE055 A 1 7569 7569 OREILLYS 2017 pro, 315064 2023 S05 OF001 B 1 6129 6129 , 315066 2023 S05 RE030 A 1 12047 12047 2015 pro, 315299 2023 G01 SC030 A 1 294523 296296 RAYZOR RANCH MARKETPLACE NRA = 296,296 SF 315300 2023 G01 SC030 A 1 294523 296296 RAYZOR RANCH MARKETPLACE NRA = 296,296 SF 315301 2023 S05 RE040 A 1 3548 3548 , 315302 2023 S05 RE040 A 1 4595 4595 CHICK-FIL-A 2016 pro, 315303 2023 S05 RE040 A 1 3049 3049 WHATABURGER , 315310 2023 G01 WH040 B 3 78710 57710 GREENFILL STORAGE NULL 315312 2023 S14 WH040 B 1 0 20600 2010 PROFORMA, 315313 2023 S09 RE055 A 1 8558 8558 T-ROCK ROOFING & CONSTRUCTION 2019 INCOME PROFORMA 8,588 Total sqft. 5,134 sqft Flooring America (Frontage) .3,424 (Rear of building), 315383 2023 C02 OF001 A 2 2322 2322 2015 pro, 315485 2023 G01 FL020 B 3 20000 20000 NULL 315486 2023 G01 FL020 B 1 3400 3400 NORTH TEXAS CHIMNEY & HEARTH 2023 DIRECT CAP. 329831 2023 C02 AA001 B 1 8400 8181 Excess land, 329837 2023 C03 RE030 A 1 10700 10700 Legacy Day School 2018 proforma, 329843 2023 S09 OF020 A 1 8160 8010 2022 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 2023 S05 RE055 B 1 6840 6840 2016 income proforma, 330185 2023 G01 OF025 A 2 63420 63420 OWNER OCC 330568 2023 C03 OF010 B 1 33718 32943 Trinity North 2019 income, L:B 4:1 @ $8.00 330569 2023 C02 OF010 B 1 28468 30488 Trinity Medical Center Ph II 2019 Income, LAND 201056 L:B 4:1 @ $8.00 330575 2023 C02 AA001 A 1 38640 38640 2019 proforma, 330663 2023 C02 RE035 A 1 14126 14126 CVS , 330665 2023 S05 MF002 A 2 11796 11795 BERNARD STREET APTS 2023 INCOME, 330829 2023 G01 WH035 A 2 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 2023 S09 RE025 A 1 6108 5408 2019 INCOME, 330831 2023 S09 OF020 A 1 6589 6589 2019 proforma50% shell, LISTED FOR $1.8 MILLION, ASKING $20+NNN 330833 2023 S14 OF020 C 1 3057 3057 NRCHA 2015 pro, 330834 2023 S14 OF020 C 1 2000 2000 , 330837 2023 G01 OF025 A 2 234961 240000 LAKE VISTA 7 NULL 331045 2023 S09 RE055 A 1 12000 12000 SPEC 2019 Income Proforma-OWNER OCC, 331061 2023 C02 AA001 A 1 12200 12200 2023 DIRECT CAP. OWNER OCCUPIED. 331090 2023 S10 OF001 A 2 1285 1285 , 331266 2023 S05 RE040 A 1 2754 2754 TACO BELL , 331269 2023 S05 OF001 A 1 1762 1762 , 331270 2023 S05 OF001 A 1 2238 1881 2012 proforma, 331271 2023 S05 OF001 A 1 1291 1761 2015 pro, 331272 2023 S05 OF001 A 1 1881 1881 NULL 331273 2023 S05 OF001 A 1 1762 1762 2015 pro, 331368 2023 S11 RE025 A 1 5950 5950 VALERO , 331376 2023 S05 WH060 B 1 30100 30100 2016 proforma, CONFIDENTIAL. Last income given was 2013 331382 2023 S09 RE005 B 1 17750 17750 2019 proforma, 331425 2023 S05 RE070 A 1 6714 6714 2012 Proforma, 331462 2023 S10 OF001 A 2 4991 4991 2019 Proforma, 331465 2023 S11 RE040 A 1 3459 3459 MCDONALDS 2015 Profrorma, 331487 2023 S09 OF001 B 1 1210 1210 Proforma, 331488 2023 S09 OF001 B 2 1210 1210 2015 pro, 331489 2023 S09 OF001 B 2 1210 1210 2015 pro, 331490 2023 S09 OF001 B 1 1210 1210 Proforma, 331491 2023 S09 OF001 B 2 1210 1210 2015 pro, 331492 2023 S09 OF001 B 2 1210 1210 2015 pro, 331493 2023 S09 OF001 B 2 1210 1210 2015 pro, 331494 2023 S09 OF001 B 2 1210 4840 2023 PROFORMA BASED ON ASKING RENTS OF $24-$27/SF + NNN IN CENTER WORKUP FOR ALL 4 UNITS 331495 2023 S09 OF001 B 2 1210 1210 2023 PROFORMA BASED ON ASKING RENTS OF $24-$27 + NNN IN CENTER. SINGLE UNIT WORKUP, 331496 2023 S09 OF001 B 2 1210 1210 2023 PTOFORMA BASED ON ASKING RENTS OF $24-$27 + NNN IN CENTER. 331497 2023 S09 OF001 B 1 1210 1210 2023 PROFORMA BASED ON ASKING RENTS OF $24-$27/SF + NNN IN CENTER 331527 2023 G01 SC060 A 1 3609 3609 AT&T STORE NULL 331547 2023 C02 RE010 A 1 5166 5166 BANK OF AMERICA , 331548 2023 C02 RE040 A 1 3189 3189 WENDYS Remodel 2014. Land Acct 180438, 334697 2023 S05 OF010 A 1 11565 11565 , 12/2012- Asking $17 NNN 334841 2023 S09 OF020 A 1 4840 4840 2019 Proforma. Both halves are owner occupied, 334856 2023 S10 OF001 B 2 1869 1660 ALSTATE 2017 INCOME AND EXPENCE, 334857 2023 S10 OF001 A 3 1600 1660 2023 PROFORMA BASED ON ASKING RENTS 334858 2023 S10 OF001 B 2 1651 1755 2023 PROFORMA 334859 2023 S10 OF001 B 2 1631 1631 2019 Income Proforma, 334860 2023 S10 OF001 B 2 1689 1562 2013 Proforma. Partial Warehouse, 334926 2023 S05 WH060 A 1 15000 15000 2011 INCOME, 334975 2023 S10 RE025 A 1 5109 5109 Quick Trip , 335101 2023 S09 AA002 A 1 14425 6714 Excess Land, 335102 2023 G01 MF015 A 2 148569 97660 EVERGREEN @ VISTA RIDGE APTS 2023 INCOME/EXP. CHODO. SENIOR LIVING. INCOME RESTRICTIONS. 335133 2023 S05 MF002 A 3 18846 15824 STELLA STREET APARTMENTS 2019 Income, 335171 2023 S10 RE040 A 1 2844 2844 TACO BELL pro, 335178 2023 S05 OF010 A 1 14838 14838 2020. DIRECT CAP. NO INCOME PROVIDED. HISTORICAL ASKING RENT = $30.65 + NNN PER COSTAR. 335352 2023 G01 WH040 B 4 63170 90000 2022- P&L but no RR. Added 10% to Collected revenue for V/C.Included. Open parking in NRA. 335427 2023 G01 FL020 A 1 12016 12016 Advantage Supplies 2023 MARKET PROFORMA 335519 2023 S14 RE035 B 1 9080 9080 AUBREY PHARMACY & SPRINHILL MEDICAL AESTHETIC 2019 Proforma. Owner Occupies 8,000 sqft, leases 1,200 sqft, 336334 2023 G01 OF001 A 1 1228 1228 2019 pro forma, 336349 2023 S10 OF015 A 1 35168 30249 YEAGER OFFICE SUITES SMALL EXEC SUITES. 2021 INC/EXP. NO DETAIL. 336350 2023 S10 RE040 A 1 5753 5753 Braums 2019 proforma, 336388 2023 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 2023 S09 OF001 A 1 28598 30853 CONDOS 2022 INCOME/EXP. 336390 2023 S09 OF001 A 1 28598 30853 CONDOS 2022 INCOME/EXP. 336392 2023 S09 OF001 A 1 3037 3037 2019 PROFORMA. OWNER OCCUPIED, WORKED WITH 582591 (CONTIG OFFICE SPACE)., 336393 2023 S09 OF001 A 1 2312 2312 , 336394 2023 S09 OF001 A 1 28598 30853 CONDOS 2022 INCOME/EXP. 336395 2023 S09 OF001 A 1 3911 3911 NULL 336396 2023 S09 OF001 A 1 28598 30853 CONDOS 2022 INCOME/EXP. 336435 2023 S09 RE005 A 1 6271 6271 FIRESTONE 2016 pro, 336436 2023 G01 SC045 B 1 9648 9207 STRIP CENTER 2023 P&L / RENT ROLL 336595 2023 S11 RE005 A 1 4196 4196 JUST BRAKES Land acct 251776, 336598 2023 S11 RE040 A 1 2527 2527 TACO BUENO Land Account 257322, 336599 2023 S11 RE040 A 1 3065 3065 WENDYS 2018 proforma, 336600 2023 S09 RE010 B 1 3792 3792 BANK OF AMERICA , 336609 2023 S09 RE040 A 1 2986 2986 WENDY'S Land Acct 112388, 336619 2023 S10 RE010 A 1 4174 4174 WACHOVIA BANK Land account 530231, 336621 2023 S09 RE010 A 1 4574 4574 CITI BANK 2018 pro (IMP ONLY ACCT). Land account 285062, 337057 2023 S09 RE070 A 1 25085 25073 Sneaky Petes , 338652 2023 G01 WH040 A 2 80849 69875 ADVANTAGE STORAGE 2022 Income. 45% CC, 338677 2023 S10 RE025 A 1 6252 6252 Race Trac , 338780 2023 G01 MF001 A 1 282766 282169 PARK CENTRAL @ FLOWER MOUND APTS 2022 INCOME 338784 2023 S09 RE040 A 1 6652 6652 ROSA'S CAFE 2018 Proforma, 338806 2023 S05 RE055 A 1 7370 7788 2016, 339120 2023 G01 MF001 A 2 434639 352116 COLONIAL GRAND APTS 2023 INCOME 339121 2023 G01 SC020 A 3 35689 35389 THE MARKET AT HEBRON 2022 INCOME. Sprouts rent above market. 339123 2023 G01 SC020 A 3 35689 35389 THE MARKET AT HEBRON 2022 INCOME. Sprouts rent above market. 339305 2023 G01 SC055 B 1 37024 31975 BOWERY PARK NULL 339306 2023 G01 MF001 A 3 263332 195145 THE DISTRICT AT HIGHLAND VILLAGE NULL 339600 2023 G01 WH035 A 1 352862 348858 TARGET DISTRIBUTION CENTER , 339627 2023 S05 RE010 A 1 4406 4406 VERUS COMMERCIAL 2022 PROFORMA BASED ON 2023 BUDGET 339829 2023 G01 WH060 B 1 10600 10600 2022 INCOME PROFORMA - DIRECT CAP. RENTS = $9.50-$10/SF. TENANT PAYS ELECTRIC. LOAN INFO PROVIDED. 340013 2023 G01 WH015 A 4 860100 860100 Alliance Gateway #51 NULL 340066 2023 S05 RE025 A 1 5240 5240 Quick Trip , 439416 2023 G01 MF001 A 2 190620 190078 Hebron 121 Station Apts 2019 Income. Imps also set on land acct 439417, 464277 2023 C02 OF001 A 1 1593 1593 INTERNAL MEDICINE 2015 pro, 464278 2023 C02 OF001 A 1 4422 4422 LEE EYE SURGERY 2018 PRO, THIS BIDG IS BEHIND OTHER BLDG- NO VISABILITY 464383 2023 S10 RE040 A 1 1660 1660 BAHAMA BUCKS lease approx 4500/month per owner, 464384 2023 S10 RE030 A 1 10409 10709 BLUE ELEPHANT DAYCARE 2017 proforma. Owner Occupied, 464505 2023 S05 SP005 A 1 22594 22594 income proforma, 464519 2023 S09 OF010 A 1 4303 4303 2018 PROFORMA, 464523 2023 G01 SC001 C 2 89165 99127 BELLAIRE PLAZA 2023 INCOME - HISTORICAL VACANCY ISSUES 464524 2023 S09 RE040 A 1 2472 2472 TACO BELL , 464641 2023 S05 MF006 C 3 8108 8108 PISCS & SCORPIO APTS 2022 RENT ROLL NO EXP. WORKED INDIRECT CAP. 464671 2023 S08 RE040 A 1 2856 2856 CHICKEN EXPRESS , 464738 2023 G01 WH015 A 2 145000 145000 2019 Income, 464739 2023 G01 WH015 A 2 153150 153150 SCHLUMBERGER 2018 Market Proforma, 465102 2023 S05 OF001 A 2 1859 1859 2015 pro, 465103 2023 S05 OF001 A 2 4454 4454 2019 pro, 465353 2023 S05 WH060 B 1 50160 51151 Off/Whse 2015 Income & ExpeTHIS PROPERTY HAS EXCESS LAND!, 465488 2023 G01 WH040 A 2 107850 77675 2022 INC/EXP. 465715 2023 G01 WH040 B 3 24612 24612 , NEED ACTUAL 465842 2023 S09 RE030 A 1 13452 13452 2014 Proforma, 465886 2023 G01 MF001 A 2 71648 46426 2023 INCOME 466277 2023 G01 SC020 A 3 38976 39346 SHOPS AT WESTSIDE MARKET 2023 PROFORMA 466280 2023 C02 WH060 B 1 20000 20000 2019 PRO FORMA, 466333 2023 S09 RE055 A 1 6548 6548 LIQUOR DEPOT 2018 PRFORMA, 466402 2023 S05 RE025 A 1 3010 3010 7-11 2017 PROFORMA, 466689 2023 G01 SC045 B 1 11678 11705 LAKE SHORE CROSSING 2022 INCOME 467017 2023 S05 OF010 A 1 11979 11051 NORTH TEXAS CENTER FOR SITE 2022 I/E 467018 2023 G01 MF001 B1 2 277210 277210 VICTORIA VILLAGE 2022 P/L 467203 2023 S05 RE040 A 1 3684 3684 , 468126 2023 S11 RE055 A 1 19000 19000 TRACTOR SUPPLY 2019 LEASE, 468239 2023 S09 RE025 A 1 4847 4847 Quick Trip , 468244 2023 C02 RE025 A 1 6210 6210 Race Trac , 468287 2023 C03 RE025 B 1 3212 3212 2017 proforma-land accounts 146219,146208, 468442 2023 S09 OF020 B 1 12002 12002 2015 Proforma, Building supposedly 50% Shell 468443 2023 S09 OF020 B 1 12002 12002 2015 pro, 468444 2023 S09 AA002 B 1 12002 12002 2012 Proforma, 468504 2023 S05 RE040 A 1 8048 8048 ROSA'S CAFE 2018 proforma, 468560 2023 S05 MF005 A 3 221053 217000 REDPOINT DENTON 2022 income Rent by Bed, 468974 2023 S05 OF001 A 2 3930 3930 2019 pro, 468975 2023 S05 OF001 A 2 5706 5706 2013 income, 468976 2023 S05 OF001 A 2 3369 3369 2019 pro, 468977 2023 S05 OF001 A 2 4783 4783 , 469035 2023 S10 RE030 A 1 10404 9077 LEGACY MONTESSORI ACADAMY 2015 pro, 469039 2023 G01 SC045 A 2 6700 6700 STRIP CENTER 2022 INCOME 469040 2023 S11 RE005 A 1 9602 6753 Discount Tires , 469042 2023 S05 OF001 A 1 4584 4104 2022 PROFORMA - SEE DIRECT CAP 469043 2023 S05 OF001 A 1 4104 4104 owner occupied - income proforma, 648 ft vac, 648 ft leased, owner occ remaining 469386 2023 S05 RE040 A 1 2701 2701 STARBUCKS Remodeled 2012. Land Acct 464370, 469637 2023 G01 MF001 A 3 394048 338740 CYPRESS BROADSTONE 2022 INCOME/EXP 469814 2023 G01 WH040 A 1 96790 64282 SELF STORAGE 2022 Income 469888 2023 S05 OF010 A 1 38222 35527 Medical Office # 3 2019 Income-gross + janitorial, 4/2015- Co8 shows 9,098 sf vacant 470024 2023 S09 FL001 A 1 32936 32936 Owner Occupied, 470041 2023 S09 RE030 A 1 12608 12608 2015 pro, 470045 2023 C02 RE100 A 1 5985 5985 , 470370 2023 S10 RE055 A 1 17826 17826 ALDI 2018 income proforma, 470380 2023 S05 OF010 B 1 3211 3211 2023 Proforma. Owner Occ 470458 2023 S05 OF010 A 1 7166 7166 2012 Proforma, 470459 2023 S05 OF010 A 1 7166 7166 2012 Proforma, 470467 2023 S05 MF006 B2 1 207822 187500 The Venue 2022 Income, RENT BY BED CONVERSION FROM TYPICAL APARTMENT 470470 2023 G01 MF001 A 2 388983 329040 GARDENS OF DENTON 2022 INCOME 470766 2023 G01 SC045 C 2 7020 7020 LAKE PARK PLAZA 2022 TAX FORMS. 80% OCC. 20% OWNER. OWNER PAYS ALL EXPENSES. 470867 2023 S11 RE040 A 1 3692 3692 TACO CASA 2019 PRO FORMA, 470873 2023 S05 MF005 A 1 568449 256718 U CENTRE AT FRY STREET 2022 INCOME / EXPENSE ONLY 471211 2023 G01 SC045 A 3 5735 5756 FAST FOOD W/RETAIL 2022 income 471212 2023 S14 OF010 A 1 3170 3170 2013 income, 471235 2023 C02 RE040 A 1 3242 3242 BURGER KING 2017 Proforma, 471240 2023 S11 AA001 B 1 3619 3619 Retail/Apts 2022 Income Proforma, THIS IS A 60 MONTH LEASE BEGINNING 9/15/2021 AND ENDING 09/14/2026 471241 2023 G01 RE085 C 1 1344 1344 FARMERS INSURANCE 2022 INC/EXP 471242 2023 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 2023 S09 OF001 A 2 7433 7433 2019 Proforma, 471296 2023 S09 OF001 A 2 2566 2566 2019 proforma, 471363 2023 S11 OF015 A 1 5148 5148 PINE & COMPANY CPA 2023 PROFORMA 471364 2023 G01 OF020 B 1 2480 2480 2023 PROFORMA 471425 2023 C03 RE040 A 1 2808 2808 TACO BELL , 495201 2023 S10 RE040 A 1 3097 3097 CHICKEN EXPRESS 2015 Pro, 495344 2023 S09 RE010 A 1 19897 19897 NORTHSTAR BANK 2019 proforma, 495881 2023 G01 MF001 B1 2 277210 277210 VICTORIA VILLAGE 2022 P/L 496081 2023 S05 WH025 A 1 88061 73930 , 496133 2023 G01 SC045 C 1 4800 4800 RETAIL STRIP 2022 PROFORMA 496146 2023 G01 MF001 A 3 705108 369780 THE GRAND ESTATES @ LITTLE ELM 2019 income (Rent Only), 2018 In Lease UP Phase 496378 2023 G01 SC020 A 2 53950 52804 COTTONWOOD CROSSING 2023 INCOME - INCLUDED THE PET HOSPITAL INCOME IN PROFORMA - ASKED LRB 496379 2023 G01 SC020 A 2 53950 52804 COTTONWOOD CROSSING 2023 INCOME - INCLUDED THE PET HOSPITAL INCOME IN PROFORMA - ASKED LRB 496380 2023 G01 SC020 A 2 53950 52804 COTTONWOOD CROSSING 2023 INCOME - INCLUDED THE PET HOSPITAL INCOME IN PROFORMA - ASKED LRB 496383 2023 G01 SC020 A 2 53950 52804 COTTONWOOD CROSSING 2023 INCOME - INCLUDED THE PET HOSPITAL INCOME IN PROFORMA - ASKED LRB 496384 2023 S10 RE090 A 1 123760 123663 KROGER 2014 PROFORMA, 496677 2023 S09 OF015 A 1 85917 79546 2022 INCOME/EXP, 10/16- Co* 10,392 sq ft vacant. - 2015-Co* shows 20,219 sq f available & asking $23 NNN 496680 2023 S09 OF010 A 1 26686 24903 2022 INCOME/EXP 496975 2023 G01 MF001 A 1 285835 285834 PLATINUM CASTLE HILLS APTS 2023 INCOME. INCOME STATEMENT PROVIDED ONLY 497003 2023 S09 OF020 A 1 2461 2461 NULL 497004 2023 C02 AA001 A 1 2962 2962 NULL 497005 2023 C02 AA001 A 1 2725 2725 NULL 497513 2023 S14 WH060 C 1 1200 1200 2016 pro, 497577 2023 S09 OF001 A 1 1670 1670 Proforma, 497779 2023 C02 WH060 B 1 42068 40000 2012 INCOME, 497780 2023 S05 WH060 B 1 40000 40000 2012 INCOME, 497785 2023 G01 MF001 A 3 185592 173695 THE BOULEVARD APTS 2023 INCOME 497923 2023 G01 SC045 A 2 12250 12250 STRIP CENTER NULL 497930 2023 S11 OF020 C 1 3700 3700 PRIORITY ONE 2023 PROFORMA 497973 2023 G01 WH015 A 4 921130 921130 WABTEC 2018 Market Proforma, 498012 2023 G01 SC045 A 2 10636 11320 STRIP CENTER 2022 INCOME / EXPENSE & RENT ROLL 498016 2023 S09 OF010 A 1 41565 43007 Prairie Medical Plaza 2020 Income, 498020 2023 S10 RE040 A 1 3960 3960 MCDONALDS 2017 pro, 498205 2023 S09 WH015 A 1 947236 1020030 100% LEASED BY KELLOGS, 498438 2023 S05 MF005 A 2 175134 175134 Midtown UNT 2022 INCOME, Sold 2/2018 $27,950,000 498439 2023 G01 WH040 B 4 206276 175000 2019 Market Proforma, 498458 2023 S05 OF001 A 2 1741 1741 2015 income, 498459 2023 S05 OF001 A 2 2408 2408 2019 Proforma, 498567 2023 S09 OF005 A 1 1010344 831372 Convergence 2016 INCOME, 2016 Rent Roll Shows 831,372 rentable sqft 498666 2023 S09 RE055 A 1 17934 17934 Aldi 2017 Income proforma, 498769 2023 G01 MF001 A 1 610473 610473 EMERSON AT FRISCO 2022 I&E 498770 2023 G01 MF001 A 1 610473 610473 EMERSON AT FRISCO 2022 I&E 498861 2023 S10 RE030 A 1 11428 11828 PRIMROSE SCHOOL OF FRISCO 2015 pro, 499912 2023 G01 WH015 A 2 135956 136167 ALLIANCE COMMERCE CENTER 2 NULL 499914 2023 S05 OF010 B 1 4828 4800 MOSAIC 2022 INCOME 499963 2023 C02 RE030 A 1 20686 21230 HEBRON VILLAGE 2017 INCOME EXPENSE, NNN not split out as reimbursements on I/E 500180 2023 G01 SC045 A 1 20793 20793 RESTAURANT STRIP 2022 INCOME 500181 2023 G01 SC045 A 1 20793 20793 RESTAURANT STRIP 2022 INCOME 500182 2023 G01 SC045 A 1 13747 13747 FRISCO MARKET CENTER (POR) 2023 INCOME 500312 2023 G01 WH035 A 3 490627 490627 ALLIANCE GATEWAY #62 2023 INCOME 500870 2023 G01 MF001 A 2 410758 224220 RAVELLO APTS 2022 INCOME. DENTON = 57%. COLLIN = 43% PER REMARKS. 500954 2023 S11 OF002 B 1 1938 1938 , 500960 2023 S05 RE040 A 1 3097 3097 CHICKEN EXPRESS 2018 proforma, 501065 2023 S05 RE040 A 1 3684 3684 TACO CASA pro, 523322 2023 S05 RE055 B 1 2504 2504 ROY'S WASH & DRY , 523342 2023 G01 SC030 A 1 226818 233345 ROBERTSON'S CREEK 2022 INC/EXP OTHER INCOME IS BELK LAND LEASE, 523343 2023 G01 SC045 A 2 10181 9990 STRIP CENTER 2023 INCOME ONLY 523346 2023 S10 RE040 A 1 4652 4652 BURGER KING/ POPEYES 2017 pro, 523347 2023 S10 RE040 A 1 5282 5282 MCDONALDS 2017 pro, 523350 2023 S10 RE070 A 1 5486 5486 2015 Proforma, 523351 2023 G01 SC001 A 1 153287 150007 LITTLE ELM TOWN CROSSING 2022 - REDUCED RENT FOR GOLD FOR FIRST 2 YEARS. SEE DIRECT CAP. 523397 2023 S05 WH060 B 1 15000 15000 2009 INCOME, 523398 2023 G01 WH040 B 3 60625 58625 2022 PROFORMA 523407 2023 S14 SC045 B 1 11920 11920 2011 income, 2015 100% OCC-NEED RENT ROLL 523408 2023 S14 SC045 B 1 11920 11920 2011 income, 2015 100% OCC-NEED RENT ROLL 523431 2023 C02 RE055 A 1 0 167358 GROUND LEASE FOR 33,105 SQ. FT., 523447 2023 S05 RE070 A 1 9492 9492 Drunken Donkey 2018 proforma, 523464 2023 C02 WH060 B 1 5000 5000 2023 INCOME 523466 2023 G01 SC030 A 2 70923 70310 THE SHOPS AT COLORADO 2023 INC/EXP. 523467 2023 S05 RE040 A 1 2175 2175 MCDONALD'S pro, 523478 2023 S05 RE010 A 1 5106 5106 INDEPENDENT BANK 2014 income, 523480 2023 G01 SC045 B 1 15105 14754 PLAZA AT TOWNE CENTRE 2023 INCOME 523481 2023 S09 RE010 A 1 4822 4822 NORTHSTAR BANK , 523482 2023 G01 SC045 B 1 15105 14754 PLAZA AT TOWNE CENTRE 2023 INCOME 523488 2023 S05 WH060 B 1 12000 12000 2013 INCOME, 523512 2023 G01 FL020 C 1 97300 86562 PINNELL SQUARE BUSINESS PARK 2022 I&E 523519 2023 G01 SC045 B 2 23408 23040 MAYHILL PLAZA 2022 INCOME 523523 2023 G01 SC045 A 2 8586 8586 RETAIL STRIP W/CSTORE NULL 523524 2023 G01 WH040 A 3 194794 139788 2022 income 523527 2023 G01 MF015 A 2 256043 229184 TOWER RIDGE APTS 2023 INCOME/EXP. LOW INCOME TAX CREDIT PROPERTY, 523537 2023 S05 MF002 A 4 27640 25690 Centennial Plaza Apts 2023 INCOME 523571 2023 S10 OF020 A 1 10151 10151 LAKESIDE DENTAL 2019 income, 523604 2023 G01 FL020 A 1 31697 27532 2022 MARKET PROFORMA 523648 2023 S11 RE055 B 1 6840 6840 AUTO ZONE 2016 proforma, 523652 2023 G01 OF020 A 1 4676 4676 GALACTIC GALLERY NULL 523654 2023 S09 OF020 A 1 5905 5905 S2S FUNCTIONAL PERFORMANCE 2019 Proforma, 523655 2023 S09 RE030 A 1 8687 8687 CASTLE CREEK CHRISTIAN 2019 PROFORMA, 523656 2023 S09 RE030 A 1 11520 11518 ALDEN MONTESSORI 2013 Proforma, 523657 2023 S09 OF010 A 1 7575 7664 2022 INCOME. 2015-Secondary space leased $16 NNN. 2009-CO* asking $20nnn 523658 2023 S09 OF010 A 1 10763 10763 2022 PROFORMA 523659 2023 G01 SC045 A 3 9890 9651 JERNIGAN ROAD RETAIL 2 523660 2023 G01 SC045 A 3 6928 6773 RETAIL STRIP 2022 Income 523665 2023 S09 RE100 A 1 11717 11640 2019 proforma, 523839 2023 G01 MF001 B1 1 262520 195660 THE RESIDENCES AT ONE TWENTY ONE 2023 PROFORMA. NO INCOME/EXP DETAIL. RENTS UP YOY. FINANCIAL REPORTING TO DCAD DIFFERS FROM REPORTING TO FREDDIEMAC FOR LOAN SERVICING. 524322 2023 S09 RE030 A 1 3930 3930 Kiddin Around , 524324 2023 S05 RE010 B 1 13984 13984 BBVA COMPASS 2010 PROFORMA, 524325 2023 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 2023 S09 RE055 B 1 7134 7134 , 525110 2023 S05 RE035 A 1 12920 12920 , 525116 2023 S05 OF015 A 1 45042 45291 2022 Income 525337 2023 G01 MF001 A 3 705108 369780 THE GRAND ESTATES @ LITTLE ELM 2019 income (Rent Only), 2018 In Lease UP Phase 525339 2023 S09 SP030 A 1 12912 12912 OLD SETTLERS MONTESSORI 2018 proforma, 525414 2023 G01 MF001 B1 1 178272 178272 THE PRESERVE AT PECAN CREEK APTS 9/2022 SALE. RR FRON 1/1/2023 ONLY. MARKET RENT IN ACTUAL. SEE DIRECT CAP FOR WORKUP. 525415 2023 G01 MF001 A 1 176838 176766 LODGE AT PECAN CREEK APTS 9/2022 SALE. 1/2023 RR ONLY. MARKET RENT IN ACTUALS. SEE DIRECT CAP. 525434 2023 G01 WH040 B 2 29770 31445 ABSOLUTE SELF STORAGE NRA = 31,445 SF. 29,770 SF FOR MINI STG & 1,675 SF FOR UNCOVERED PARKING PER AERIAL. DO NOT REMOVE! 2018 Market profomra. 197 units, 525438 2023 G01 SC045 C 1 6097 6120 FREESE PLAZA 2019 Income, 1 525676 2023 S09 OF020 A 1 12000 12000 OWNER OCCUPIED. PROFORMA 2019 Income Proforma, 525677 2023 S09 OF020 A 1 15000 15000 OFFICE 2023 PROFORMA 525678 2023 G01 FL020 A 3 130240 130500 2022 INC/EXP 525679 2023 G01 FL020 A 1 107743 107743 2022 pro forma, costar shows $12-$15 525680 2023 G01 FL020 A 1 107743 107743 2022 pro forma, costar shows $12-$15 525681 2023 G01 FL020 A 1 107743 107743 2022 pro forma, costar shows $12-$15 525922 2023 G01 OF025 A 1 165514 80964 2023 - INC/EXP 526089 2023 S05 OF010 A 1 10055 10263 2023 INCOME 526090 2023 S05 OF010 A 1 5010 4800 2019 INCOME, 526092 2023 S05 HC005 A 1 5540 5540 2010 ACTUALS/PROFORMA - LOADED CAP RATE, 526232 2023 S10 HC005 A 1 6275 6275 2016 Proforma, 526235 2023 S10 RE030 A 1 21361 21361 FRISCO CREME 2018 PROFORMA, 526241 2023 G01 SC045 B 1 28757 22304 STRIP CENTER 2022 RENT ROLL & I/E 526498 2023 S08 OF010 A 1 6652 7124 proforma, 526499 2023 G01 WH040 A 2 109633 86725 2022 INC/EXP. WORK WITH R526500 -, 526500 2023 G01 WH040 A 2 109633 86725 2022 INC/EXP. WORK WITH R526500 -, 526551 2023 G01 WH025 A 1 311681 311680 FASTENAL 01/2023 - WH ADDITION OF 126,960 SF ADDED. 526555 2023 G01 FL001 A 2 201500 201500 2020 PROFORMA. SEE DIRECT CAP. 526591 2023 S10 OF001 A 2 5074 5074 2016 pro, 526592 2023 S10 OF001 A 2 2393 2393 Medical Office Condo 2013 Owner Occupied, 526652 2023 G01 WH015 A 2 129741 130000 2021 RENT ONLY + CAM IN ACTUALS. 526653 2023 G01 WH015 A 2 194932 194000 2021 RENT ONLY. 526654 2023 S09 WH015 A 1 1020000 1020000 KELLOGS SIGNED LEASE 11/11. 100% LEASED FOR 2012, 526711 2023 G01 MF001 B1 1 258481 259091 WINDSOR MUSTANG PARK 2022 INC/EXP SOLD 7/2021. 526720 2023 S09 OF001 B 2 1210 1210 2015 pro, 526721 2023 S09 OF001 B 2 1210 1210 2015 pro, 526722 2023 S09 OF001 B 2 1210 1210 2015 pro, 526723 2023 S09 OF001 B 2 1210 1210 2015 pro, 526724 2023 S09 OF001 B 2 2420 2420 2015 pro. Includes acct 526725, 526725 2023 S09 OF001 B 2 2420 2420 2015 pro. Includes acct 526725, 526726 2023 S09 OF001 B 2 1210 1210 2015 pro, 526727 2023 S09 OF001 B 2 1210 1210 2015 pro, 526728 2023 S09 OF001 B 2 1210 1210 2015 pro, 526729 2023 S09 OF001 B 2 1210 1210 2015 pro, 526730 2023 S09 OF001 B 2 1210 1210 2015 pro, 526731 2023 S09 OF001 B 1 1210 1210 2018Proforma, 526732 2023 S09 OF001 B 2 1210 1210 2015 pro, 526733 2023 S09 OF001 B 1 1210 1210 Lakepointe 2018 proforma, 526734 2023 S09 OF001 B 2 1210 1210 2015 pro, 526735 2023 S09 OF001 B 2 1210 1210 2015 pro, 526746 2023 S09 RE005 A 1 12530 12530 FIFTH GEAR AUTOMOTIVE 2017 PROFOMA, 526838 2023 G01 SC045 B 2 14583 14132 STRIP CENTER 2022 Income. 526877 2023 S09 OF001 B 2 2561 2561 2015 pro, 526878 2023 S09 OF001 B 2 2561 2561 2015 pro, 527188 2023 S10 OF001 A 2 2878 2878 FAMILY DENTISTRY 2022 Proforma, 527323 2023 S10 HC010 A 1 74720 180 2009 proforma, 527538 2023 G01 SC045 B 1 21550 21298 LAKE VISTA RIDGE 2022 INCOME. WORK W/527539 527786 2023 G01 WH015 A 2 257175 262500 AG #52 NULL 527787 2023 S09 OF010 B 1 3138 3138 2015 pro, 527788 2023 S09 OF020 A 1 7448 7623 , Supposedly still partial shell for 2013/2014 527789 2023 S09 OF020 B 1 4168 4168 2020 proforma, 527790 2023 S09 OF020 A 1 4430 4430 2019 proforma-owner occ, 527791 2023 S09 OF020 B 1 4027 4027 2019 proforma, 527792 2023 S09 OF020 A 1 4051 4051 2021 pro. 2017-1,800 SQFT SHELL, 11/2016- CO* ASKING $20 NNN 527793 2023 S09 RE010 B 1 7777 7777 AMERICAN NATIONAL BANK 2017 proforma, 528362 2023 G01 WH040 B 5 52425 43425 HILLTOP RV & BOAT STORAGE NULL 528378 2023 G01 WH015 A 3 634805 634805 NULL 528422 2023 S05 RE025 A 1 5760 5760 Race Trac 2017 pro, 528575 2023 S05 OF002 B 1 6212 6212 , 528577 2023 S05 OF010 A 1 8052 7000 2019 Proforma-owner occ, 528578 2023 S05 OF010 A 1 6525 5325 2023 PROFORMA 528749 2023 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 2023 S09 FL001 B 1 0 41329 , 528751 2023 S09 WH060 B 1 67500 67500 , 528763 2023 G01 FL020 A 3 3576 3576 NULL 528765 2023 G01 SC045 A 3 20600 20741 PALOMA CREEK CENTER 2023 INCOME 528766 2023 S05 RE006 A 1 6648 8852 Kwik Kar 2018 pro, 528770 2023 G01 SC045 A 4 8448 8400 STRIP CENTER 2022 INCOME/ECP 528789 2023 S05 RE040 A 1 3555 3555 DICKIES BAR B QUE 2018 Proforma, 528790 2023 S09 HC020 A 1 104336 69949 PINEWOOD HILLS RETIREMENT 2016 INCOME, 528799 2023 G01 SC045 A 2 60345 59679 THE VILLAGE AT ELDORADO NULL 528800 2023 G01 SC045 A 2 60345 59679 THE VILLAGE AT ELDORADO NULL 529090 2023 S05 OF010 A 1 4194 5010 , 529132 2023 G01 WH015 A 3 650000 651518 FLOWER MOUND DISTRIBUTION CENTER 2019 Income, 11/18 Thirty-One Gifts taking over former Kohler area. 529133 2023 G01 WH015 A 2 310224 276054 2022 INC/EXP 529139 2023 C02 OF020 B 1 6461 6428 2020 PROFORMA. LONG-TERM, HIGH VACANCY. FSG LEASE. SEE DIRECT CAP. 529140 2023 C02 OF020 B 1 13760 13760 2013 Proforma. 100% owner occupied, Value this property indepently. This is 100% owner occupied 529776 2023 S05 SE030 A 1 44711 44711 2015 proforma, 529777 2023 G01 SC045 A 2 6360 6360 RETAIL STRIP W/CSTORE Metro $23 NNN, A max $25 NNN 529778 2023 G01 SC045 A 2 5460 5000 STRIP CENTER NULL 529779 2023 S05 RE040 A 1 2340 2340 PANDA EXPRESS 2018 proforma, 529881 2023 S11 RE040 A 1 2267 2267 2017 proforma, 529893 2023 S05 WH040 A 1 45010 45010 2018 Market Proforma, LISTED FOR SALE $4,200,000 2015, PROPERTY HAS EXCESS LAND 529908 2023 C02 AA001 A 1 27484 26621 , 530070 2023 S11 SC010 A 1 204813 204813 WALMART , 530075 2023 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 2023 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 2023 S10 RE025 A 1 5555 4630 2017 proforma, 530219 2023 G01 SC045 A 3 8976 9156 PANTHER CREEK RETAIL 2022 INCOME/EXP 530220 2023 S10 RE030 A 1 10190 10190 CHILDREN'S LIGHTHOUSE 2016 pro, 530228 2023 G01 SC030 A 1 182966 190499 PARKWAY TOWNE CROSSING 2022 - INC/EXP 530231 = LAND. 336619 = BANK/IMP ONLY (CODED TO DIFF AGENT), BACK BANK RENT AND SF OUT OF RR. 530229 2023 S10 SC010 A 1 175428 175428 TARGET 2011 proforma, 530230 2023 G01 SC030 A 1 182966 190499 PARKWAY TOWNE CROSSING 2022 - INC/EXP 530231 = LAND. 336619 = BANK/IMP ONLY (CODED TO DIFF AGENT), BACK BANK RENT AND SF OUT OF RR. 530232 2023 S10 RE040 A 1 4845 4365 CHICK FIL A 2016 pro, 530233 2023 S10 RE010 A 1 4561 4561 BANK OF AMERICA , 530242 2023 C02 RE040 B 1 3419 3419 CHICKEN EXPRESS Proforma, 530439 2023 G01 OF025 A 1 165514 80964 2023 - INC/EXP 530693 2023 C03 RE010 A 1 4260 4260 CHASE BANK , 531429 2023 G01 SC015 A 1 397869 389751 SHOPS AT HIGHLAND VILLAGE 2022 INCME/EXPENSE. 12/30/2020 RR SHOWS 20% VACANY (78,202 SF) SECONDARY INCOME IS BUFFALO WILD WINGS GROUND LEASE AND OTHER % RENTS 533146 2023 S05 RE025 B 1 1056 1056 , 534301 2023 S09 RE040 A 1 2746 2746 GRANDYS Land Account, 534304 2023 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 2023 S10 SE036 A 1 64860 64860 MAIN EVENT 2013 PROFORMA, 534908 2023 G01 SC045 A 1 20793 20793 RESTAURANT STRIP 2022 INCOME 534934 2023 G01 FL020 A 1 14308 14308 2023 PROFORMA. OWNER OCCUPIED 534936 2023 G01 SC045 A 4 20331 20331 ONE 2 ONE PLAZA 2022 Income 534947 2023 S05 OF010 A 1 2967 2967 2012 Proforma. Excess land, 534955 2023 S05 RE010 C 1 24558 24558 GUARANTY BANK NULL 534957 2023 G01 WH015 A 2 263920 264488 2023 INCOME - JUST RENT ROLL. MULTI TENANT. THIS PROPERTY IS A HIGH END DISTRIBUTION CENTER. IT HAS AMENITIES THAT THE OTHER WAREHOUSES DO NOT 534962 2023 S09 OF020 A 1 4710 4710 2019 Proforma based on verbal., 534963 2023 S09 OF020 A 1 4974 4974 2019 PROFORMA. Executive suites. 2019 proforma based on actuals given verbally., Listed 11/12 $865,000 534976 2023 G01 SC045 A 3 54100 57445 ROANOKE CROSSING GROUNDLEASE ACCOUNTS 257320, 257321, 257322, 257323, 272973, 251774. 2022 INCOME. 534977 2023 G01 SC030 A 1 24400 24010 2023 PROFORMA. PETSMART/DOLLAR TREE 535923 2023 S09 MF025 C 1 6669 6569 4-PLEX NULL 536041 2023 S09 OF001 B 2 1115 1050 C*, 536042 2023 S09 OF001 B 2 1263 1263 2015 pro, 536043 2023 S09 OF001 B 2 1263 1263 , 536044 2023 S09 OF001 B 2 1049 1049 2015 pro, 536045 2023 S09 OF001 B 2 1049 1049 C*, 536046 2023 S09 OF001 B 2 1049 1049 2013 Proforma, 536050 2023 S09 OF001 B 1 1288 1288 , 536099 2023 G01 SC045 B 2 9828 9644 HEBRON TOWN CENTER 2022 INCOME/EXP 536101 2023 G01 SC045 B 1 9828 9563 HEBRON TOWN CENTER 2016 income, 2017 INCOME please see Karen 536102 2023 G01 SC045 B 1 9828 9563 HEBRON TOWN CENTER 2016 income, 2017 INCOME please see Karen 536103 2023 G01 SC045 B 1 9828 9563 HEBRON TOWN CENTER 2016 income, 2017 INCOME please see Karen 536104 2023 G01 SC045 B 1 9828 9563 HEBRON TOWN CENTER 2016 income, 2017 INCOME please see Karen 536276 2023 G01 SC045 B 2 12746 12846 SOUTH COLONY 2023 INCOME 536549 2023 S14 RE040 A 1 1598 1598 TACO BELL , 536550 2023 G01 SC045 C 1 14880 15071 STRIP CENTER 2022 Income 536552 2023 S14 RE055 B 1 8320 8320 FAMILY DOLLAR , 536553 2023 S05 AA001 A 1 12000 7920 2013 PROFORMA OWNER OCC, 536855 2023 C02 OF001 A 1 4335 4335 2015 pro, 536967 2023 G01 WH040 B 2 185040 148605 GO STORE IT STORAGE 2022 Income.Phase 1 Climate controlled 200 units (24,675 sq ft). NON climate 138 units (22,250 sq ft). units (3,120 sq ft). 536968 2023 S11 RE040 A 1 2988 2988 CHICKEN EXPRESS , 536969 2023 G01 WH060 A 1 33522 32938 100% OCCUPIED FOR 2022. $10.57 PSF RENTAL RATE. 537036 2023 S10 RE025 A 1 6042 6042 Race Trac , 537049 2023 C02 RE040 A 1 2102 2102 TACO BELL Remodel 2005. Land Acct 559766, 537202 2023 G01 WH015 A 2 252948 252948 GE MANUFACTURING NULL 537214 2023 S09 WH060 A 1 17568 16800 2023 INCOME 537215 2023 G01 WH015 A 1 43000 40995 2021RR/IE 537220 2023 S09 RE040 A 1 2500 2500 DEL TACO 2014 proforma, 537221 2023 G01 SC045 A 2 8540 8630 STRIP CENTER 2022 INCOME 537228 2023 G01 MF001 A 3 310788 289444 Crest Manor Apts 2022 INCOME 537386 2023 S05 MF005 A 2 199039 199002 CENTRE DENTON APTS 2022 income, RENT BY BED 537480 2023 S05 RE040 A 1 3870 3870 MCDONALDS 2017 pro, 537482 2023 G01 WH015 A 3 527100 529155 2022 INCOME 556453 2023 S05 WH060 A 1 49030 48660 2015 Inc & Exp, 556458 2023 G01 MF001 B1 2 277210 277210 VICTORIA VILLAGE 2022 P/L 556600 2023 G01 SC030 A 1 294523 296296 RAYZOR RANCH MARKETPLACE NRA = 296,296 SF 556602 2023 G01 SC030 A 1 294523 296296 RAYZOR RANCH MARKETPLACE NRA = 296,296 SF 556603 2023 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 2023 G01 WH015 B 1 62500 62656 2021 INCOME, 556608 2023 G01 WH015 B 1 45000 45000 2021 INCOME, 556609 2023 G01 WH015 B 1 40000 40125 2021 INCOME, 556610 2023 G01 WH015 B 1 40000 40190 2021 INCOME, 556611 2023 G01 WH015 B 1 52068 50000 2021 INCOME, 556614 2023 S10 RE005 A 1 4802 4802 BRAKES PLUS 2017 INCOME, 556615 2023 S10 RE025 A 1 5612 5612 Quick Trip , 556696 2023 G01 WH015 B 4 1144800 1144800 2018 Market ProformaPossible excess land 1. because imp only acct 564165 & overall L:B, 556896 2023 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 2023 C03 RE025 A 1 3850 3580 FAST MARKET 2019 Proforma, 556898 2023 C03 RE025 A 1 5000 5000 FAST MARKET 2015 Proforma, 556899 2023 G01 SC045 A 3 10960 11294 NULL 556960 2023 S05 MF005 A 1 266278 153451 33 North Apts 2022 Income 556963 2023 G01 WH040 A 2 100475 78780 2023 No Rent Roll & will not provide I&E. Provoided only E&U / Cost / Income Proforma IncProf-stick to Wh040 schedule 557415 2023 S09 RE090 A 1 83786 59220 KROGER 2014 PROFORMA, 557416 2023 G01 SC020 A 2 31742 29406 FLOWER MOUND TOWN CENTER 2022 INCOME/EXP. 557534 2023 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 2023 S05 OF020 B 1 4837 4837 2019 INCOMEExcess Land. 2,777 sqft owner occupied, 557783 2023 S11 OF010 A 1 3074 3180 JUSTIN FAMILY DENISTRY 2014 income, 557845 2023 S11 RE070 A 1 4885 4478 FUZZY TACO 2017 INCOME, 558313 2023 C03 RE055 A 1 20033 20033 SPECS 2019 proforma-OWNER OCC, 558611 2023 S11 RE030 B 1 6000 6000 pro Metal Building, 559635 2023 G01 SC045 B 5 238740 119370 Woodhill Square non exempt TOTAL SF OF CENTER = 119,370 559635 = IMP ONLY/TAXABLE. SF PER RR = 59,376 OR 49%. 117585 = EXEMPT. SF PER RR = 59,759SF OR 51% 559767 2023 G01 SC020 B 2 18136 18136 NORTHCREST VILLAGE NULL 559822 2023 S14 RE010 B 1 3078 3078 DATCU 2014 income proforma, 559841 2023 G01 MF001 A 3 310042 213997 MANSIONS AT HICKORY CREEK 2022 INCOME 560090 2023 S05 OF002 B 1 4616 4616 , 560095 2023 S05 RE010 B 1 3785 3785 , 560164 2023 G01 MF001 A 3 298991 294017 Vue CASTLE HILLS 2022 INCOME 560437 2023 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 2023 C03 MF001 A 0 545667 470279 AUSTIN RANCH PH VI APTS 2014 Income, 560636 2023 S09 SC010 A 1 210349 198685 WALMART , 560637 2023 S09 RE040 A 1 3340 3340 DAIRY QUEEN 2014 income proforma, 560656 2023 S09 WH060 B 1 5000 5000 2017 proforma. Owner occupied, 560710 2023 S05 RE055 A 1 18162 16092 ALDI 2017 proforma, 560725 2023 C02 AA001 B 1 6540 6540 Excess Land(see aerial). New building 2015, 561119 2023 S11 MF001 A 0 285888 285888 Dry Creek Ranch Apts 2013 Income -proforma - Jan rent roll only, 561120 2023 G01 MF001 A 1 337537 337537 THE OXFORD AT LAKEVIEW APTS , 561121 2023 S08 RE005 A 1 10150 10150 Firestone 2017 proforma, 561331 2023 S11 RE040 A 1 4217 4217 CHICK-FIL-A 2016 pro, 561336 2023 S09 SC010 A 2 70759 72095 ACADEMY 2022 INCOME. actual lease 2014-2018 $7.76/ft, 2019-2023 $8.27/ft, 2024-2028 $8.78/ft, 2029-2033 $9.28/ft 561337 2023 G01 SC045 A 2 11387 10450 HIGHLANDS PLAZA BLDG 2 2022 INCOME 561912 2023 G01 MF001 A 1 335257 254524 PINE PRAIRIE @ LEWSIVILLE APTS 2022 P/L, NO RENT ROLL 561913 2023 G01 MF001 A 2 270969 270570 ROSE HILL APARTMENTS 2022 I/E + RENT ROLL SUMMARY 290 UNITS 561915 2023 S09 RE040 A 1 2598 2598 RAISING CANE , 562097 2023 G01 SC045 A 2 6758 6758 STRIP CENTER NULL 562284 2023 S05 OF001 B 1 2997 2997 2022 INCOME 562285 2023 S05 OF001 B 1 2997 2997 2022 INCOME 562286 2023 S05 OF001 B 1 2000 10987 2019 Income, 562287 2023 S05 OF001 B 1 997 12490 2018 income, 562572 2023 S09 RE005 A 1 8400 8400 2019 income, 562573 2023 S09 RE005 B 1 5400 5400 ACE DENT REPAIR 2019 Proforma, 562576 2023 S05 RE010 A 1 2500 2500 SYNERGY BANK 2017, 562579 2023 G01 WH015 A 3 465860 462779 2019 Market Proforma, PROPERTY SOLD FOR $27,865,000 11/2014 562580 2023 G01 WH015 A 2 289895 292849 IPT DALLAS DISTRIBUTION 2019 INCOME, 562584 2023 S05 WH060 C 1 50803 50803 STARLIGHT SIGNS 2016 PROFORMA, 563268 2023 G01 SC020 A 3 89332 90982 RIVERWALK MARKET 2023 INCOME- 5/16 PART OF BULK SALE 563278 2023 S05 OF015 A 1 16406 15274 OWNER OCCUPIED, OCCUPIED WITH PARTNER'S COMPANIES 563279 2023 S05 OF015 A 1 13456 13019 2022 PROFORMA., FULLY LEASED TO COMPANIES THE OWNER OWNS. 563281 2023 S10 RE025 A 1 6095 6095 Race Trac 2017 pro, 563587 2023 S09 RE030 A 1 17788 17788 KIDS R KIDS LEARNING ACADEMY pro, 563597 2023 G01 WH060 B 1 16000 16000 8 UNITS 2022 RENT ROLL 563614 2023 S11 OF002 B 1 908 908 , 563615 2023 S11 OF002 B 1 1204 1204 STATE FARM , 563625 2023 S05 OF010 A 1 5220 5220 My Dentist 2023 PROFORMA 563627 2023 S05 HC035 A 1 13863 13863 , 563628 2023 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 2023 G01 SC045 A 4 11625 13923 STRIP CENTER 2023 RENT ROLL NO EXPENSES PROVIDED -DC 563786 2023 G01 WH040 B 5 57685 88000 2022 P&L 564165 2023 G01 WH015 B 4 70800 70800 2018 Market Proforma, 564179 2023 S09 OF001 A 2 2522 2522 ENDODONIC EXCELLENCE 2018 pro, 564180 2023 S09 OF001 A 2 4202 4202 CARDIOVASCULAR CONSULTANTS 2016 PROFORMA, 564181 2023 S09 OF001 A 2 4202 4202 CARDIOVASCULAR CONSULTANTS 2016 PROFORMA, 564182 2023 S09 OF001 A 2 4271 4271 DFW ORAL SURGEONS 2019 Proforma, 564279 2023 G01 WH060 C 1 9375 9375 2022 PROFORMA 564282 2023 S05 WH060 A 1 7000 7000 2017 PROFORMA, 564285 2023 G01 WH060 B 1 6960 6960 ACTUAL INCOME PER OWNER 564934 2023 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 2023 S05 MF007 A 1 14560 14560 , 565138 2023 S05 RE030 A 1 11889 11889 PRIMROSE SCHOOL OF LANTANA 2017, 565139 2023 S05 RE040 A 1 2839 2839 Pizza Hut pro, 565423 2023 S10 AA001 B 1 14090 14090 IRRIGATORS 2018 proforma, 565594 2023 S05 RE055 A 1 9056 9056 Dollar General , 565780 2023 G01 MF001 A 3 200414 187612 OVATION APTS 2022 INCOME/EXP. 566285 2023 S05 OF020 B 1 3184 3184 , 566334 2023 G01 WH040 B 4 7850 68000 ADVENTURE STORAGE RV, TOY & BOAT 2022 PRO FORMA WORK WITH ACCOUNT 70611. COMBINED NRA OF COVERED & UNCOVERED PARKING EQUALS 99,500. 566395 2023 G01 FL020 A 1 5004 5004 PRETTY POOLS NULL 566411 2023 G01 WH040 A 2 85499 94301 SUNSET STORAGE Other iincome is Parking Income, 566412 2023 G01 WH060 C 1 25740 25740 2022 PROFORMA 566436 2023 G01 FL020 A 2 54312 55081 CORP TECH II 2022 Income. Worked with account 237512. Secondary income is rent Trugreen pays for parking lot. 566491 2023 S05 MF006 A 2 11004 8373 GREENLEE HEIGHTS 2022 INCOME/EXP 566496 2023 S05 RE040 A 1 2958 2958 pro, 566497 2023 G01 SC045 A 2 24000 24000 VILLAGE AT CROSS ROADS NULL 566498 2023 G01 SC045 A 2 24000 24000 VILLAGE AT CROSS ROADS NULL 566501 2023 S09 AA001 A 1 169350 169350 2016 proforma. 266 RV indoor storage Lease for approx $350 month. Plus Rv sales & RV Service, 566504 2023 S14 WH060 B 1 5000 5000 proforma from mls prior to sale, 566717 2023 G01 MF001 A 1 493492 409840 NEXUS LAKESIDE PH 1 2022 INCOME DATA. 2021 SALE.. ACCOUNTS 567435, 683609, 566717, 753478, and 581211 RETAIL POTION ON MODEL F 567435 2023 G01 MF001 A 1 493492 409840 NEXUS LAKESIDE PH 1 2022 INCOME DATA. 2021 SALE.. ACCOUNTS 567435, 683609, 566717, 753478, and 581211 RETAIL POTION ON MODEL F 568172 2023 G01 WH015 A 3 351792 352431 2022 INCOME. OVERLAPPING WITH TARRANT COUNTY, RENT ONLY 568173 2023 G01 WH015 A 2 231660 231754 2022 INCOME. OVERLAP WITH TARRANT APPRAISAL. 25% OF BUILDING IS IN TARRANT COUNTY. 568179 2023 G01 WH015 B 1 12000 12500 2021 INCOME, 568181 2023 G01 SC045 B 1 10288 10229 STRIP CENTER 2022 Actual - 100% OCCUPIED. AGENT STATES IN EMAIL "Tenants are not paying any portion of property taxes, insurance, maintenance or utilities." 568182 2023 G01 SC045 A 1 12584 11742 KNOCKOUT SPORTS BAR & HIBACHI GRILL 2022 INCOME. Stepped value. Should proabaly be an sc045. 568301 2023 S05 RE035 A 1 12838 12838 , 568311 2023 G01 SC020 A 3 101100 100577 WESTSIDE MARKET 2022 INCOME. 579654 2023 S09 AA001 B 1 12000 12000 FORENSICS 2019 income, 579666 2023 C02 OF020 B 1 13760 13760 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 2023 S11 RE030 A 1 7524 7524 pro, 579923 2023 S11 FL020 B 1 3000 3000 , 579926 2023 S05 MF025 B2 4 7902 7902 2016 PROFORMA, REFERENCE ONLY 579927 2023 S05 MF025 B2 4 7902 7902 2016 PROFORMA, REFERENCE ONLY 579928 2023 S05 MF025 B2 4 7902 7902 2016 PROFORMA, REFERENCE ONLY 579937 2023 S09 RE090 A 1 103900 103180 2018 proforma, 579938 2023 S09 RE055 B 1 45657 44817 2018 proforma. 9,000 sq ft is showroom retail, 36,657 sqft factory/storage, 579939 2023 G01 SC020 B 2 94559 86176 ORCHARD VILLAGE 2022 INCOME/EXP. Winco worked by other agent, on 579937 580262 2023 G01 MF001 A 3 263332 195145 THE DISTRICT AT HIGHLAND VILLAGE NULL 580263 2023 G01 MF001 A 3 263332 195145 THE DISTRICT AT HIGHLAND VILLAGE NULL 580264 2023 G01 MF001 A 3 263332 195145 THE DISTRICT AT HIGHLAND VILLAGE NULL 580266 2023 G01 MF001 A 3 263332 195145 THE DISTRICT AT HIGHLAND VILLAGE NULL 580267 2023 G01 MF001 A 3 263332 195145 THE DISTRICT AT HIGHLAND VILLAGE NULL 580328 2023 G01 SC045 A 3 21780 21416 STRIP CENTER 2022 RENT ROLL. 2022 Income and Expenses, 580338 2023 S10 RE055 A 1 9966 9966 LEGACY DANCE CENTER 2019 proforma, adjacent lease at $24 NNN for 5,200 sq ft 580421 2023 S10 RE055 A 1 8250 8250 TEXAS LEATHER INTERIORS 2018 proforma. Owner Occupied, 580938 2023 G01 MF001 A 2 388983 329040 GARDENS OF DENTON 2022 INCOME 580939 2023 S09 RE030 A 1 8978 8978 KD COLLEGE PREP , 580940 2023 S09 RE030 A 1 8202 8455 THE GODDARD SCHOOL pro, 581198 2023 S09 OF001 B 2 1119 1119 2015 pro, 581199 2023 S09 OF001 B 1 1119 1119 , 581200 2023 S09 OF001 B 2 1119 1119 2015 pro, 581201 2023 S09 OF001 B 2 1119 1119 2019 PRO $18/NNN, 581202 2023 S09 OF001 B 2 1119 1119 2019 pro $18/NNN, 581203 2023 S09 OF001 B 2 1119 1119 2015 pro, 581204 2023 S10 OF001 B 2 3630 3630 NORTH TEXAS SPINAL 2023 PROFORMA 581207 2023 G01 SC015 A 1 35978 36113 THE SHOPS AT LAKESIDE 2019 INCOME, 581208 2023 G01 SC015 A 1 35978 36113 THE SHOPS AT LAKESIDE 2019 INCOME, 581209 2023 G01 SC015 A 1 35978 36113 THE SHOPS AT LAKESIDE 2019 INCOME, 581210 2023 G01 SC015 A 1 35978 36113 THE SHOPS AT LAKESIDE 2019 INCOME, 581211 2023 G01 MF001 A 1 493492 409840 NEXUS LAKESIDE PH 1 2022 INCOME DATA. 2021 SALE.. ACCOUNTS 567435, 683609, 566717, 753478, and 581211 RETAIL POTION ON MODEL F 581222 2023 G01 SC045 A 4 12113 10500 MARKETPLACE WEST HIGHLAND VILLAGE 2022 income 581618 2023 S10 RE050 A 1 18800 18100 CALLOWAY'S , 582510 2023 G01 MF020 C 6 1668 22 CLEAR CREEK RV CLEAR CREEK RV PARK, 22 SPACES, 2/4/21 Rents are $450/Mo per website 582511 2023 G01 SC045 A 1 8796 8796 RESTAURANT STRIP 2023 PROFORMA 582512 2023 G01 SC045 A 1 5019 5019 FRISCO MARKET CENTER 2022 INCOME/EXP 582513 2023 S09 SE030 A 1 34880 34880 L A FITNESS 2018 income, 582518 2023 S05 RE040 A 1 2156 2156 TACO BELL pro, 582528 2023 S11 RE070 A 1 8568 8568 FORMERLY MATTS REST 2018 Income proforma, 582533 2023 C02 RE055 A 1 16568 16568 ALDI 2017 proforma, 582535 2023 G01 WH040 C 4 2716 2716 2023 - 3 UNITS UNRENTABLE. 582538 2023 G01 WH060 A 1 31700 39500 2022 Income. Owner occupies 17,500/SF has one other tennant occupying remaining SF 582545 2023 G01 FL020 A 1 116331 120296 CASCADES NULL 582588 2023 S09 OF001 A 1 28598 30853 CONDOS 2022 INCOME/EXP. 582589 2023 S09 OF001 A 1 1567 1567 2015 pro, 582591 2023 S09 OF001 A 1 3037 3037 2019 PROFORMA. OWNER OCCUPIED, WORKED WITH 582591 (CONTIG OFFICE SPACE)., 582982 2023 G01 SC045 C 1 14400 14123 HILLTOP CORNER 2022 INCOME / EXPENSE 582983 2023 G01 WH040 A 2 101140 75260 2022 Income 582985 2023 G01 MF001 B1 2 559657 467640 BELLE MADERA II APTS 2022 INCOME/EXP 582989 2023 S11 OF010 B 1 3668 3668 PROFORMA, 583020 2023 C02 RE030 A 1 14480 14480 Kids R Kids pro, 583051 2023 S05 RE001 A 1 44559 39599 American Eagle Harley Davidson 2013 proforma-owner occ, 583052 2023 G01 FL020 A 1 105945 101149 NULL 583053 2023 G01 FL020 A 3 98329 98830 ONE BUILDING IS FLEX. ONE IS WAREHOUSE, actual rent $7.43/ft 583064 2023 G01 SC045 A 2 7226 7165 SHOPS AT WATERSTONE 2022 INCOME, 583065 2023 G01 FL020 B 1 25000 25000 2018 INcomerent roll only, 583088 2023 S05 RE025 B 1 3608 3608 2019 proforma, 583089 2023 G01 WH040 C 3 11161 11161 , 583093 2023 S05 RE070 A 1 2337 2337 CAFE DULUX 2013 PROFORMA, 583094 2023 S05 OF020 A 1 11711 11711 2022 Income 583097 2023 S05 OF010 A 1 5260 5260 2019 proforma owner occupied, 2013 Adjust Land to Building ratio to Market is 4:1-6:1 583098 2023 S05 OF001 A 2 6068 6068 , 583099 2023 S05 RE010 A 1 2316 2316 MEMBERS CHOICE FEDERAL CREDIT UNION 2015 pro, 583517 2023 C02 RE005 B 1 6098 6098 FIRESTONE , 583638 2023 G01 SC045 B 1 8562 8186 STRIP CENTER 2022 INCOME/ RENT ROLL ONLY. 3600 SF VACANT (44%) 583702 2023 G01 SC045 A 2 5266 4948 STRIP CENTER 2023 INCOME 583704 2023 G01 SC045 A 2 14992 14427 STRIP CENTER 2022 INCOME 583709 2023 S10 RE070 A 1 4992 4992 IHOP 2015 pro, 583722 2023 S05 MF005 A 2 398604 420684 Forum at Denton Station Apts 2022 INC/EXP 583733 2023 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 2023 G01 SC045 A 3 15100 14680 VILLAGE AT CROSSROADS 2022 INC/EXP 583743 2023 S05 RE025 A 1 4495 4495 2017 proforma, 583751 2023 S09 RE010 A 1 4400 4400 BANK OF AMERICA , 583752 2023 S09 RE010 A 1 3844 3844 COMERICA BANK 2018, 583753 2023 S09 HC005 A 1 14237 14076 2015 Proforma, 583757 2023 S09 SC010 A 1 184840 184840 SUPER TARGET , 583762 2023 G01 WH015 A 2 153675 153675 SPEARS MANUFACTURING Owner Occ- Sing tenant 583774 2023 G01 WH035 A 3 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 2023 C02 SE020 A 1 13420 18 , 583816 2023 S09 OF020 A 1 5838 5838 16 Proforma-owner occ, 583818 2023 S09 RE030 A 1 5660 5660 DKH ACADEMY , 583822 2023 S05 WH060 B 1 40000 40000 2011 INCOME, 583825 2023 S05 WH060 B 1 50000 50000 2012 INCOME, 583827 2023 G01 OF025 A 2 38160 38160 PIE FIVE 2023 PROFORMA. MOSTLY OWNER OCC. SEE DIRECT CAP 583828 2023 G01 WH035 A 2 102405 102405 THIS PROPERTY IS 100% OCCUPIED AND OF THAT IT IS 98% COLD STORAGE. 583829 2023 S10 RE025 B 1 3050 3050 7 Eleven 2018 PROFORMA, 583880 2023 G01 SC045 B 1 15275 15226 VISTA RIDGE 2018 income, 584755 2023 G01 FL001 B 2 111324 106596 NULL 584883 2023 S09 FL010 A 1 60049 60049 VISON PROCESS CONTROL 2014 PROFORMA-OWNER OCC, 584897 2023 G01 MF020 B 1 5659 54 AMERICAN DREAM VACATIONS RV PARK & STORAGE NULL 584909 2023 G01 MF001 B1 3 578457 579541 MANSIONS AT SUNSET RIDGE APTS 2022 INCOME 584953 2023 C02 RE025 B 1 1526 950 , 584956 2023 S05 MF002 A 4 17578 18140 THE TALON APTS 2019 proforma, 584973 2023 S05 RE030 A 1 15178 15178 PREMIER ACADEMY DAYCARE 2019 Proforma, 584975 2023 S05 RE090 A 1 83242 83242 KROGER 2014 proforma, 584976 2023 G01 SC045 A 4 28477 28132 Hickory Creek Plaza 2022 Income. 584978 2023 S05 RE010 A 1 4556 4556 CHASE BANK , 584979 2023 S05 RE010 A 1 4005 4005 WELLS FARGO BANK , 584985 2023 S05 RE035 A 1 14708 14708 WALGREENS 2013 PROFORMA, 584988 2023 G01 SC045 A 3 32120 31548 LEGACY CROSSING 2023 - 2022 RR $19.69 SF + 8.50 NNN 584989 2023 S10 RE040 A 1 2454 2454 JACK IN THE BOX 2017 Proforma, 584996 2023 G01 OF025 A 2 99160 99160 NESTLE SKIN HEALTH 2023 PROFORMA - THIS BLDG IS OFFICE.CONTIG WITH R584996, AND 220908. 220908 IS CLIMATE CONTROLLED WHERE THEY MAKE BEAUTY PRODUCTS AND DO RESEARCH. 584997 2023 G01 OF025 A 2 99160 99160 NESTLE SKIN HEALTH 2023 PROFORMA - THIS BLDG IS OFFICE.CONTIG WITH R584996, AND 220908. 220908 IS CLIMATE CONTROLLED WHERE THEY MAKE BEAUTY PRODUCTS AND DO RESEARCH. 585047 2023 G01 WH040 C 4 42480 41680 CHISOM RD BOAT & RV STORAGE 2019 Market proforma, 585188 2023 S05 OF010 A 1 16721 12289 2 buildings partial complete for 2017. Building 3 not there, 585189 2023 G01 SC045 B 1 20362 19253 MARKET SQUARE AT UNICORN LAKE 2022 INCOME. 585205 2023 S10 OF001 B 2 2064 2064 2015 proforma, 585206 2023 S10 OF001 B 2 2180 2180 ALPHA PRIMARY CLINIC 2015 Pro, 585224 2023 C02 RE040 B 1 3582 3582 TACO CABANA 2016 Proforma, 585225 2023 G01 MF001 A 1 455026 305026 WYLDER SQUARE APARTMENTS NULL 585226 2023 G01 SC045 A 2 10462 10219 FAST FOOD STRIP 2023 Income 585227 2023 S10 RE010 A 1 4338 4338 VIEWPOINT BANK 2015 PROFORMA, 585228 2023 S10 RE040 A 1 3723 3723 DAIRY QUEEN 2018 INCOME, 2013 Lease $44.13 sqft 585231 2023 G01 WH015 A 3 505134 506410 WAREHOSUE 2022 INCOME 611125 2023 G01 SC030 A 1 226818 233345 ROBERTSON'S CREEK 2022 INC/EXP OTHER INCOME IS BELK LAND LEASE, 611126 2023 G01 SC045 A 2 6371 6460 STRIP CENTER 2022 INCOME, 3/16 STARBUCKS LEASE INCREASES TO $38.50. OTHER 2 INCREASE 2018 PER FEE APPRAISAL 611132 2023 G01 SC045 B 1 27540 26578 STRIP CENTER 2022 INCOME 611133 2023 G01 MF001 A 3 312926 270512 Crest Manor Apts Ph 2 2022 INCOME 611134 2023 G01 SC045 B 1 27540 26578 STRIP CENTER 2022 INCOME 611214 2023 G01 SC045 A 2 11674 11909 CROSS TIMBERS VILLAGE 2022 INCOME 611215 2023 S09 RE090 A 1 59285 59285 2017 PROFORMA, 611217 2023 S09 RE010 A 1 4152 4152 CHASE BANK 2015 pro, 611218 2023 G01 SC045 A 2 19544 19333 CROSS TIMBERS VILLAGE 12/2022- SOLD $9.2M SS PROVIDED 611219 2023 G01 SC045 A 2 19544 19333 CROSS TIMBERS VILLAGE 12/2022- SOLD $9.2M SS PROVIDED 611220 2023 S09 RE035 A 1 15048 15048 WALGREENS , 611221 2023 S09 RE010 A 1 4118 4118 , 611273 2023 S05 MF025 C 4 2992 2992 4-PLEX 09 income, 611309 2023 G01 WH040 A 1 85700 74665 JTX STORAGE NULL 611612 2023 S05 RE010 A 1 33658 30361 TEXAS REGIONAL BANK 2022 RENT ROLL 611877 2023 S14 RE085 C 1 6264 3132 1st floor rentable.. 2nd floor unhabitable. tenants vacating property 6/2012, 611901 2023 G01 FL020 A 1 6328 7214 BEYOND DIGITAL 2022 PROFORMA 611902 2023 G01 FL020 A 1 5560 5560 2022 COSTAR ASKING $20SF NNN 611903 2023 G01 FL020 A 1 3991 3991 ONLY 25% WAREHOUSE, 611904 2023 C02 FL001 A 1 3024 3024 BEYOND DIGITAL 2022 PROFORMA COSTAR RENT 611914 2023 G01 SC045 B 1 10453 10330 COLONY CROSSING 2022 INCOME / EXPENSE 611915 2023 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 2023 S05 WH060 B 1 45920 46000 2021 INCOME, 611969 2023 S09 RE005 A 1 4889 4889 CHRISTIAN BROTHERS AUTO , 612923 2023 G01 FL020 C 1 19000 19000 Tool Traders 2023 PROFORMA. 2018 - 18,000SF LEASED AT $6/SF REMAINING 1,000SF OWNER OCCUPIED 612996 2023 S14 RE085 C 1 2610 4698 MOMS HOME COOKING 2019 Income. Restaurant, 613001 2023 S14 RE085 C 1 2088 4698 SHORT FREDS PIZZA 2012 Proforma, 613010 2023 S14 RE085 B 1 1305 1305 RUBY JEAN 2018 proforma, 613348 2023 S10 OF001 A 2 3299 3299 2016 actual income, 613349 2023 S10 OF001 A 2 3424 3424 MAPLE TREE DENISTRY 2015 pro. Still has 1,100 sq ft shell space, 613350 2023 S10 OF001 A 2 9145 9945 2019 proforma, 613351 2023 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 2023 S05 OF001 A 2 4341 4341 2019 Income, 613358 2023 S05 RE030 A 1 7772 7772 Kids Corral PRIVATELY OWNED BLDG, 613359 2023 G01 WH015 A 1 82000 82130 2022 INCOME/EXP 613360 2023 G01 WH015 A 1 80350 81634 DIESEL DISPLAYS 2022 INC, 613362 2023 G01 MF001 A 2 297932 297461 RESIDENCES AT THE COLLECTION 2022 INCOME/EXP 613366 2023 G01 WH015 B 1 30000 30000 2021 INCOME PROFORMA (VACANT FOR 2018), 613367 2023 G01 WH015 B 1 12500 12500 2021 INCOME, 613368 2023 G01 WH015 B 1 31800 31500 2021 INCOME, 613369 2023 G01 WH015 B 1 12500 12500 2021 INCOME, 613370 2023 G01 WH015 B 1 16100 15930 2021 INCOME, 613371 2023 G01 WH015 B 1 60000 60000 2021 INCOME, 613372 2023 G01 WH015 B 1 27000 26736 2021 INCOME, 613373 2023 G01 WH015 B 1 61050 61150 2021 INCOME, 613381 2023 S14 RE010 B 1 7356 7356 FIRST UNITED BANK , 613420 2023 S14 OF010 B 1 5025 4900 2022 Income 613601 2023 G01 WH015 A 4 961306 950784 2019 Income, 613602 2023 G01 FL001 A 2 147074 147562 2022 INCOME/EXP 613631 2023 G01 SC045 B 1 18043 17863 COLONY COURT 2022 INCOME. HIGHER THAN MARKET VACANCY. 613632 2023 G01 WH040 A 2 93341 70680 PUBLIC STORAGE 2022 INCOME/EXP 613701 2023 G01 MF001 B1 2 277210 277210 VICTORIA VILLAGE 2022 P/L 613725 2023 S05 AA001 A 1 12208 12208 RENTAL ONE 2017 PROFORMA, 613761 2023 S05 RE006 A 1 4200 5120 , 613764 2023 G01 SC045 A 3 9700 10384 STRIP CENTER 2022 Income 613862 2023 S14 MF002 B 2 20403 19522 MAGNOLIA CROSSING TOWNHOMES 2022 PROFORMA BASED ON RENTS. 16 UNITS, AVG UNIT SIZE 1,220 SQ FT. 613863 2023 S14 MF002 B 2 20403 19522 MAGNOLIA CROSSING TOWNHOMES 2022 PROFORMA BASED ON RENTS. 16 UNITS, AVG UNIT SIZE 1,220 SQ FT. 613966 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613967 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613968 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613970 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613971 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613972 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613973 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613974 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613975 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613977 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613978 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613979 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613980 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613982 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613983 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613984 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613985 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613986 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613987 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613988 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613989 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613990 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613991 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613992 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613993 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613994 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613995 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613996 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613997 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613999 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 614000 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 614001 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 614002 2023 G01 MF003 B 4 87776 87412 2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 614006 2023 S10 RE035 A 1 14588 14588 WALGREENS 2013 PROFORMA, 614015 2023 G01 SC030 A 1 232665 232438 LEWISVILLE TOWNE CROSSING 2022 INC/EXP 614310 2023 S05 OF010 A 1 82094 70609 2022 PROFORMA. 614319 2023 G01 SC045 B 3 5900 5900 STRIP CENTER 2016 PROFORMA, 614322 2023 G01 OF010 A 1 18810 18810 MOB #4 2022 PROFROMA 614323 2023 S05 OF010 B 1 38222 38094 , 614542 2023 G01 SC020 A 1 105762 105762 ELDORADO MARKET PLACE 2023 RENT ROLL INCLUDED PETSMART/MARKET STREET/RAISING CASES - REMOVED FROM RR 614543 2023 S10 RE040 A 1 3287 3287 RAISING CANES , 614545 2023 G01 SC020 A 1 105762 105762 ELDORADO MARKET PLACE 2023 RENT ROLL INCLUDED PETSMART/MARKET STREET/RAISING CASES - REMOVED FROM RR 614551 2023 S10 RE010 A 1 4413 4413 CHASE BANK , 614567 2023 S08 RE025 A 1 4940 4940 Quick Trip , 614816 2023 S10 OF020 A 1 4814 4814 LITTLE ELM EYE CARE , 618923 2023 S05 RE010 A 1 4130 4130 FIRST UNITED BANK , 618925 2023 S05 SC010 A 1 138541 138541 SAM'S CLUB , 619070 2023 C03 SP010 A 1 76336 367 HIDDEN CREEK MARINA 2011 Income proforma. 367 slips, 619314 2023 C02 RE005 A 1 4650 4650 CHRISTIAN BROTHERS 2015 pro, 619315 2023 C02 RE070 A 1 6562 6562 QUAKER STEAK & LUBE 2019 proforma, 619323 2023 C02 AA001 B 1 52827 47263 Trinity Plaza MOB 3 2022 RENT ROLL + INCOMEt $8.00 ft land 619469 2023 G01 MF015 A 3 117943 117840 EVERGREEN AT MORNINGSTAR APTS 2023 INCOME/EXP. CHODO. SENIOR LIVING - LOW INCOME 40 YEAR RESTRICTION, 619796 2023 S05 OF001 A 2 4908 4908 2016 Proforma, 619797 2023 S05 OF001 A 2 5843 5843 2019 PROFORMA, 619798 2023 S05 OF001 A 2 1473 1473 2019 proforma - owner occ, 619799 2023 S05 OF001 A 2 4126 4126 2015 pro, 619800 2023 S05 OF001 A 2 2725 2725 2015 pro, 619801 2023 S05 OF001 A 2 2725 2725 2015 pro, 619887 2023 S10 OF001 B 2 1689 1689 , 619888 2023 S10 OF001 B 2 2117 2117 2015 pro, 619889 2023 S10 OF001 B 2 1176 1176 2015 pro, 619922 2023 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 2023 S09 OF010 A 1 7293 7021 Proforma. Excess land, 619924 2023 S09 RE010 A 1 3222 3222 DATCU 2015 Proforma, 619927 2023 S05 RE070 A 1 7249 7249 RED LOBSTER 2018 proforma, 620332 2023 C02 RE025 A 1 4997 5832 Race Trac , 620447 2023 C02 RE010 A 1 5460 5460 CAPITOL ONE 2019, 620448 2023 C02 RE040 A 1 4080 4080 Starbucks , 620449 2023 C02 RE040 A 1 3056 3056 WHATABURGER Land Account 620449, 620451 2023 C02 RE070 A 1 5132 5132 APPLEBEES 2015 Proforma, 620677 2023 S09 OF001 B 2 1304 1304 2017 pro, 620749 2023 S09 RE025 A 1 4884 4884 Quiktrip , 621138 2023 G01 WH040 B 4 131052 214380 ADVANTAGE BOAT & RV FRISCO PHASE I - 103,856 TOTAL NRA. 60,416 BUILDING. 43,440 UNCOVERED PARKING., NO EXPENSES. RR ONLY 621205 2023 S11 WH015 A 1 673920 672678 SPEEDWAY DC 2011 PROFORMA. PROPERTY HAS NEVER BEEN OCCUPIED. SOLD 10/2011, 621416 2023 C02 RE005 B 1 7320 7320 CARROLLTON MUFFLER NULL 621417 2023 G01 FL020 A 1 18370 18370 ATMOS NULL 621423 2023 G01 MF001 B1 2 344890 344820 LEBANON RIDGE APTS 2022 Income. Leased Carports & Garages, 621478 2023 S10 RE055 A 1 14395 14395 CALIBER COLLISON 2019 income, 621481 2023 G01 WH040 A 2 80401 65012 STONEBROOK STORAGE CENTER 2022 INCOME/EXP 621485 2023 S10 RE100 A 1 5426 5426 PHILLIPS CREEK VETERNARY CLINIC 2019 proforma, 621486 2023 S10 RE005 A 1 4734 4734 CHRISTIAN BROTHERS , 621487 2023 S10 RE040 A 1 3254 3254 , 621492 2023 S09 WH060 B 1 43790 41554 2017 proforma-OWNER OCC, 1 BLDG OFFICE/1 WHSE 621493 2023 G01 FL020 A 1 23814 23814 NATIONAL SWITCHGEAR 2022 Market Proforma-owner occ, 621582 2023 S09 RE025 A 1 4884 4884 Quick Trip , 621964 2023 S05 RE035 A 1 14722 14722 WALGREENS 2013 PROFORMA, 622338 2023 G01 FL020 A 1 23223 20820 2023 PROFORMA 622357 2023 S09 OF020 B 1 1750 1750 , 622364 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622365 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622366 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622367 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622368 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622369 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622370 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622371 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622372 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622373 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622374 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622375 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622376 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622377 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622378 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622379 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622380 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622381 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622382 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622383 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622384 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622385 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622386 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622387 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622390 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622391 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622392 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622393 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622394 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622395 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622402 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622403 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622404 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622405 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622406 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622407 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622408 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622409 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622410 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622411 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622412 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622413 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622414 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622415 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622416 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622417 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622418 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622419 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622420 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622421 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622422 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622423 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622424 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622425 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622426 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622427 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622428 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622429 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622430 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622431 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 622432 2023 S11 OF020 B 1 23537 23537 2022 Proforma, 622480 2023 S05 HC015 A 1 12502 12502 AMBULATORY SURGERY 2017 Proforma, 622570 2023 S09 OF001 A 2 3311 3311 2015 pro, 622571 2023 S09 OF001 A 1 2894 2894 , 622645 2023 G01 FL020 A 1 29974 29808 2022 INCOME. GROSS LEASE., 622646 2023 S08 RE030 A 1 28780 14390 CHILDREN'S COURTYARD 2018 proforma, 622647 2023 S08 RE030 A 1 28780 14390 CHILDREN'S COURTYARD 2018 proforma, 622653 2023 S05 OF020 A 1 7056 7056 , 622654 2023 S05 OF020 A 1 9624 9624 , 622658 2023 S05 OF020 B 1 4424 4088 Excess Land, 622780 2023 C02 RE025 A 1 5590 5306 Race Trac , 622783 2023 S05 RE055 A 1 7560 7560 2017 proforma, 622784 2023 S05 HC010 A 1 25581 25581 AUTUMN LEAVES DENTON 2016 INCOME, 623239 2023 S05 MF002 A 2 19296 16910 CITY PLACE APTS NULL 623316 2023 G01 MF001 A 3 220822 163270 LAKEVIEW POINTE NULL 623323 2023 G01 RE030 A 1 8390 8500 Kiddie Academy NULL 623324 2023 C02 AA001 A 1 50573 50573 2016 PRFORMA, 4/16 XCL SHOWS 3223 VAC @ $18 NNN 623328 2023 S05 WH060 B 1 234375 78000 2014 INCOME, 623345 2023 S10 RE025 A 1 5928 5928 RACTRAC , 623350 2023 S10 RE030 A 1 10609 10609 CREATIVE MINDS 2018 Proforma, 623408 2023 S10 HC005 A 1 7288 7288 FIRST CHOICE EMERGENCY ROOM 2018 PROFORMA, 623546 2023 S10 HC005 A 1 25108 24522 ELITE CARE 2022 I/E 623582 2023 S09 RE025 A 1 6156 6156 Race Trac , 623855 2023 G01 MF001 A 2 291446 296160 PROVENZA AT WINDHAVEN 2022 INCOME/EXP 624079 2023 C02 RE070 A 1 4037 4037 MI DIA 2018 Income Proforma, 624343 2023 G01 AA001 C 1 8487 8487 NULL 624359 2023 G01 WH040 A 2 131874 114959 2022 Income. 624360 2023 S10 RE100 A 1 5940 5940 LEGACY DOG RESORT , 624361 2023 G01 WH060 B 1 56901 55575 ARCONIC NULL 624362 2023 S05 RE005 A 1 20520 20520 Inland Trucks 2018 Proforma, 624364 2023 G01 SC045 A 2 8896 7946 CORNER STORE 2017 Proforma, 624395 2023 C02 RE055 B 1 17085 17085 JUST FITNESS , 624396 2023 G01 SC045 B 1 36240 36092 HEBRON HEIGHTS 2022 INCOME/EXP 624397 2023 G01 SC045 A 3 10000 9807 HEBRON HEIGHTS CENTER 2022 RENT ROLL ONLY 624403 2023 C02 AA001 A 1 8352 8352 FIRESTONE 2017 proforma, 624405 2023 G01 MF001 A 1 299958 319512 BELL FRISCO AT MAIN 2022 INCOME / EXPENSE 624407 2023 G01 MF001 A 1 442052 465850 MANSION BY THE LAKE 2022 Income 624410 2023 G01 MF001 A 2 554780 460529 THE BOAT HOUSE APT 2023 INCOME 624413 2023 G01 SC045 A 3 17908 17925 STRIP CENTER 2023 INCOME 624443 2023 G01 MF001 A 3 206732 206732 URBAN SQUARE @ UNICORN LAKE 2022 RENT ROLL 624444 2023 G01 MF001 A 3 206732 206732 URBAN SQUARE @ UNICORN LAKE 2022 RENT ROLL 624475 2023 G01 WH040 B 2 80925 61633 2022 INCOME AND EXP. INCLUDES COMMERCIAL REVENUE. 629322 2023 G01 WH040 C 4 26554 90000 NULL 630573 2023 G01 WH015 A 4 1111500 1111500 ALLIANCE CENTER NORTH NO 2 LTD NULL 630577 2023 G01 MF001 A 1 232111 166464 FRANKFORD STATION 2021 - PARTIAL DATA DUE TO SALE. SEE DIRECT CAP. 630580 2023 G01 SC045 A 2 14173 14145 STRIP CENTER 2022 income 630581 2023 G01 SC045 A 2 6202 6202 MULTI-TENANT RETAIL 2022 DIRECT CAP. OWNER OCCUPIES 3800 SF.. 60% OWNER OCCUPIED. 630582 2023 S09 RE005 A 1 6429 6429 , 630584 2023 G01 WH015 A 3 728888 729157 SAM'S CLUB Rent only. Patrial year income due to sale. 630588 2023 G01 AA001 A 1 3476 3476 OLD TOWN MEAT MARKET NULL 630589 2023 S09 RE040 A 1 1622 1622 pro, 630595 2023 G01 FL020 A 1 10806 10806 JONES STREET PROPERTIES NULL 630598 2023 G01 FL020 B 1 4706 4706 2019 Market Proforma2,273 sq ft office, 2,433 space warehouse, 630605 2023 S09 RE030 A 1 27320 27320 , 631029 2023 G01 WH015 A 2 157250 153300 2022 RENT ROLL ONLY 631030 2023 G01 WH015 A 3 303200 300505 2023 RENT ROLL ONLY - WH015 SALES 632615 2023 S05 WH060 B 1 72660 72000 2017 proforma, 632992 2023 S05 RE005 A 1 38004 38004 INLAND TRUCK 2022 PROFORMA 633052 2023 G01 MF001 A 1 303962 284121 AVENUES AT CARROLLTON 2022 INCOME/EXP 633077 2023 S05 OF010 A 1 6540 6540 2022 INCOME 633079 2023 S11 OF010 A 1 8612 8612 2022 INC/EXP 633080 2023 C02 RE100 A 1 7616 7070 TROPHY CLUB ANIMAL HOSPITAL , 633091 2023 G01 SC045 A 2 7750 7750 STRIP CENTER 2021 PROFORMA, 633093 2023 S10 HC005 A 1 13456 13115 PREMIER ONE-FRISCO 2023 INCOME 633106 2023 S09 AA001 B 1 4637 4637 , 2 building on land account. adj for part of land 633118 2023 C03 RE055 B 1 12400 12400 DOLLAR GENERAL 2017 pro, Income $11 NNN Absolute. Sold on 6.25 cap 2014 633159 2023 G01 WH015 A 3 310588 310296 MOMENTUM NULL 633184 2023 S10 RE035 A 1 13008 13008 CVS , 633206 2023 G01 MF015 A 4 169130 142530 PALADIUM 2023 INCOME - LOW INCOME TAX CREDIT APT 633209 2023 G01 WH015 A 3 334385 334385 HERITAGE BAG COMPANY NULL 633249 2023 S11 RE035 A 1 14680 14680 CVS PHARMACY , 633254 2023 G01 SC045 A 3 14323 11931 2019 Proforma, 633637 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 633638 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 633639 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 633640 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 633641 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 633642 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 633643 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 633644 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 633645 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 633646 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 633647 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 633648 2023 G01 MF003 A 5 117243 119748 AUDRA HEIGHTS PH1 2022 Rent Roll and I/E 634186 2023 G01 SC045 A 2 33093 32294 CASTLE HILLS MARKETPLACE STRIP 2022 INCOME/EXP 634187 2023 S09 RE040 A 1 5154 5154 MCDONALDS , 634188 2023 S09 RE070 A 1 3849 3849 POLLO TROPICAL 2017 proforma, 634192 2023 G01 SC045 A 2 33093 32294 CASTLE HILLS MARKETPLACE STRIP 2022 INCOME/EXP 634193 2023 G01 SC045 A 2 33093 32294 CASTLE HILLS MARKETPLACE STRIP 2022 INCOME/EXP 634374 2023 S05 MF006 A 1 13273 13200 HICKORY STREET APTS 2018 Income, 2018 Rent Roll Only. 634388 2023 G01 MF001 A 1 67593 37741 H SQUARED Add Retail as other income., "Retail on ""F""income. Rent rate per www.Hsquaredapartments.com" 634481 2023 S10 RE030 A 1 21887 21887 LEGACY LEARING CENTER , 634482 2023 G01 SC045 A 2 11280 11199 STRIP CENTER 2022 INCOME/EXP 634483 2023 G01 SC045 A 2 10200 9535 FRISCO LAKES 2022 INC/EXP. PROPERTY SOLD 12/2021 634661 2023 S05 OF002 B 1 7068 7068 2019 Proforma, 634954 2023 G01 MF001 A 1 699959 320067 AMALFI STONEBRIAR APTS 2023 INCOME 635254 2023 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 2023 C02 HC005 A 1 4320 4320 MED SPRING URGENT CARE 2017 INCOME. ACTUAL RENT, ALL ELSE PROFORMA, 636175 2023 C02 RE005 A 1 6939 6939 , 636437 2023 G01 SC045 B 1 10838 10838 STRIP CENTER 2023 proforma 636438 2023 S09 OF010 A 1 17612 17578 2023 INCOME 636450 2023 G01 FL020 A 1 5988 5988 2023 Market Proforma, Asking $13.50/SF NNN across street 636453 2023 G01 FL020 A 1 7156 7156 RAPID PWER MANAGMENT 2023 Market Proforma, 636455 2023 G01 MF001 B1 3 442788 442788 DRY CREEK RANCH APTS 2022 INCOME 636497 2023 S09 OF020 A 1 12888 12888 , 636951 2023 S05 WH060 A 1 10000 10000 2019 pro forma- owner occ, 636959 2023 S11 RE040 A 1 3524 3472 DAIRY QUEEN 2019 income Proforma, 637388 2023 G01 MF015 A 1 144504 144064 THE LAKESHORE APTS CHODO 2021 INCOME 20% Tax Credit, CHODO APTS PAY AN UNEXEMPTED PORTION OF THE TAXES. 637988 2023 S11 RE040 A 1 2442 2442 POPEYE'S pro, 637989 2023 S11 RE040 A 1 2505 2505 KRISPY KREME pro, 646749 2023 S05 RE010 A 1 4257 4257 Land Account 646749, 647683 2023 S05 MF025 B1 1 5081 5081 2022 INCOME PROFORMA - DIRECT CAP. 2 PARCELS. 5 TOTAL UNITS. 647687 2023 S05 MF025 B1 1 5081 5081 2022 INCOME PROFORMA - DIRECT CAP. 2 PARCELS. 5 TOTAL UNITS. 647807 2023 G01 WH015 A 3 441600 401600 2021 INC/EXP 647824 2023 G01 MF001 A 2 537274 470669 FLATIRON AT AUSTIN RANCH - PH VI 2022 INCOME/EXP. INCLUDE LAND ACCT 647826. 647828 2023 C03 RE040 A 1 3407 3407 IN N OUT BURGER pro, 647837 2023 S05 OF020 A 1 8920 8920 2018 income, 647895 2023 G01 WH015 A 2 105004 105004 SECONDS & SURPLUS/TOYOTA 2019 Market Proforma, 647896 2023 S09 FL001 A 3 315579 315579 NULL 647912 2023 S05 RE005 B 1 4000 4000 , 647913 2023 G01 SC045 B 1 16992 15550 STRIP CENTER 2023 RR / P&L PROVIDED. 647947 2023 S09 SE040 A 1 45721 45721 2017. 11 screens, 647948 2023 G01 SC015 A 1 35978 36113 THE SHOPS AT LAKESIDE 2019 INCOME, 647959 2023 S05 SC005 A 1 134805 130380 DILLARDS , 647960 2023 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 2023 S10 AA001 A 1 19434 19434 TIMBER RIDGE MONTESSORI , 647974 2023 G01 SC045 A 1 3915 3915 RESTAURANT STRIP 2021 INCOME, 647977 2023 G01 WH040 B 3 105560 199015 01/2023 - TWO COVERED PARKING CANOPIES FROM PID 65600 CARRIED ON THIS ACCT. TOTAL NRA OF 97,245 SF INCLUDING STG, FLEX, COVERED & UNCOVERED PARKING. 647978 2023 G01 FL020 A 2 60049 60049 VINSON PROCESSING CONTROLS 2022 PROFORMA. SEE DIRECT CAP 647981 2023 G01 FL001 A 1 73076 73076 THE COVER STORE 2023 OWNER OCCUPIED - INCOME PROFORMA 647985 2023 G01 SC045 A 1 14051 14051 THE OASIS 2022 INCOME / RENT ROLL - AGENT STATES IT WAS A BULK PURCHASE WITH COLLIN AND DALLAS 647986 2023 S05 AA001 B 1 24507 21946 2019 proforma, 647987 2023 G01 SC045 A 2 7010 7010 RETAIL STRIP W/CSTORE NULL 648032 2023 G01 SC045 A 2 25111 23057 STRIP CENTER NULL 648033 2023 C02 RE055 A 1 9245 9245 LEGACY SALONS AND DAY SPA 2022-BUILDING SQ WAS CORRECTED FROM 18,463 TO 9,245 PER OWNER/AGENT AND CONFIRMED BY AERIAL 648034 2023 S10 RE005 A 1 4872 4872 MEINEKE CARE CARE , 648040 2023 S05 RE006 A 1 2760 2760 Johns Easy Lube , 648047 2023 G01 SC045 A 2 68441 67543 VILLAGE AT 121 2022 INCOME/EXP. 648048 2023 G01 SC045 A 2 68441 67543 VILLAGE AT 121 2022 INCOME/EXP. 648066 2023 G01 SC045 A 4 15450 15195 TEASLEY RETAIL CENTER 2022 INCOME ONLY N EXP. 648074 2023 S09 OF015 B 1 16890 16415 2022 income. 23 Units Total ( 14 executive suite total 3,453 sq ft). NRA 16,214 sqft. Common area 201 sq ft, 648075 2023 S09 OF015 B 1 16890 16415 2022 income. 23 Units Total ( 14 executive suite total 3,453 sq ft). NRA 16,214 sqft. Common area 201 sq ft, 648076 2023 S09 OF015 B 1 16890 16415 2022 income. 23 Units Total ( 14 executive suite total 3,453 sq ft). NRA 16,214 sqft. Common area 201 sq ft, 648141 2023 G01 SC020 A 3 63853 62726 THE PINES OF FLOWER MOUND 2023 INCOME 648143 2023 G01 SC020 A 3 63853 62726 THE PINES OF FLOWER MOUND 2023 INCOME 648562 2023 S11 RE040 A 1 2356 2356 PANDA EXPRESS 2018 proforma, 648564 2023 G01 WH015 A 4 1030000 1022146 2021 RENT ONLY. OVERLAPPING PROPERTY, 5% IS IN IN DALLAS COUNTY, RENT ONLY 648570 2023 S10 RE030 A 1 15250 15250 IVY KIDS AT STONEBROOK 2019 proforma, 648762 2023 G01 SC045 A 2 7784 7727 , CS SHOWS LAST LEASE $37 BASE W/$17.54 NNNN 648763 2023 G01 SC045 A 2 18980 20165 CASTLE HILLS CROSSING 2022 INCOME, 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 2023 G01 SC045 A 1 4550 4550 RESTAURANT STRIP 2022 INCOME 648834 2023 C03 SC005 A 1 57250 57250 ROOMS TO GO , 649424 2023 G01 WH015 A 3 286958 304608 FEDEX 2018 Market proforma, Lease @ $8./ft 649478 2023 S09 RE010 A 1 2382 2382 , 649971 2023 S09 OF001 B 2 2613 2613 2017 pro, 650017 2023 S10 OF001 A 2 12306 11336 2023 Income 650018 2023 S10 OF001 A 2 2716 2716 VISTA PHYSICAL THERAPY , 650019 2023 S10 OF001 A 2 2837 2837 , 650020 2023 S10 OF001 A 2 2658 2658 FRISCO FAMILY VISION 2018 proforma, 650021 2023 S10 OF001 A 2 2059 2059 , 650022 2023 S10 OF001 A 2 2052 2052 , 650033 2023 S11 OF001 A 1 15747 15747 PREMIER ACADEMY 2019 pro, 650034 2023 S11 OF001 A 1 8849 8517 2019 proforma, , 2020 ACTUALS ENTERED FROM RR 650035 2023 S11 OF001 A 1 5257 5257 2019 Income, 650036 2023 G01 FL020 B 1 8143 8143 2015 pro, 650037 2023 G01 FL020 B 1 8143 8143 2015 pro, 650038 2023 G01 FL020 B 1 8143 8143 2015 pro, 650039 2023 G01 FL020 B 1 2362 2302 2015 pro, 650040 2023 G01 FL020 B 1 1431 1431 2015 pro, 650041 2023 G01 FL020 B 1 1917 1917 2015 pro, 650042 2023 G01 FL020 B 1 4388 4388 2015 pro, 650043 2023 G01 FL020 B 1 4388 4388 2015 pro, 650044 2023 G01 FL020 B 1 4814 4814 2015 pro, 650045 2023 G01 FL020 B 1 4814 4814 2015 pro, 650046 2023 G01 FL020 B 1 3822 3822 2015 pro, 650047 2023 G01 FL020 B 1 4285 4285 2015 pro, 650048 2023 G01 FL020 B 1 4293 4293 2015 pro, 650049 2023 G01 FL020 B 1 4293 4293 2015 pro, 650050 2023 G01 FL020 B 1 4293 4293 2015 pro, 650051 2023 G01 FL020 B 1 4285 4285 2015 pro, 650052 2023 G01 FL020 B 1 4353 4353 2015 pro, 650053 2023 G01 FL020 B 1 4353 4353 2015 pro, 650054 2023 G01 FL020 B 1 1373 1373 2015 pro, 650055 2023 G01 FL020 B 1 2352 2352 2015 pro, 650056 2023 G01 FL020 B 1 2082 1422 2015 pro, 650057 2023 G01 FL020 B 1 4821 4821 2015 pro, 650060 2023 G01 FL020 B 1 2381 2381 2015 pro, 650061 2023 G01 FL020 B 1 1919 1919 2015 pro, 650062 2023 G01 FL020 B 1 4315 4315 2015 pro, 650063 2023 G01 FL020 B 1 7147 7147 2015 pro, 650065 2023 G01 FL020 B 1 7147 7147 2015 pro, 650066 2023 G01 FL020 B 1 7147 7147 2015 pro, 650067 2023 G01 FL020 B 1 7147 7147 2015 pro, 650068 2023 G01 FL020 B 1 4831 8636 2015 pro, 650069 2023 G01 FL020 B 1 4831 8636 2015 pro, 650070 2023 G01 FL020 B 1 4831 8636 2015 pro, 650071 2023 G01 FL020 B 1 3429 2410 2015 pro, 650080 2023 S05 OF001 B 1 1497 2995 2019 pro, 650081 2023 S05 OF001 B 1 1497 1497 2017 inc, 650082 2023 S05 OF001 A 2 2995 2995 2019 PROF, 650083 2023 S05 OF001 A 2 2995 2995 2019 PROF, 650279 2023 S05 OF001 A 2 4367 4331 INTERNAL MEDICINE 2019 income, 650281 2023 S05 OF001 A 2 6743 6743 DA VITA 2021 income 650282 2023 S10 OF001 A 2 2386 2386 FRAZIER FAMILY ORTHODONTICS 2016 income, per appraisal that has lease. 10 year with escalations to $24 sqft 650283 2023 S10 OF001 A 2 1927 1927 AESTHETIC GENERAL DENISTRY , 650284 2023 S10 OF001 A 2 5583 5583 PREMIER FOOT & ANKLE , 650305 2023 S10 RE040 B 1 3220 3220 RIBS & BBQ 2022 Income 650761 2023 G01 SC045 A 3 7040 6750 STRIP CENTER 2022 INCOME 650763 2023 S05 RE090 A 1 39940 39040 , 650767 2023 S05 WH025 B 1 33304 33304 , 650782 2023 G01 MF001 A 2 343234 309876 THE ELLIS APTS 2022 INCOME DATA 651067 2023 S14 RE100 A 1 14090 6600 HOOVES & PAWS NULL 651072 2023 G01 MF015 A 3 173290 110500 EVERGREEN AT ARBOR HILLS 2023 INCOME/ EXP. CHODO. HIGH EXPENSES. STABILIZE AT MARKET. 651471 2023 G01 WH060 B 3 2400 2400 NULL 652758 2023 G01 MF001 A 2 448921 371548 DISCOVERY AT THE REALM 2022 INCOME 652760 2023 G01 MF001 A 1 9204 16847 NULL 652911 2023 G01 SC045 B 1 17447 16420 STRIP CENTER 2023 INCOME 653039 2023 G01 WH040 A 2 66493 58583 ASSURED SELF STORAGE 2022 sale. Very partial data. Mostly proforma. 653353 2023 G01 FL020 B 1 2834 2834 2015 pro, 653354 2023 G01 FL020 B 1 2834 2834 2015 pro, 653355 2023 G01 FL020 B 1 4315 4315 2015 pro, 653415 2023 G01 WH040 A 2 91037 78719 ASTORAGE @ JUSTIN RD 2019 INCOME. 67% CC, RENT ONLY 653421 2023 G01 MF010 A 1 431768 260424 Watermere @ Frisco RR ONLY NO EXP. 01/2022 653825 2023 G01 MF001 A 3 371385 364147 AVENUES OF PHILLIPS CREEK 2022 INC/EXP 653847 2023 G01 WH015 A 2 202748 202522 HEMPEL 2018 Market Proforma, RENT ONLY 653848 2023 G01 WH015 A 1 83886 83886 relogistics 2021 RENT IN ACTUALS. 653850 2023 G01 WH015 A 3 667152 667152 ALLEN DISTRIBUTION 2018 Market Proforma, RENT ONLY 654090 2023 G01 SC045 A 2 10250 9973 STRIP CENTER NULL 654091 2023 C02 HC005 A 1 7431 7400 METHODIST URGENT CARE , Rental rate of $34 sq ft per agent 2/13/2017. 654282 2023 G01 WH060 C 1 26000 26000 2022 I/E 654478 2023 G01 SC045 A 2 8952 8700 STRIP CENTER NULL 654479 2023 G01 SC045 A 2 7083 7167 CASTLE HILLS RETAIL NULL 655022 2023 G01 WH015 B 1 15000 15000 2021 INCOME 655023 2023 G01 WH060 A 1 23200 23200 NULL 655025 2023 G01 WH040 A 1 263289 194023 2022 INCOME 655278 2023 G01 WH040 A 2 77075 66060 ASSURED SELF STORAGE 2022 Income 655422 2023 S09 WH025 B 1 25188 25188 , 655447 2023 G01 MF001 A 1 309499 309498 RIVER WALK VILLAGE 2022 INCOME 655700 2023 S05 OF001 A 1 2728 2728 CROSSROADS DENTISTRY 2016 pro, 655701 2023 S05 OF001 A 1 3825 3825 WOODLANDS MEDICAL 2018 Pro, 655702 2023 S05 OF001 A 1 5308 5308 BE WOMEN'S HEALTH 2019 PROFORMA, 655703 2023 S05 OF001 A 1 4896 4096 EXECUTIVE OFFICES 2018 PROFORMA, 655706 2023 C03 OF001 A 1 1350 1350 121 OFFICE PARK , 1/1/17 CO* asking $22-24 NNN 655707 2023 C03 OF001 A 1 1708 7468 121 OFFICE PLAZA , 655708 2023 C03 OF001 A 1 981 2692 121 OFFICE PLAZA , Rent per Appraisal at $26.75 NNN 655709 2023 C03 OF001 A 1 1859 1859 121 OFFICE PLAZA , 1/1/17 CO* asking $22-24 NNN 655710 2023 C03 OF001 A 1 12034 12034 121 OFFICE PLAZA , 655887 2023 G01 MF001 A 2 570160 406540 PARKVIEW APTS 2022 INCOME 656440 2023 S05 OF010 A 1 7166 7166 2018 Proforma, 10/16 The properties in this area are NNN. Check with Karen on Value 656442 2023 G01 SC045 C 1 4400 4400 STRIP W/CTORE 2021 PROFORMA . OWNER OCCUPIED, 656613 2023 S08 OF015 A 1 16210 13709 2022 PROFORMA. RENTS ONLY NO EXPENSES. WORKED IN DC. 656614 2023 S08 OF015 A 1 6952 6900 2022 INCOME 656764 2023 S09 SE036 A 1 37050 37050 2015 Proforma, 656769 2023 S11 RE040 A 1 3224 3224 , 656779 2023 S10 RE030 A 1 13656 14656 New Age Montessori pro, 656780 2023 G01 WH040 A 2 105695 92627 ADVANTAGE SELF STORAGE FRISCO 2023 INC/EXP. 49% CC, 49% CC 656781 2023 G01 WH040 A 2 105695 92627 ADVANTAGE SELF STORAGE FRISCO 2023 INC/EXP. 49% CC, 49% CC 656782 2023 S05 RE010 A 1 50905 50905 DATCU , 656785 2023 G01 SC020 A 2 42000 41909 LANTANA TOWN CENTER 2022 INCOME. PID'S 656789 & 656792 VALUED SEPERATELY. NRA = 41,909 sf W/O FIRESTONE, CHASE & KROGER. 656790 2023 G01 SC020 A 2 42000 41909 LANTANA TOWN CENTER 2022 INCOME. PID'S 656789 & 656792 VALUED SEPERATELY. NRA = 41,909 sf W/O FIRESTONE, CHASE & KROGER. 656791 2023 G01 SC020 A 2 42000 41909 LANTANA TOWN CENTER 2022 INCOME. PID'S 656789 & 656792 VALUED SEPERATELY. NRA = 41,909 sf W/O FIRESTONE, CHASE & KROGER. 656793 2023 S05 RE090 A 1 123322 122962 , 656884 2023 G01 MF001 A 2 252346 270296 THE ATHERTON AT PARKWEST 2022 INC. NO DETAIL. 657195 2023 S09 OF015 A 1 10110 9589 2023 INCOME ONLY 657197 2023 S09 OF015 A 1 6496 6630 2023 INCOME 657198 2023 S09 OF010 A 1 10564 8500 2023 Income 657199 2023 G01 OF015 A 4 3860 3860 NULL 657402 2023 S09 OF001 B 2 1118 1118 2015 pro, 657403 2023 S09 OF001 B 1 1101 1101 2016 Proforma from Listing, 657404 2023 S09 OF001 B 2 1091 1091 2015 pro, 657405 2023 S09 OF001 B 2 1091 1091 2015 pro, 657406 2023 S09 OF001 B 2 1091 1091 2019 pro, 657407 2023 S09 OF001 B 2 1101 1101 2015 pro, 657408 2023 S09 OF001 B 2 1118 1118 2015 pro, 657422 2023 C02 RE040 A 1 3093 3093 DAIRY QUEEN , 657430 2023 G01 MF001 A 1 1557199 1240097 Hebron Station 5 2022 INCOME. 657431 2023 G01 MF001 A 1 1557199 1240097 Hebron Station 5 2022 INCOME. 657580 2023 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 2023 S09 OF001 B 2 1912 1912 2019 Proforma, 657582 2023 S09 OF001 B 2 2226 2226 2019 Proforma, 657583 2023 S09 OF001 B 2 2386 2386 2023 PROFORMA 657584 2023 S09 OF001 B 2 2600 2600 2015 pro, 657585 2023 S11 OF001 A 1 5257 5257 TROPHY CLUB FAMILY MEDICINE 2019 PRO FORMA, 657586 2023 S11 OF001 A 1 7619 8060 2019 proforma, 657618 2023 C03 SC010 A 1 1817954 1795599 NEBRASKA FURNITURE 2018 Proforma. Value Retail Space at $12nnn. Value warehouse at $3.50 nnn, 657695 2023 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 2023 S09 OF015 A 1 23939 23523 2022 INCOME - OWNER OCCUPIED / RELATED PARTY 657698 2023 S09 OF015 A 1 12070 8505 2022 INCOME some rents NNN some gross. Owner occupied 4,532 sq ft (no Cam on rentl roll for owner), 658109 2023 S08 OF010 A 1 6652 6652 2022 pro. Executive Suites. 658111 2023 S05 RE040 A 1 2726 2726 , 658113 2023 S05 RE100 A 1 4464 4464 VILLAGE VETERINARY , 658214 2023 G01 MF001 A 3 265038 265038 LANTOWER LEGACY LAKES 2022 INCOME/EXP 658666 2023 S10 RE055 B 1 8000 8000 Dollar General #4606 2017 pro, 658749 2023 S10 OF001 B 1 2398 2398 2015 pro, 658750 2023 S10 OF001 B 1 2398 2398 2015 pro, 658751 2023 S10 OF001 B 1 1199 1199 BETTY MCKEAN REAL ESTATE 2019 pro, 658752 2023 S10 OF001 B 1 1199 1199 2019 pro, 658753 2023 S10 OF001 B 1 1199 1199 2015 pro, 658754 2023 S10 OF001 B 1 1199 1199 2015 pro, 658755 2023 S10 OF001 B 1 1199 1199 2015 pro, 658756 2023 S10 OF001 B 1 1199 1199 BETTER HOMES 2019 pro, 658757 2023 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 2023 S05 WH060 B 1 99000 99000 2015 INCOME, 658793 2023 S10 RE030 A 1 13262 13262 WISDOM MONTESSORI pro, 658801 2023 S09 RE030 A 1 11055 11055 , 658809 2023 G01 SC045 A 4 37599 37599 STRIP CENTER 2023 INCOME STATEMENT PROVIDED 658810 2023 S09 OF015 A 1 6160 6160 2020 Pro forma 658812 2023 S09 OF010 A 1 1029 1029 FOSTER CHIROPRACTIC Excess land, 658815 2023 S09 RE070 A 1 3482 3482 2019 PROFORMA, 659217 2023 C03 RE040 A 1 3541 3541 RAISING CANE'S , 659223 2023 G01 WH015 B 1 78125 78125 2021 INCOME. ACTUAL RENT., 659224 2023 G01 WH015 B 1 78125 78125 2021 INCOME, 659225 2023 G01 WH015 B 1 78125 78125 2021 INCOME, 659327 2023 C02 RE040 A 1 2240 2240 KRISPY CREME , 659892 2023 G01 SC045 C 1 5421 5421 STRIP CENTER 2022 Income proforma. P&L contains business income/exp. Owner occupies 1 suite(Bait shop 2000sf). 659899 2023 S05 OF015 A 1 5556 5900 2019 proforma, 659900 2023 S05 OF010 A 1 2967 2967 2023 PROFORMA. This property has an additional 1,100 sq ft garage. Excess L:B Ratio is Flood, drainage, 659971 2023 S05 RE055 A 1 3000 3288 ENTERPRISE 2019 proforma, 659973 2023 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 2023 G01 FL020 A 1 9991 9991 OWNER OCCUPIED 660273 2023 S05 RE040 A 1 3755 3755 CORNER BAKERY pro, 660389 2023 G01 FL020 A 1 3434 3434 NULL 660439 2023 C02 RE030 A 1 20935 20935 HEBRON MONTESSORI ACADEMY , 660440 2023 C02 OF020 A 1 11123 9735 WONDERLAND OFFICES , 660452 2023 S05 RE035 A 1 12983 12983 , 660515 2023 S09 RE010 A 1 3946 3946 Land account, 660516 2023 G01 MF001 A 2 356041 351774 ALAQUA APARTMENTS 2022 INCOME/EXP 660531 2023 S05 RE040 A 1 3832 3832 MCDONALD'S , 660532 2023 S05 RE040 A 1 3181 3181 CHICKEN EXPRESS , 4/18 FOR SALE $2,893,203 - ABSOLUTE TRIPLE NET 660533 2023 G01 MF015 A 4 141627 113300 CHURCHILL @ CHAMPIONS CIRCLE 2023 INCOME/EXP. LOW INCOME TAX CREDIT, 660545 2023 G01 FL020 A 3 69000 70000 WRG 2023 INC/EXP 660574 2023 G01 SC045 A 3 19646 19124 WONDERLAND PLAZA 2022 PROFORMA, 3/18 COSTAR SHOWS 10,000 VAC @$25NNN 660586 2023 S05 OF010 A 1 22197 22197 2022 INCOME AND EXPENCES, NO RENT ROLL. 42% VACANT. 660591 2023 G01 SC045 A 2 32894 31627 RAYZOR RANCH TOWN CENTER 2022 ACTUALS 660592 2023 S05 RE040 A 1 3559 3559 RAISING CANES NULL 660593 2023 G01 SC045 A 2 32894 31627 RAYZOR RANCH TOWN CENTER 2022 ACTUALS 660594 2023 G01 SC045 A 2 32894 31627 RAYZOR RANCH TOWN CENTER 2022 ACTUALS 660600 2023 S05 RE005 A 1 13500 13500 PRO CARE COLLISION 2017 proforma, 660601 2023 G01 FL020 A 1 7570 7570 2023 market proforma 660602 2023 S11 RE025 A 1 60119 60119 Buc-ee's , 660609 2023 G01 WH015 A 2 150672 147865 FEDERAL EXPRESS 2022 PROFORMA. PROPERTY IS LEASED. EXCESS LAND. 661714 2023 G01 SC045 A 5 14003 14003 STRIP CENTER NULL 661719 2023 G01 HC025 B 1 55290 55000 I CARE REHAB HOSPITAL NULL 661749 2023 G01 SC045 B 3 32306 24060 THE RAILYARD @ EAST END 2021 PROFORMA / actual rentsMostly office space. Used Office Cap Rate., 661750 2023 G01 MF001 A 3 109002 94734 EAST END LOFTS 2022 INCOME - INCLUDES APARTMENTS FROM 661749 661763 2023 G01 MF020 C 1 1631 177 NORTHLAKE VILLAGE RV 2022 INCOME 177 SPACES 661794 2023 S10 RE030 A 1 14218 14218 PRIMROSE , 661799 2023 G01 WH040 A 2 137427 85154 EXTRA SPACE STORAGE , 661800 2023 S08 RE055 A 1 17048 17048 ALDI 2017 proforma, 661804 2023 G01 SC020 B 1 31058 30955 LAKE SHORE CROSSING 2022 INCOME. 35% VAC, CO-STAR ASKING $20-22 $10.50 CAM 661808 2023 G01 WH015 A 4 947236 1020030 NULL 661809 2023 G01 WH015 A 2 260070 249500 2021 RENT ONLY IN ACTUALS 661810 2023 G01 WH015 A 3 329060 329060 2021 RENT ONLY. NO DETAIL. SEE DIRECT CAP. 661829 2023 G01 FL020 A 1 5900 5900 NATIONWIDE GUTTER 2018 Market Proforma, 661837 2023 S11 RE025 B 1 4786 4786 2019 pro, 661839 2023 G01 SC045 A 2 14800 14850 ROANOKE GATEWAY RETAIL 2022 Income, 661851 2023 G01 WH015 B 1 99000 99000 2021 INCOME, RENT ONLY 661852 2023 G01 WH015 B 1 75729 75000 2021 INCOME. NO DETAIL. ACTUAL = RENT ONLY. USE DIRECT CAP. PROPERTIES MARKETED AS MG LEASES. 661853 2023 G01 WH015 B 1 43725 43725 2021 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 2023 G01 WH015 B 1 75480 74250 2020 INCOME. NO DETAIL. ACTUAL RENT ONLY. USE DIRECT CAP. PROPERTIES MARKETED AS MG LEASES. 661856 2023 G01 WH015 B 1 73500 73500 2021 INCOME. NO DETAIL. RENT ONLY IN ACTUAL. USE DIRECT CAP. PROPERTIES MARKETED AS MG. 661860 2023 S05 WH060 A 1 18000 18000 MOORE SUPPLY CO 2023 PROFORMA 661862 2023 S05 MF002 B1 2 6436 6192 SUNSET PLACE 2020 INCOME 661904 2023 G01 MF015 A 4 69642 69264 BISHOP GARDENS LURA- 2022 INCOME/EXP. 60 OF 72 UNITS AARE TAX CREDIT (83%) 662202 2023 S05 WH060 B 1 51900 40000 2019 pro forma, 662214 2023 S08 RE030 C 1 1920 1920 , 662257 2023 G01 SC045 A 3 19772 19204 STRIP CENTER 2022 INCOME, SOLD 7/22- $6,400,000 662268 2023 G01 SC001 B 1 346303 334799 DENTON CENTER 2022 INCOME. SECONDARY INCOME IS GROUND LEASE BANK OF AMERICA, 662281 2023 C02 RE040 A 1 1898 1898 Starbucks No Land, 662286 2023 S11 RE030 A 1 16056 16056 Premier Academy 2019 Proforma, 662289 2023 S11 RE055 A 1 7552 7552 O'REILLY AUTO 2017, 662291 2023 S11 RE025 A 1 3080 3080 7-Eleven , 662300 2023 S05 FL020 B 1 56262 31158 , 667384 2023 C02 AA001 A 1 37750 37750 , 667479 2023 S11 OF020 B 1 2206 2162 , 667480 2023 G01 OF025 A 1 36000 36000 QUEST 2022 INCOME 667481 2023 G01 OF025 A 1 30000 30000 PANASONIC 2022 INCOME, 667495 2023 S11 OF015 A 1 6808 7000 2023 INCOME-DC 667496 2023 S11 OF015 A 1 4786 4786 , 3/2017- CO* asking $25 NNN 667498 2023 G01 MF001 A 2 482664 368048 OVERLOOK BY THE PARK 2022 Income 668005 2023 G01 MF001 A 3 162500 122390 THE WOODLANDS 2022- I/E & RENT ROLL, Do not include account 650672 in income value. Parcel is excess land. Plat denotes this as phase 2 of apartments. 668019 2023 G01 WH015 A 2 169320 169320 QUALITY INDUSTRIES 2022 PROFORMA 668020 2023 G01 WH015 A 2 169520 169622 2021 INCOME 668026 2023 G01 SC045 A 3 15576 15282 STRIP CENTER 2023 INCOME 668373 2023 S05 WH025 B 1 436808 436808 VICTOR EQUIPMENT , 668400 2023 G01 SC045 A 4 18827 19036 STRIP CENTER 2022 INC/EXP- SEVERAL BELOW MARKET RENTS. RAN CLOSER TO MARKET. 668813 2023 C03 RE025 A 1 4680 4680 CORNER STORE #1577 2017 proforma, 669019 2023 S05 MF002 A 3 26122 26122 SEQUOIA VILLAGE APTS NULL 669066 2023 G01 WH015 A 1 272988 272988 AUSTIN RANCH INDUSTRIAL NULL 669067 2023 S09 RE025 A 1 3042 3042 7-11 , 669070 2023 S09 RE040 A 1 1744 1744 JIMMY JOHNS 2017 proforma, 669114 2023 S05 RE025 A 1 3080 3080 7-11 , 669289 2023 C03 RE055 A 1 6161 6161 MATTRESS FIRM 2019 Proforma, 669292 2023 C03 RE040 A 1 2758 2758 PANDA EXPRESS 2018 proforma, 669357 2023 G01 SC060 A 1 3500 3500 SPRINT NULL 669372 2023 S09 OF010 A 1 2600 2600 DANIEL DENTAL CLINIC , 670672 2023 S10 OF001 A 1 22810 22810 2016 pro, 670673 2023 S10 OF001 A 2 3519 3519 BERKSHIRE HATHAWAY HOME SERVICES 2016 pro, 670674 2023 S10 OF001 A 2 2475 2475 ACCESS 2020 proforma, 670675 2023 S10 OF001 A 2 1387 1387 SRI BALAJI MANDIR 2019 pro, from appraisal for 676076 rate shows $23.50 670676 2023 S10 OF001 A 2 2081 2081 MOORE INSURANCE 2019 pro, fee appraisal 2019 670677 2023 S10 OF001 A 2 1387 1387 BIG FROG 2022 PROFORMA. CURRENT MARKET RENTS HIGHER THAN CONTRACT RENTS ESTABLISHED 5 YEARS AGO. 670678 2023 S10 OF001 A 2 1987 1987 SMARTS EDUCATION 2016 pro, 670679 2023 S10 OF001 A 2 3032 3032 2016 pro, 670680 2023 S10 OF001 A 2 2056 2056 HARMANY DENTAL 2016 pro, 670681 2023 S10 OF001 A 2 1511 1511 CANTRILL FINANCIAL 2019 pro - Also looked at sales in Team Drive, 670682 2023 S10 OF001 A 2 2497 2497 2016 pro, 670683 2023 S10 OF001 A 2 2679 2679 2016 pro, 670684 2023 S10 OF001 A 2 2665 2665 2015 pro, 670685 2023 S09 OF001 A 2 2743 2743 SPBS CLINICAL EQUIPMENT SERVICES 2019 pro, 670686 2023 S09 OF001 A 2 2661 2661 2016 pro, 670687 2023 S09 OF001 A 2 2534 2534 2016 pro, 670688 2023 G01 SC045 B 2 30201 32819 U.S. HEALTH WORKS PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670689 2023 G01 SC045 B 2 30201 32819 U.S. HEALTH WORKS PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670690 2023 G01 SC045 B 2 30201 32819 U.S. HEALTH WORKS PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670691 2023 G01 SC045 B 2 30201 32819 U.S. HEALTH WORKS PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670692 2023 G01 SC045 B 2 30201 32819 U.S. HEALTH WORKS PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670693 2023 G01 SC045 B 2 30201 32819 U.S. HEALTH WORKS PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670694 2023 G01 SC045 B 2 30201 32819 U.S. HEALTH WORKS PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670695 2023 G01 SC045 B 2 30201 32819 U.S. HEALTH WORKS PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670696 2023 G01 SC045 B 2 30201 32819 U.S. HEALTH WORKS PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670697 2023 G01 SC045 B 2 30201 32819 U.S. HEALTH WORKS PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670698 2023 G01 SC045 B 2 30201 32819 U.S. HEALTH WORKS PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670750 2023 G01 WH015 A 2 164580 164580 2019 Market Proforma, 670751 2023 G01 WH015 A 2 185000 185000 WAYFAIR 2019 Market, 670768 2023 C02 RE030 A 1 10000 10000 2017 proforma, 670773 2023 G01 WH040 B 3 193732 276763 MCGEE LANE STORAGE 2022 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 2023 S05 OF020 B 1 3720 3720 ALLISON ENGINEERING , 670817 2023 S10 OF015 A 1 24676 24676 NORTH FOREST OFFICES 2022 INC/EXP. SPACES BEING MARKETED FOR $26.20 PLUS $8.95 NNN 671351 2023 C03 OF001 A 1 1347 1347 2016 pro, 671352 2023 C03 OF001 A 1 1976 1976 MEN'S T CLINIC 2016 pro, 1/1/17 CO* asking $22-24 NNN 671353 2023 C03 OF001 A 1 1874 1874 2016 pro, 671354 2023 C03 OF001 A 1 1918 1918 2016 pro, 672297 2023 G01 WH015 A 4 1012040 1011740 2018 Market Proforma, 672606 2023 G01 WH015 A 3 546000 548495 2018 Income, RENT ONLY 672607 2023 G01 WH015 A 4 1037400 1041879 NULL 672760 2023 S05 WH025 B 1 21600 21600 , 672794 2023 G01 MF001 A 2 87762 67535 RUDDELL ST APTS 2023 INCOME 674218 2023 G01 SC010 A 1 330046 330046 SCHEELS NULL 674253 2023 S05 MF006 A 2 24051 22200 AVE A APTS 2022 INCOME 4/2021 SALE = $4,225,000 674358 2023 C03 RE025 A 1 3080 3080 7-11 2018 pro, 675286 2023 G01 MF001 A 3 57562 47496 SEVEN TWELVE APTS 2022 RENT ROLL. Add RETAIL PORTION, "Add RETAIL PORTION from ""F"" income. 675372 2023 S05 RE025 A 1 4454 4454 Valero 2017 proforma, 675374 2023 G01 WH040 A 1 166437 121050 2022 INCOME/EXP 675456 2023 S05 RE090 A 1 87408 87408 2017, 675515 2023 G01 SC020 A 1 45278 45305 WEST TOWNE CENTER 2022 INCOME 675516 2023 S10 RE090 A 1 29644 29644 SPROUTS 2018 proforma, 675517 2023 G01 SC020 A 1 45278 45305 WEST TOWNE CENTER 2022 INCOME 675521 2023 G01 SC020 A 1 45278 45305 WEST TOWNE CENTER 2022 INCOME 675660 2023 S08 OF001 B 1 3286 3286 2016 pro. Asking $20 NNN, 675661 2023 S08 OF001 B 1 1846 1846 2019 income, 675662 2023 S08 OF001 B 1 1772 1772 2019 pro, 675663 2023 S08 OF001 B 1 2162 2162 2019 pro forma, 675757 2023 S05 OF020 B 1 3157 1798 RANCH HANDS RESCUE , 675814 2023 S09 OF020 B 1 2800 2800 2023 PROFORMA 675815 2023 S11 RE040 A 1 2256 2224 Arby's 2017, 675816 2023 S11 RE040 A 1 2505 2505 Krispy Kreme 2017, 675817 2023 S11 RE040 A 1 2442 2442 POPEYE'S 2017, 676381 2023 S05 MF025 A 4 11949 11949 NULL 676382 2023 S05 MF025 A 4 11949 11949 NULL 676383 2023 S05 MF025 A 4 11949 11949 NULL 676404 2023 C03 SC010 A 1 89227 89227 FLOOR & DECOR 2018 proforma, 676405 2023 C03 RE055 A 1 10304 10304 , 676464 2023 G01 SC045 A 3 14679 15064 2023 INCOME. LAND INCREASED 676469 2023 S10 RE040 A 1 4883 4927 CHICK-FIL-A , 676470 2023 G01 SC045 A 2 22540 22724 STRIP CENTER 2023 income 676472 2023 C02 AA001 A 1 7110 7110 TEXAS ROADHOUSE 2017, 676593 2023 S09 RE030 A 1 10000 10000 THE LEARING EXPERIENCE 2018 proforma, RENT PER CS 676879 2023 S10 OF001 A 2 3418 3418 FRISCO DENTAL PLACE 2018 income proformaIncludes R696495, 676880 2023 S10 OF001 A 2 8988 8988 DERMOTOLOGY & SKIN SURGERY INSTITUTE 2016 pro, 676881 2023 S10 OF001 A 2 4188 4188 SHINE PEDIATRICS 2019 pro, 676882 2023 S10 OF001 A 2 2941 2941 FRISCO SPINE 2016 pro, 676883 2023 S10 OF001 A 2 6461 6461 2019 proforma - Owner occupied, 676884 2023 S10 OF001 A 2 1580 1580 PLANTING SEEDS 2017 pro, 676885 2023 S10 OF001 A 2 1941 1941 2016 pro, 676886 2023 S10 OF001 A 2 2685 2685 KEENE LUXARY TRAVEL 2016 pro, 1941 FT LEASED 8/18 676887 2023 S10 OF001 A 2 3766 3766 FRISCO ORAL & DENTON IMPLANT SURGERY 2019, 676888 2023 S10 OF001 A 2 2200 2200 WEALTH MANAGEMENT 2019 PRO FORMA, 676889 2023 S10 OF001 A 2 4184 4144 SANDS PHARMACY 2023 PROFORMA 676890 2023 S10 OF001 A 2 2872 2872 , 676891 2023 S10 OF001 A 2 2984 3051 , 676892 2023 S10 OF001 A 2 10066 10066 NORTH TX INSTITUE OF NUEROLOGY & HEADACHE , 676894 2023 S10 OF001 A 2 7040 7040 2019 pro, 676913 2023 G01 WH040 A 2 103264 85415 PUBLIC STORAGE 2022 Income 676955 2023 S11 OF020 A 1 101484 101484 , 676958 2023 S05 RE005 A 1 7438 7438 INTEGRITY AUTO CARE , 676962 2023 S11 OF002 B 1 759 759 , 677020 2023 S05 WH001 A 1 11380 11380 , 677024 2023 S05 WH001 A 1 4248 4248 2018 PROFORMA, CITY OWNED BUT LEASED OUT 677029 2023 S05 WH001 A 1 6018 6018 2018 PROFORMA, CITY OWNED AND LEASED OUT 677030 2023 S05 WH001 A 1 6018 6018 2018 PROFORMA, CITY OWNED BUT LEASED OUT 677031 2023 S05 WH001 A 1 6018 6018 2018 PROFORMA, CITY OWNED BUT LEASED OUT 677032 2023 S05 WH001 A 1 4248 4248 2018 PROFORMA, CITY OWNED BUT LEASED OUT 677036 2023 S05 WH001 A 1 4248 4248 2018 PROFORMA, CITY OWNED BUT LEASED OUT 677040 2023 S05 WH001 A 1 4248 4248 2018 PROFORMA, CITY OWNED BUT LEASED OUT 677105 2023 S05 RE006 A 1 4800 4800 , 677107 2023 S05 WH060 A 1 16800 16800 2022 PROFORMA, 677114 2023 S14 WH060 B 1 30090 30090 WESTERN SON & RED RIVER , 677115 2023 S14 WH060 B 1 5100 5100 WHISTLE POST BREWING , 677116 2023 S14 WH060 B 1 2275 2275 , 677741 2023 S11 WH060 B 3 49000 49200 2022 Income 677960 2023 G01 SC045 B 3 8400 8400 , 677962 2023 G01 WH015 A 2 103960 103690 , 677971 2023 G01 MF001 A 1 230368 176073 EPIC APTS 2022 RENT ROLL, MF = 176,071SF. 227 UNITS 677977 2023 G01 SC020 B 1 16505 16136 LEWISVILLE COMMONS 2022 INCOME/EXPENSE + RENT ROLL 677979 2023 G01 WH015 A 3 346080 347198 2019 Market Proforma, 678305 2023 G01 MF001 A 1 1557199 1240097 Hebron Station 5 2022 INCOME. 678307 2023 G01 MF001 A 1 1557199 1240097 Hebron Station 5 2022 INCOME. 678308 2023 G01 MF001 A 1 1557199 1240097 Hebron Station 5 2022 INCOME. 678415 2023 S08 FL005 C 1 0 31776 , 678420 2023 G01 WH040 A 2 113706 87125 LIFE STORAGE 2022 INCOME. 678451 2023 S10 OF001 A 2 2676 2676 FRISCO HEALTH & WELLNESS 2016 pro, 678460 2023 G01 SC045 A 2 25160 25160 STRIP CENTER NULL 678465 2023 G01 SC020 A 3 51316 48280 SPROUTS VILLAGE 2022 INCOME/EXP. INCLUDED STARBUCKS FOR 2023 WORKUP FROM RR & OPERATING STATEMENT. 678466 2023 G01 SC020 A 3 51316 48280 SPROUTS VILLAGE 2022 INCOME/EXP. INCLUDED STARBUCKS FOR 2023 WORKUP FROM RR & OPERATING STATEMENT. 678467 2023 G01 SC020 A 3 51316 48280 SPROUTS VILLAGE 2022 INCOME/EXP. INCLUDED STARBUCKS FOR 2023 WORKUP FROM RR & OPERATING STATEMENT. 678468 2023 G01 SC020 A 3 51316 48280 SPROUTS VILLAGE 2022 INCOME/EXP. INCLUDED STARBUCKS FOR 2023 WORKUP FROM RR & OPERATING STATEMENT. 678793 2023 G01 MF001 A 1 326348 299786 Maxwell Canals at Grand Park 2022 INCOME 679366 2023 S08 OF001 B 1 1000 1000 2019 INCOME PROFORMA. OWNER OCCUPIED, 679367 2023 S05 OF001 B 1 1000 1000 , 679368 2023 S05 OF001 B 1 1000 1000 2017 inc, 679369 2023 S05 OF001 B 1 5996 8988 NULL 679370 2023 S05 OF001 B 1 2991 1496 2017, 679417 2023 G01 FL020 A 1 2702 2702 2019 PRO FORMA. $13.24 PLUS $0.34/FT, 679720 2023 C03 OF001 A 1 4212 4212 2016 pro, 679721 2023 C03 OF001 A 1 1564 1564 , 1/1/17 CO* asking $22-24 NNN 679722 2023 C03 OF001 A 1 1920 1920 2016 pro, 1/1/17 CO* asking $22-24 NNN 679978 2023 S09 RE010 A 1 3004 3004 WELLS FARGO BANK 2018, 679979 2023 G01 SC045 A 4 23021 23021 STRIP CENTER , 679988 2023 G01 WH040 A 2 111146 85826 EXTRA SPACE STORAGE 2023 NO RENT ROLL. DID NOT WANT TO PROVIDE I&E. SUBMITTED E&U/COST/INCOME PROFORMA. 680692 2023 G01 WH040 A 1 94797 78000 CREST SELF STORAGE 2019 Market proformaNoticed on cost - New property, 680785 2023 S09 HC020 A 1 223404 143450 DISCOVERY VILLAGE SENIOR LIVING 2017-INCOME, 681301 2023 G01 MF001 A 1 491837 473268 HUDSON APTS 2023 INCOME 681304 2023 G01 MF001 A 1 491837 473268 HUDSON APTS 2023 INCOME 681381 2023 G01 WH015 A 3 589850 588262 NULL 682084 2023 G01 SC045 A 2 8986 8986 STRIP W/CSTORE , 682225 2023 G01 WH015 A 3 318060 318060 , 682231 2023 G01 MF001 A 1 531992 451954 ELORA FLOWER MOUND 86% IN DENTON COUNTY Apartments. Add "F" income for retail portion. 2022 INCOME/EXP 682796 2023 S05 MF006 A 2 6867 6864 903 FANNIN APTS 2022 income, 682800 2023 S05 MF025 A 1 5028 5028 , 682816 2023 G01 SC045 B 1 11900 12000 STRIP CENTER 2023 RENT ROLL ONLY 682818 2023 G01 SC045 A 2 8160 8090 STRIP CENTER 2023 - HIGH VACANCY. LEASING UP. HAVING TO GIVE LARGE CONCESIONS TO GET TENANTS. 682827 2023 G01 WH025 B 3 24760 24760 NULL 683481 2023 S05 RE055 A 1 16942 16942 CALIBER COLLISION 2019 income, 683488 2023 S05 OF020 B 1 13682 13682 DENTON RECORD CHRONICLES , 683489 2023 G01 WH015 A 3 350629 350387 2021 INC/EXP. 683502 2023 G01 SC045 B 1 5356 5356 RETAIL STRIP , 683503 2023 S10 RE040 A 1 1148 1148 LITTLE CEASERS 2018 proforma, 683553 2023 G01 WH035 A 4 884646 884646 WINCO DISTRIBUTION Owner Occ. 683565 2023 S10 RE040 A 1 2511 2511 JACK IN THE BOX 2017, 683566 2023 S10 RE030 A 1 9259 9259 2019 pro, 683568 2023 G01 AA001 A 1 6085 6085 MEDICAL OFFICE 2022 Income Proforma 683579 2023 G01 SC045 B 1 33684 34088 ONE ELM PLACE 2022 I/E + RENT ROLL 683599 2023 G01 FL020 B 1 71257 71000 INFINITE PAKAGING 2023 INCOME. 683609 2023 G01 MF001 A 1 493492 409840 NEXUS LAKESIDE PH 1 2022 INCOME DATA. 2021 SALE.. ACCOUNTS 567435, 683609, 566717, 753478, and 581211 RETAIL POTION ON MODEL F 683610 2023 G01 OF015 A 1 7076 7076 RESULTS CENTER NULL 683750 2023 G01 SC045 A 2 19551 18863 STRIP CENTER 2022 PRO FORMA 683879 2023 G01 SC060 A 1 4500 4500 VERIZON STORE PER COSTAR LEASED FOR 45.88/SF ABSOLUTE TRIPLE NET 684142 2023 G01 SC055 B 1 50573 50573 NULL 684563 2023 S09 SC005 A 1 96510 96510 BELK'S 2023 PROFORMA 685134 2023 G01 WH015 A 3 331600 330000 INTERCERAMIC 2022 INC/EXP DO NOT INCLUDE GROUND LEASE EXPENSE!-2019 ML 685570 2023 G01 OF005 A 1 0 1213450 CHARLES SCHWAB CORPRATE CAMPUS WITH ACCT 685567 685584 2023 S05 MF025 A 1 17210 14200 RINEY ROAD TOWN HOMES 2022 INCOME 686714 2023 G01 MF001 A 2 208582 189403 HICKORY CREEK RANCH APTS 2022 Income. Value with R686712 and R686713, 686743 2023 G01 MF001 A 1 493823 389956 THE CANALS AT GRAND PARK 2022 INCOME WORK WITH LAND ACCOUNTS 686744,686747,686749,686746 692379 2023 G01 SC045 A 2 17728 16575 GRANDSCAPE WEST 2023 PROFORMA 692387 2023 G01 RE070 A 1 8985 8985 ROCK & BREWS NULL 692389 2023 G01 RE070 A 1 6374 6374 NULL 692390 2023 C03 RE070 A 1 8145 8145 2017 pro, 692397 2023 C02 OF015 A 1 21601 21766 2022 I/E. 692456 2023 G01 MF001 A 2 203755 198755 MAJESTIC PARC 2022 INCOME 692476 2023 S09 OF002 B 1 1844 1844 2023 PROFORMA W/EXCESS LAND 692498 2023 S14 WH060 B 1 4080 4080 2023 PROFORMA 692502 2023 S09 OF020 B 1 5232 5232 NULL 692504 2023 S09 OF020 B 1 12947 12947 2022 proforma based on listing. Land tract (692505)., 692639 2023 G01 SC045 A 2 7647 6907 STRIP CENTER 2022 INCOME / EXPENSE + RENT ROLL 692907 2023 G01 SC045 A 1 4004 4000 EYE LAB/SMOOTHIE KING 2022 INCOME 692909 2023 G01 SC045 A 1 25683 24719 RETAIL STRIP 2022 INCOME/EXP. WORKED 692909 & 725778 TOGETHER. RR & OPERATING STATEMENT ARE COMBINED. 692910 2023 G01 SC060 A 1 4237 4237 MULTI-TENANT NET LEASE 2022 INCOME 692913 2023 G01 WH015 A 3 323054 323054 NULL 692925 2023 S11 OF002 B 1 1666 2954 , 692983 2023 S05 OF001 A 1 1593 1593 Velocity Physical Therapy , 692984 2023 S05 OF001 A 1 14010 14010 CONDOS 2022 PROFORMA. ASKING RENT = $19 + NNN 692985 2023 S05 OF001 A 1 14010 14010 CONDOS 2022 PROFORMA. ASKING RENT = $19 + NNN 692986 2023 S05 OF001 A 1 14010 14010 CONDOS 2022 PROFORMA. ASKING RENT = $19 + NNN 692987 2023 S05 OF001 A 1 14010 14010 CONDOS 2022 PROFORMA. ASKING RENT = $19 + NNN 692988 2023 S05 OF001 A 1 3136 2271 , 1/1/17 CO* asking $18.50 NNN 692990 2023 C02 OF001 A 1 3883 3883 , 692991 2023 C02 OF001 A 1 1400 2205 , 692992 2023 C02 OF001 A 1 3523 3523 2019 Proforma, 693332 2023 G01 SC045 B 2 13835 9447 NULL 693350 2023 G01 MF001 A 1 214418 195549 2022 INCOME / EXPENSE + RENT ROLL 693355 2023 G01 WH060 C 1 13976 13976 NULL 693356 2023 G01 FL001 A 3 542880 542880 FARMER BROS. PROPERTY HAS 2 STORY NICE OFFICES ALONG WITH AN AREA WHERE THEY WORK WITH THE COFFEE BEANS. THEY ALSO HAVE DOCKS. N, NEED % BREAKDOWN OF PROPERTY. OFFICE/DIST/MANUF. NEW MARY KAY POSSIBLE COMP 693357 2023 G01 MF010 A 1 190889 165996 ALTAS POINT 2022 INCOME 693809 2023 C03 OF001 A 1 2179 2179 COMMAX INVESTMENT GROUP Owner Occupied, 693810 2023 C03 OF001 A 1 1975 1975 , 693862 2023 S09 OF015 B 1 9730 9399 2020 Rent roll only 693863 2023 S09 OF020 A 1 5772 5745 NULL 694174 2023 G01 FL020 B 1 118671 118671 COLLINS RD BUSINESS PARK 2022 PROFORMA 694178 2023 G01 WH060 A 1 34000 34000 2022 INCOME 694179 2023 S05 WH015 B 1 30000 30000 PROBUILT 2022 INCOME., 694197 2023 G01 WH060 B 1 46825 43500 DEFENDER 2023 PROFORMA 694207 2023 G01 WH040 A 1 92666 77126 FRISCO SELF STORAGE 618 UNITS & 77,126 NRA PER RENT ROLL ALL CLIMATE CONTOLLED , 2022 ACTUALS - HIGH EXPENSES. 694209 2023 G01 SC045 A 2 11250 11250 STRIP CENTER 2023 RENT ROLL AND INCOME STATEMENT PROVIDED. 694210 2023 G01 WH040 A 1 92666 77126 FRISCO SELF STORAGE 618 UNITS & 77,126 NRA PER RENT ROLL ALL CLIMATE CONTOLLED , 2022 ACTUALS - HIGH EXPENSES. 694212 2023 S05 WH060 B 1 2800 2800 2017 proforma, 694259 2023 C02 AA001 A 1 5137 5137 CHICK-FIL-A 2017 proforma, 695750 2023 G01 SC045 A 3 15051 11485 RETAIL/OFFICE Retail/Office 695752 2023 G01 SC045 A 3 21962 18737 ROANOKE COMMONS II NULL 695754 2023 G01 SC045 A 1 4269 4322 THE SHACK 2023 INCOME 695755 2023 C03 RE040 A 1 38116 3115 BEACH COMBER BARS & GRILL 2019 INCOME, 695762 2023 S09 RE100 A 1 6760 6760 , 695764 2023 S10 OF015 A 1 6817 6817 PRECISION SMILES , 695769 2023 S05 MF025 A 2 11085 10700 2023 PROFORMA 695790 2023 G01 SC045 A 1 14668 8846 , 695791 2023 G01 SC045 A 1 9258 9258 , 696008 2023 G01 SC025 A 1 389026 351741 TANGER OUTLET MALL NULL 696462 2023 G01 SC045 C 1 14092 13200 WOODLAND NULL 696463 2023 G01 SC045 C 1 14092 13200 WOODLAND NULL 696495 2023 S10 OF001 A 1 1725 1725 2019 PRO FORMA, 696529 2023 G01 FL020 B 1 1920 1920 NULL 696573 2023 G01 OF001 A 1 1500 1500 2022 INCOME 696579 2023 C02 OF001 A 1 6602 6602 , 696580 2023 C02 OF001 A 1 925 925 , 696581 2023 C02 OF001 A 1 2700 2700 , 696582 2023 C02 OF001 A 1 2074 2074 , 696583 2023 C02 OF001 A 1 2500 2500 RUFINO TALATALA , 696584 2023 C02 OF001 A 1 2461 2380 HUDSON LAW FIRM , 696585 2023 C02 OF001 A 1 3042 2700 , 696586 2023 C02 OF001 A 1 1499 1499 , 696587 2023 C02 OF001 A 1 1853 1853 , 696588 2023 C02 OF001 A 1 1622 1622 , 696589 2023 C02 OF001 A 1 1563 1563 , 696590 2023 C02 OF001 A 1 2789 2789 , 696605 2023 G01 SC030 A 1 232665 232438 LEWISVILLE TOWNE CROSSING 2022 INC/EXP 696607 2023 G01 SC030 A 1 232665 232438 LEWISVILLE TOWNE CROSSING 2022 INC/EXP 696608 2023 G01 SC045 A 2 3969 3947 STRIP CENTER 2021 INCOME/EXP. HIGH VACANCY. SEE PROFORMA IN DIRECT CAP. 696880 2023 G01 WH040 A 2 108177 84813 ADVANTAGE STORAGE FLOWER MOUND 2023 INCOME. -ACT 697005 2023 G01 MF001 A 2 596568 306079 TRAVIS 2022 RENT ROLL + I/E PARTIAL YR INCOME (MAY 2022) 343 UNITS 697200 2023 G01 MF010 A 1 202540 163655 PRESIDIUM AT EDGESTONE NULL 697940 2023 S05 MF025 A 2 3920 3309 THE ARIA APARTMENTS 2022 INCOME / EXPENSE + 2023 RENT ROLL 697947 2023 G01 MF020 A 1 45960 260 Shady Creek RV Park & Storage 207 RV Spaces. Covered Storage. Also With 697947 that has 53 Spaces., 698103 2023 G01 MF001 A 2 352808 352808 ADARA WINDSONG RANCH APT 2023 INCOME 698426 2023 G01 MF001 A 2 251262 234293 Cortland 2023 INCOME 698523 2023 G01 SC045 B 2 11484 11484 STRIP CENTER 2021 PROFORMA 698560 2023 G01 SC045 B 1 13920 13915 RETAIL 2022 INCOME. 6,000 sq ft owner occupied, 698747 2023 S05 WH025 B 1 86361 83261 2019 INCOME PROFORMA, 698755 2023 S09 OF001 A 1 14109 13975 NULL 698756 2023 S09 OF001 A 1 4860 4860 , 698757 2023 S09 OF001 A 1 4861 4861 , 698758 2023 G01 SC045 A 3 16785 16875 , 698759 2023 S09 OF001 A 1 4860 4860 , 698760 2023 S09 OF001 A 1 4860 4860 2022 PROFORMA - 1916 SF AVAILABLE $23 + NNN 698761 2023 S09 OF001 A 1 4507 4507 , 698773 2023 S10 OF001 A 1 4905 4905 2022 INCOME 698774 2023 C02 AA001 A 1 5664 5184 2022 INCOME 699262 2023 G01 MF001 A 2 343805 256518 THE VILLAGE AT RAZOR RANCH 2022 INCOME 699316 2023 C02 OF010 A 1 26786 26126 NULL 699372 2023 S09 OF001 B 1 1428 1428 , 699373 2023 S09 OF001 B 1 1147 1147 , 1/1/17 co* asking $18 NNN 699374 2023 S09 OF001 B 1 1147 1147 , 1/1/17 co* asking $18 NNN 699375 2023 S09 OF001 B 1 1413 1413 , 699376 2023 S09 OF001 B 1 1413 1413 , 699377 2023 S09 OF001 A 1 1147 1147 , 699378 2023 S09 OF001 B 1 1147 1147 , 699379 2023 S09 OF001 B 1 1433 1433 , 1/1/17 co* asking $18 NNN 699380 2023 S05 OF001 A 1 950 950 , 699399 2023 G01 FL020 B 2 5040 5040 OWNER OCCUPIED 699640 2023 G01 WH040 B 4 37970 37970 2022 proforma, 700010 2023 G01 WH015 A 2 234000 234000 2018 Market Proforma, 700011 2023 G01 WH015 A 3 312000 312000 2018 Market Proforma, 700012 2023 G01 WH015 A 4 1085280 1085280 , 700039 2023 S09 WH060 B 1 55066 33816 SWAIN BUILDING MATERIAL 2019 Proforma, 700323 2023 G01 SC045 A 2 6468 6468 2019 PRO FORMA, 700481 2023 S09 OF020 A 1 32517 31325 MIDWESTERN STATE UNV. DIRECT CAP- Single Tenant 10 year lease 4/18 to 4/28 700518 2023 S09 OF020 B 1 3392 3392 MOLLY MAID 2023 Proforma, Excess Land 700723 2023 S05 MF002 B2 4 9243 8350 HANN & OAKLNAD ST APT 2022 RR / I&E 700724 2023 S05 MF002 A 3 14338 14338 HANN & OAKLAND ST APT 2022 P&L + RENT SURVEY 700725 2023 S05 MF002 B2 4 9243 8350 HANN & OAKLNAD ST APT 2022 RR / I&E 700880 2023 C02 RE040 A 1 2240 2240 BURGER KING 2017 pro, 700894 2023 S11 OF002 A 1 1843 1267 , 700913 2023 G01 WH060 A 1 44690 44690 2023 PROFORMA 700979 2023 S09 SC010 B 1 123684 123684 AT H OME Lease Info, Lease Info, but old lease 701036 2023 C02 RE070 A 1 4213 3989 EARLS 377 PIZZA 2018 PROFORMA, 701037 2023 S05 RE070 A 1 2410 2410 KIMSEY'S COFFEE , PART OWNER IN BUSINESS 701090 2023 S11 WH060 B 1 11760 11760 , 701105 2023 S10 OF001 A 1 1140 1202 2019 PRO FORMA, from appraisal for 670676 rate is $25.75 701106 2023 S10 OF001 A 1 2936 2998 DR BILL & DR PETE , 701107 2023 S10 OF001 A 1 2717 2779 2019 PRO FORMA (STILL SHELL), 701108 2023 S10 OF001 A 1 2890 2952 DERMATOLOY PHYSICIAN 2019 PRO FORMA, 701109 2023 S10 OF001 A 1 2553 2615 , 701110 2023 S10 OF001 A 1 2560 2622 IBS WIRELESS , 701111 2023 S10 OF001 A 1 2742 2742 MEDICAL CONNECTIONS 2022 INCOME 701112 2023 S10 OF001 A 1 2404 2466 , 701113 2023 S10 OF001 A 1 2834 2896 , 701134 2023 S05 HC005 A 1 8303 8303 2022 PROFORMA 701135 2023 C02 AA001 A 1 4955 4955 2023 INCOME 701140 2023 C02 AA001 A 1 5010 5000 2023 INCOME 701141 2023 C02 OF010 A 1 4986 5000 WISE HEALING CENTER 2023 INCOME PROVIDED 701150 2023 S05 MF002 A 1 7480 7480 % Complete 2019., 701517 2023 G01 WH060 B 1 6044 6044 2023 PROFORMA PLUS EXCESS LAND. OWNER OCCUPIED 701518 2023 S14 AA001 A 1 5488 5488 VALERO CORNER STORE , 701546 2023 G01 FL020 A 1 16645 15997 AQUA TERRA 2022 Proforma 701561 2023 G01 MF003 A 4 166763 166763 NULL 701562 2023 G01 MF003 A 4 166763 166763 NULL 701563 2023 G01 MF003 A 4 166763 166763 NULL 701564 2023 G01 MF003 A 4 166763 166763 NULL 701565 2023 G01 MF003 A 4 166763 166763 NULL 701566 2023 G01 MF003 A 4 166763 166763 NULL 701567 2023 G01 MF003 A 4 166763 166763 NULL 701568 2023 G01 MF003 A 4 166763 166763 NULL 701569 2023 G01 MF003 A 4 166763 166763 NULL 701571 2023 G01 MF003 A 4 166763 166763 NULL 701572 2023 G01 MF003 A 4 166763 166763 NULL 701573 2023 G01 MF003 A 4 166763 166763 NULL 701574 2023 G01 MF003 A 4 166763 166763 NULL 701575 2023 G01 MF003 A 4 166763 166763 NULL 701576 2023 G01 MF003 A 4 166763 166763 NULL 701577 2023 G01 MF003 A 4 166763 166763 NULL 701578 2023 G01 MF003 A 4 166763 166763 NULL 701579 2023 G01 MF003 A 4 166763 166763 NULL 701580 2023 G01 MF003 A 4 166763 166763 NULL 701581 2023 G01 MF003 A 4 166763 166763 NULL 701582 2023 G01 MF003 A 4 166763 166763 NULL 701584 2023 G01 MF003 A 4 166763 166763 NULL 701585 2023 G01 MF003 A 4 166763 166763 NULL 701586 2023 G01 MF003 A 4 166763 166763 NULL 701587 2023 G01 MF003 A 4 166763 166763 NULL 701588 2023 G01 MF003 A 4 166763 166763 NULL 701589 2023 G01 MF003 A 4 166763 166763 NULL 701590 2023 G01 MF003 A 4 166763 166763 NULL 701591 2023 G01 MF003 A 4 166763 166763 NULL 701592 2023 G01 MF003 A 4 166763 166763 NULL 701593 2023 G01 MF003 A 4 166763 166763 NULL 701594 2023 G01 MF003 A 4 166763 166763 NULL 701595 2023 G01 MF003 A 4 166763 166763 NULL 701596 2023 G01 MF003 A 4 166763 166763 NULL 701597 2023 G01 MF003 A 4 166763 166763 NULL 701598 2023 G01 MF003 A 4 166763 166763 NULL 701599 2023 G01 MF003 A 4 166763 166763 NULL 701600 2023 G01 MF003 A 4 166763 166763 NULL 701602 2023 G01 MF003 A 4 166763 166763 NULL 701603 2023 G01 MF003 A 4 166763 166763 NULL 701604 2023 G01 MF003 A 4 166763 166763 NULL 701605 2023 G01 MF003 A 4 166763 166763 NULL 701608 2023 G01 MF003 A 4 166763 166763 NULL 701609 2023 G01 MF003 A 4 166763 166763 NULL 701610 2023 G01 MF003 A 4 166763 166763 NULL 701611 2023 G01 MF003 A 4 166763 166763 NULL 701612 2023 G01 MF003 A 4 166763 166763 NULL 701613 2023 G01 MF003 A 4 166763 166763 NULL 701614 2023 G01 MF003 A 4 166763 166763 NULL 701615 2023 G01 MF003 A 4 166763 166763 NULL 701616 2023 G01 MF003 A 4 166763 166763 NULL 701618 2023 G01 MF003 A 4 166763 166763 NULL 701619 2023 G01 MF003 A 4 166763 166763 NULL 701620 2023 G01 MF003 A 4 166763 166763 NULL 701621 2023 G01 MF003 A 4 166763 166763 NULL 701622 2023 G01 MF003 A 4 166763 166763 NULL 701623 2023 G01 MF003 A 4 166763 166763 NULL 701624 2023 G01 MF003 A 4 166763 166763 NULL 701625 2023 G01 MF003 A 4 166763 166763 NULL 701626 2023 G01 MF003 A 4 166763 166763 NULL 701627 2023 G01 MF003 A 4 166763 166763 NULL 701628 2023 G01 MF003 A 4 166763 166763 NULL 701629 2023 G01 MF003 A 4 166763 166763 NULL 701630 2023 G01 MF003 A 4 166763 166763 NULL 701631 2023 G01 MF003 A 4 166763 166763 NULL 701632 2023 G01 MF003 A 4 166763 166763 NULL 701633 2023 G01 MF003 A 4 166763 166763 NULL 701634 2023 G01 MF003 A 4 166763 166763 NULL 701635 2023 G01 MF003 A 4 166763 166763 NULL 701636 2023 G01 MF003 A 4 166763 166763 NULL 701637 2023 G01 MF003 A 4 166763 166763 NULL 701638 2023 G01 MF003 A 4 166763 166763 NULL 701936 2023 G01 SC045 A 4 14673 14453 STRIP CENTER 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 2023 G01 SC045 A 4 6516 6516 DENTON TOWN CROSSING NULL 701938 2023 G01 WH060 A 1 30000 29204 2022 Income 701959 2023 G01 MF020 C 6 2017 174 WOODHAVEN MHP 2022 Income. ON GOING EXPANSION USE RENT ROLL FOR # OF SPACES 198 Total spaces. 177 MH + 21 RV. RV rent=360/month. MH Rent 400-420/Month. 701960 2023 G01 MF020 C 6 2017 174 WOODHAVEN MHP 2022 Income. ON GOING EXPANSION USE RENT ROLL FOR # OF SPACES 198 Total spaces. 177 MH + 21 RV. RV rent=360/month. MH Rent 400-420/Month. 701977 2023 S05 SC005 A 1 42486 42486 ROOMS TO GO , 702043 2023 S09 RE040 A 1 2542 2655 DOMINOES OLD TOWN 2020. $25/sf gross rent. Used expenses similar to 2019. 702059 2023 G01 SC045 B 3 10660 10660 STRIP CENTER 2022 INCOME. 702061 2023 G01 WH040 B 5 21600 22200 SOUTH WEST RV RENTAL 2018 Market Profoma, 702062 2023 G01 FL020 A 1 27296 26354 TEXAS DEPT OF PUBLIC SAFETY 2022 PROFORMA 702406 2023 G01 OF005 A 1 4575402 477022 Toyota Headquarters 6/2022 Collin settled at $26/SF 5% Vac 5% Exp and 6% cap. Toyota headquarters valued at $27NNN less 5% vacancy and 5% non reimbursed expense per Collin CAD 2021, 23% of total improvements in Denton County 702680 2023 C02 OF010 A 1 3567 3567 TEXAS HEALTH , 702687 2023 G01 MF001 A 1 271742 227079 PALLADIUM APTS 2023 INCOME. IMP ONLY 702781 2023 G01 SC045 A 2 5200 5200 STRIP CENTER 2019 Rent Roll, 702782 2023 G01 SC045 A 2 6561 6511 2019 Rent Roll, 702921 2023 G01 OF025 A 2 101484 100000 NESTLE SKIN HEALTH 2022 INCOME / 2023 PROFORMA 703185 2023 G01 SC045 A 2 22800 26598 STRIP CENTER 2023 RENT ROLL AND INCOME 704092 2023 G01 SC045 A 2 12080 11072 STRIP CENTER 2021 INCOME 704094 2023 G01 WH040 B 3 35350 9340 , 704096 2023 S05 MF002 A 1 14800 14800 LITTLE SWAN GARDEN APARTMENTS NULL 704832 2023 G01 RE070 A 1 20287 20287 LAVA CANTINA NULL 705216 2023 G01 SC045 A 2 30151 30151 RIVER WALK AT CENTRAL PARK NULL 705695 2023 G01 MF020 C 6 14 14 TRANQUIL WATER RV PARK RV PARK 705733 2023 C02 OF010 A 1 24785 24193 2019 ACTUAL RENT-NO I&E, 705743 2023 G01 FL020 B 3 69000 69000 2022 I/E 705799 2023 G01 MF001 A 3 400512 374523 THE LANDING 2020 INCOME 705814 2023 G01 WH040 A 1 106802 82850 SIMPLY SELF STORAGE 2022 INCOME/EXP 705817 2023 G01 SC045 B 1 4480 4319 DOMINOS PIZZA 2022 RENTS ONLY NO EXPENSES.PROFORMA.WORKED IN DC. 706438 2023 G01 MF001 A 2 353927 373556 CENTURY 380 2022 INCOME 706510 2023 G01 SC045 B 2 35675 30262 THE VILLAGE CROSSING 2022 INCOME. 706513 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706514 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706515 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706516 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706517 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706518 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706519 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706520 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706521 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706522 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706523 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706524 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706525 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706526 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706527 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706528 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706529 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706530 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706531 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706532 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706533 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706534 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706535 2023 S05 MF002 A 1 42723 41894 Sharpshooter Properties 2022 INCOME 706734 2023 G01 MF001 A 2 444118 464831 THE VILLAGES @ 3EIGHTY 2022 INCOME SOLD 9/2021. NO OPERATING DETAIL. SEE DIRECT CAP. 707473 2023 G01 FL020 A 1 327801 327801 2022 INC/EXP. 327,000 including mezzanine finished out by seller, 707609 2023 G01 MF001 A 2 291480 298735 ENCLAVE & ROANOKE CITY CENTRE 2023 INCOME NO EXP. VALUE W/ACCOUNTS 775887 & 707611-settle 711806 2023 G01 FL020 B 1 55500 31500 2022 Income only. 711807 2023 S05 OF020 A 1 3300 3290 2019 income, 711809 2023 G01 MF001 A 2 329415 257107 TOWER BAY LOFTS 2022 Income 711814 2023 G01 SC045 A 1 48141 48141 ALAMO DRAFT HOUSE/STRIP ALAMO, HERF'S, TAQUERIA MONTERREY 711882 2023 G01 OF015 B 1 9200 9200 NULL 711883 2023 G01 OF020 B 1 19988 19988 2022 DIRECT CAP. 100% VACANT. LONGTERM. 711884 2023 G01 AA002 B 1 24500 24500 United Way of Denton NULL 711952 2023 G01 MF001 A 1 226891 210097 HILLSTONE @ RIVERWALK 2022 INCOME 711992 2023 G01 SC020 A 1 37871 37688 WINDSONG RANCH MARKETPLACE 2022 INCOME 711993 2023 G01 SC020 A 1 37871 37688 WINDSONG RANCH MARKETPLACE 2022 INCOME 712650 2023 G01 FL020 B 3 324705 324705 2023 PROFORMA EXCESS LAND 712796 2023 G01 MF001 A 2 464974 271820 DISCOVERY AT THE REALM PHASE II 2022 INCOME 713217 2023 G01 SC045 A 3 10880 10750 NORTHLAKE PLAZA 2021 INCOME. 713251 2023 C02 AA001 A 1 6535 6535 ROANOKE CHOP SHOP NULL 713340 2023 G01 FL020 A 1 13598 13968 2018 Market Proforma, 713341 2023 G01 FL020 A 1 28137 29200 NULL 713579 2023 C02 WH060 B 1 24775 25000 2023 PROFORMA. OWNER OCCUPIED 713581 2023 G01 WH015 A 2 122100 122188 2019 PRO FORMA, RENT ONLY 714503 2023 G01 MF001 A 2 840888 264411 NEWMAN VILLAGE 2022 INC/EXP. NO DETAIL PROVIDED. 714510 2023 G01 MF001 A 2 265448 265448 DISCOVERY PARK APTS 2022 INCOME 714513 2023 G01 SC045 A 3 32026 15184 STRIP CENTER 2022 INCOME. 715380 2023 S05 OF001 A 1 7131 7131 Shoreline Office Buildings 2019 Income proforma, 715383 2023 S05 OF001 A 1 5555 5555 Office Condos Jan 2021 Rent Data from agent for two accounts. 715384 2023 S05 OF001 A 1 5555 5555 Office Condos Jan 2021 Rent Data from agent for two accounts. 715389 2023 S05 OF001 A 1 1560 1560 , 715495 2023 G01 SC045 B 1 5207 5207 NULL 715519 2023 C02 OF001 A 1 1199 1150 EDWARD JONES 2019 INC PRO FORMA, 715688 2023 S05 MF025 A 3 3766 4704 NULL 715920 2023 S05 MF002 A 1 6432 4857 2022 INCOME 717025 2023 G01 FL020 A 1 50744 50744 HACKBERRY PROPERTIES 2022 I/E 717026 2023 G01 WH040 A 1 95116 100425 YELLOW DOOR STORAGE 2022 Income- Partial Year p/l and unclear RR. 718750 2023 G01 WH060 A 2 10000 10000 CORE & MAIN WAREHOUSE 2023 - Lease agreement shows monthly base rent of $15,450 with annual 2% increase after the 26 month of the lease + NNN. 718755 2023 C02 AA001 A 1 7242 7242 DENTON PEDIATRIC MOB NULL 722372 2023 S14 RE055 A 1 21832 21930 TRACTOR SUPPLY 2019 PROFORMA BASED ON LEASE SIGNED AS BUILT TO SUIT, 723472 2023 G01 SC045 A 2 11880 11880 STRIP CENTER , 724011 2023 G01 SC045 A 2 8946 8750 STRIP CENTER 2023 PROFORMA 724065 2023 C02 OF001 B 1 2582 2582 2023 PROFORMA 724516 2023 G01 MF001 A 2 406860 221469 THE RUBY 2022 INCOME 724521 2023 G01 SC045 A 2 18576 17800 STRIP CENTER 2022 INCOME 724567 2023 G01 SC045 B 2 6820 6820 STRIP CENTER 2022 Income. 2000sf Owner occ. 724861 2023 G01 WH060 B 1 42660 42660 NULL 725084 2023 G01 SC045 A 4 14774 13518 STRIP CENTER 2023 PROFORMA - 2023 BUDGET 725087 2023 S09 RE085 A 1 14082 14082 LEWISVILLE BOOTS 2023 PROFORMA 725089 2023 S09 MF002 A 1 9251 9251 Also Has Offices, 725131 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725132 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725133 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725134 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725135 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725136 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725137 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725138 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725139 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725140 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725141 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725142 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725143 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725144 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725145 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725146 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725147 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725148 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725149 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725150 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725151 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725152 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725153 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725154 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725155 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725156 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725157 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725158 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725159 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725160 2023 G01 MF003 A 5 51427 53361 Sherman Crossing 2022 Rent Roll and I/E 725161 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 725162 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 725163 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 725164 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 725165 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 725166 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 725167 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 725168 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 725169 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 725170 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 725173 2023 G01 RE085 C 1 1960 1960 NULL 725235 2023 G01 WH060 C 1 18000 18000 2022 I/E 725778 2023 G01 SC045 A 1 25683 24719 RETAIL STRIP 2022 INCOME/EXP. WORKED 692909 & 725778 TOGETHER. RR & OPERATING STATEMENT ARE COMBINED. 726305 2023 S05 SC035 C 1 403327 314699 GOLDEN TRIANGLE MALL 2019 income, 726341 2023 G01 SC060 A 1 3000 3000 VERIZON NULL 726383 2023 G01 WH035 A 1 280700 280700 USCS NULL 726387 2023 G01 SC045 A 3 10284 10284 , 726655 2023 G01 SC020 A 1 47750 47540 TROPHY CLUB TOWN CENTER 2022 RENT ROLL ONLY. 4 NEW TENANTS IN 2022 726657 2023 G01 MF001 A 1 408615 260676 THE BYRON 2023 RENT ROLL ONLY NO P&L. EXPENSES 727533 2023 G01 SC045 A 2 24320 24320 , 728527 2023 C03 RE070 A 1 8318 7992 , 729110 2023 S05 OF001 A 3 7800 7822 Mission Street Office Condos NULL 729111 2023 S05 OF001 A 3 7800 7822 Mission Street Office Condos NULL 729112 2023 G01 OF020 A 1 4097 4097 HEAVEN AT HOME 2023 PROFORMA. ASKING RENT IN COMPLEX = $20-22/SF 729128 2023 G01 MF001 A 2 317190 317043 Artistry @ PCR 2022 INCOME 729150 2023 G01 WH040 A 2 58141 71470 2022 INCOME 729528 2023 G01 FL020 A 1 16900 16725 2023 INCOME - 2 TENANTS LEASE PROVIDED ONLY 729529 2023 G01 FL020 A 1 19375 19375 NULL 729897 2023 G01 SC045 A 3 31010 30697 STONEBROOK PLAZA 2022 PRO FORMA 729898 2023 G01 SC045 A 3 3524 3524 SHOPS AT STONEBROOK NULL 729899 2023 G01 SC045 A 3 3019 3019 BERLIN NULL 729900 2023 G01 SC045 A 3 1711 1711 SHOPS AT STONEBROOK 2023 PROFORMA 729901 2023 G01 SC045 A 3 1912 1912 SHOPS AT STONEBROOK NULL 729902 2023 G01 SC045 A 3 2013 2013 TEMPLE NULL 729903 2023 G01 SC045 A 3 1509 1509 SHOPS AT STONEBROOK NULL 730058 2023 S09 OF001 A 1 12538 12539 4491 Long Prairie Condos 6 Units of 8 unit building owned by Developer 730059 2023 S09 OF001 A 1 12538 12539 4491 Long Prairie Condos 6 Units of 8 unit building owned by Developer 730060 2023 S09 OF001 A 1 12538 12539 4491 Long Prairie Condos 6 Units of 8 unit building owned by Developer 730061 2023 S09 OF001 A 1 12538 12539 4491 Long Prairie Condos 6 Units of 8 unit building owned by Developer 730062 2023 S09 OF001 A 1 12538 12539 4491 Long Prairie Condos 6 Units of 8 unit building owned by Developer 730067 2023 G01 WH060 A 3 8184 8184 TEXAS FIRST RENTALS NULL 730758 2023 G01 OF015 A 1 4784 4937 Condos NULL 730759 2023 G01 OF015 A 1 5062 4938 NULL 730760 2023 S05 OF001 A 1 5420 4936 NULL 730829 2023 G01 WH015 A 3 714000 714000 , 730839 2023 G01 WH015 A 3 499700 499700 DHL , 731154 2023 G01 FL020 B 3 71541 27600 STALLION BUSINESS PARK Property owners opinion of value $1,974,875 731168 2023 G01 FL020 A 2 3600 3600 NULL 731169 2023 G01 FL020 A 2 3600 3600 NULL 731182 2023 G01 SC045 B 2 14954 19514 STRIP CENTER 2022 RENT ROLL 731206 2023 C03 RE070 A 1 8985 8985 54TH ST , 731423 2023 G01 MF015 A 2 158812 142800 PALLADIUM DENTON APTS 2023 INCOME/EXP 731541 2023 G01 MF001 A 1 262879 256806 LAKEWAY CASTLE HILLS 2022 INCOME/EXP 731544 2023 C03 RE070 A 1 7188 7188 SALTGRASS STEAK HOUSE , 731567 2023 G01 SC020 B 2 116478 115160 GARDEN PARK 2022 RENT ROLL 731574 2023 S14 WH020 B 1 40200 40200 2019 proforma, 731644 2023 G01 WH040 B 5 55004 58468 TEXAS PREMIER STORAGE , 731661 2023 S05 MF005 A 1 138363 107110 NULL 731662 2023 G01 WH040 B 2 54555 49450 2022 INCOME 731663 2023 G01 WH040 B 3 60625 58625 2022 PROFORMA 731721 2023 G01 MF003 A 4 27968 27968 2022 INCOME AND RENT ROLL 731722 2023 G01 MF003 A 4 27968 27968 2022 INCOME AND RENT ROLL 731723 2023 G01 MF003 A 4 27968 27968 2022 INCOME AND RENT ROLL 731724 2023 G01 MF003 A 4 27968 27968 2022 INCOME AND RENT ROLL 731725 2023 G01 MF003 A 4 27968 27968 2022 INCOME AND RENT ROLL 731726 2023 G01 MF003 A 4 27968 27968 2022 INCOME AND RENT ROLL 731727 2023 G01 MF003 A 4 27968 27968 2022 INCOME AND RENT ROLL 731760 2023 G01 MF003 A 4 27968 27968 2022 INCOME AND RENT ROLL 731761 2023 G01 MF003 A 4 27968 27968 2022 INCOME AND RENT ROLL 731762 2023 G01 MF003 A 4 27968 27968 2022 INCOME AND RENT ROLL 731763 2023 G01 MF003 A 4 27968 27968 2022 INCOME AND RENT ROLL 731764 2023 G01 MF003 A 4 27968 27968 2022 INCOME AND RENT ROLL 731765 2023 G01 MF003 A 4 27968 27968 2022 INCOME AND RENT ROLL 731780 2023 G01 MF003 A 4 27968 27968 2022 INCOME AND RENT ROLL 732238 2023 G01 FL020 B 3 181067 187650 2022 I/E + RENT ROLL 732239 2023 G01 FL020 B 3 181067 187650 2022 I/E + RENT ROLL 732240 2023 G01 FL020 B 3 181067 187650 2022 I/E + RENT ROLL 732582 2023 G01 MF001 B1 1 569253 433811 THOUSAND OAKS PH 5 2023 INCOME 732583 2023 G01 MF001 A 2 991600 612165 THOUSAND OAKS @ STAGS LEAP APT 2023 INCOME 732584 2023 G01 MF001 A 2 991600 612165 THOUSAND OAKS @ STAGS LEAP APT 2023 INCOME 732719 2023 G01 FL020 B 2 157100 157100 ARGYLE BUSINESS PARK NULL 733094 2023 G01 SC045 A 4 1883 1883 FRESH THAI , 733095 2023 G01 SC045 A 4 1925 1925 KIDZANIA NULL 733096 2023 G01 SC045 A 4 4662 4662 PLAZA 380 UNITS 300-700 2022 INCOME 733146 2023 G01 SC045 A 3 16157 16157 STRIP CENTER 2023 INCOME. 25% VACANT 733206 2023 G01 FL001 A 1 80906 80906 NULL 733211 2023 G01 SC045 A 2 19950 19975 STRIP CENTER 2022 RENT ROLL 733212 2023 G01 SC045 A 2 14155 12705 STRIP CENTER 2022 RENT ROLL 733547 2023 G01 SC045 A 3 32822 32640 , 733554 2023 G01 WH040 B 4 35500 44370 2022 INC/EXP. USED COLLECTED RENT AS EGI. 15% VAC GENERALLY NRA = 44,370 SF. 34,900 SF FOR MINI STG & 9,470 SF FOR COVERED AND UNCOVERED PARKING PER AERIAL. 733555 2023 S14 MF002 A 4 23560 23560 2022 INCOME NO EXPENSES 733556 2023 G01 MF001 A 2 346269 334280 LAKE RIDGE APTS 2023 INCOME 733783 2023 G01 WH015 A 1 454300 454300 , 733792 2023 S09 OF015 B 1 82142 79713 BROOKHOLLOW OFFICE 2022 INC/EXP. HIGH VAC. IN-PLACE RENT ONLY IN ACTUAL 733812 2023 G01 WH015 A 4 1217200 1217200 , 739644 2023 S05 MF002 A 1 7637 7637 NULL 739879 2023 G01 WH015 A 2 220480 219808 2021 INC/EXP 739880 2023 G01 WH015 A 1 124800 125213 2021 INC/EXP 739881 2023 G01 WH015 A 2 104351 104351 NULL 740118 2023 S05 MF002 A 1 11844 5185 NULL 740203 2023 G01 MF001 A 1 239936 151506 THE HUDSON AT AUSTIN RANCH 2022 INCOME 740800 2023 G01 WH060 B 1 41950 41950 2023 PROFORMA 741118 2023 G01 WH060 B 1 20000 20000 2022I/E 741347 2023 G01 OF001 A 1 1964 1964 PEDIATRIC NULL 741363 2023 G01 OF001 A 1 2179 2179 NULL 741371 2023 G01 SC045 B 1 1462 1462 CONDO NULL 741372 2023 G01 SC045 B 1 1462 1462 LUXE LOUNGE NULL 741373 2023 G01 SC045 B 1 1135 1135 CONDO , 741374 2023 G01 SC045 B 1 1135 1135 CONDO NULL 741375 2023 G01 SC045 B 1 1136 1136 CONDO NULL 741376 2023 G01 SC045 B 1 1135 1135 CONDO , 741377 2023 G01 SC045 B 1 1132 1132 CONDO NULL 741378 2023 G01 SC045 B 1 2071 2071 CONDO 2022 PROFORMA - SEE DIRECT CAP. GROSS LEASES. TENANTS IMPACTED BY CONSTRUCTION ON MILL. 741408 2023 S05 MF005 A 2 352950 366332 The Retreat 2023 INCOME 741700 2023 G01 SC045 C 1 9504 9500 STRIP CENTER 2022 INCOME. , PER OWNER, LEASES ARE GROSS NOT NNN 741703 2023 G01 OF025 A 2 618317 304473 AUSTIN RANCH OFFICE 2022 INCOME 741787 2023 G01 MF001 A 1 389014 377066 WINDSOR CASTLE HILLS 2022 INC/EXP 742199 2023 G01 OF002 A 3 4590 4590 DAVID BOUSCHOR PRO-FORMA 742231 2023 G01 SC045 A 2 8095 8040 STRIP CENTER 2023 RENT ROLL AND ACTUALS PROVIDED 742307 2023 S09 OF001 A 1 12538 12539 4491 Long Prairie Condos 6 Units of 8 unit building owned by Developer 742322 2023 G01 FL020 A 3 11000 11000 NULL 744196 2023 G01 WH015 A 2 308500 306280 2022 - RENT ONLY. 744208 2023 S05 SC010 B 1 58692 59684 HOBBY LOBBY , Only Lease Info provided. No expenses. 744210 2023 G01 SC030 C 2 47031 46092 HARBOR FREIGHT/DIESEL FITNESS 2022 INCOME 744712 2023 G01 SC020 A 1 81389 81389 MAIN MARKETPLACE 2022 Income. 744713 2023 G01 SC020 A 1 13360 13360 MAIN MARKETPLACE(POR) NULL 744714 2023 G01 SC020 A 1 13320 13320 STRIP CENTER 2023 PROFROMA 744715 2023 G01 SC020 A 1 81389 81389 MAIN MARKETPLACE 2022 Income. 744716 2023 G01 SC020 A 1 81389 81389 MAIN MARKETPLACE 2022 Income. 744717 2023 G01 SC020 A 1 81389 81389 MAIN MARKETPLACE 2022 Income. 744718 2023 G01 SC020 A 1 81389 81389 MAIN MARKETPLACE 2022 Income. 744719 2023 G01 SC020 A 1 81389 81389 MAIN MARKETPLACE 2022 Income. 744740 2023 G01 SC045 A 1 24835 24835 THE RIVER WALK AT CENTRAL PARK , 744771 2023 G01 WH040 A 1 54740 57458 CUBE SMART 2022 Income. 744772 2023 C02 RE040 A 1 2205 2205 H TEA O 2021 Rent $33.41/SF, 2019 Listing for sale $1,100,000 or lease 745033 2023 G01 WH015 A 2 268003 276814 2021 INC/EXP 745215 2023 G01 OF001 A 1 1257 2116 NULL 745218 2023 G01 OF001 A 1 611 611 NULL 745812 2023 G01 SC045 A 2 19726 19726 STRIP CENTER NULL 745813 2023 G01 SC045 A 2 28350 28350 RETAIL STRIP NULL 746043 2023 G01 OF015 A 1 5808 5808 2023 PROFORMA 746047 2023 S05 OF020 A 1 5808 5808 NULL 746084 2023 G01 SC045 A 3 17686 17686 STRIP CENTER 2023 PROFORMA 746087 2023 G01 MF001 A 2 382797 382797 MEZZO APARTMENTS NULL 746144 2023 G01 WH015 A 4 783000 783465 CALLOWAY GOLF NULL 746593 2023 G01 WH040 A 1 327230 327230 ALL STORAGE NULL 748000 2023 G01 WH015 A 2 200794 200794 FISHER59 NULL 748393 2023 G01 SC015 A 1 2216269 467479 GRANDSCAPE NULL 748457 2023 G01 MF001 A 2 272908 272908 ALTA CHAMPIONS CIRCLE APTS. 2022 INCOME 748572 2023 G01 WH040 A 3 146925 143830 TMS SELF STORAGE 2022 INCOME 748573 2023 G01 SC045 A 3 27050 16681 STRIP CENTER NULL 748797 2023 S14 MF002 A 1 10200 10200 NULL 748957 2023 G01 MF010 A 1 240889 169699 RIVER WALK FLATS ACTIVE LIVING 2022 INCOME 748967 2023 G01 SC045 A 2 27839 16926 WINDSOR RIDGE CROSSING 2023 INCOME - ADDED COST V OF INCOME FOR FOR THE BLDG NOT COMPLETE 749107 2023 G01 SC045 A 3 24350 24254 STRIP CENTER 2023 INCOME 749130 2023 G01 SC005 A 1 64963 64963 ACADEMY NULL 749134 2023 G01 SC045 A 2 6160 17680 STRIP CENTER 2022 Income. 54% OCC. 01/2022 749490 2023 G01 WH040 A 2 87000 87000 S & K STORAGE NULL 749502 2023 G01 OF015 A 1 32742 32742 TEXAS ONCOLOGY NULL 749631 2023 G01 OF025 C 1 53123 41317 David Weekly Model Homes 2023 PROFORMA 750485 2023 G01 WH015 A 1 64800 64800 2023 PROFORMA 750721 2023 C03 SC010 A 1 89227 89227 FLOOR & DECOR, AND CHAIR KING , 750734 2023 G01 SC030 A 1 92740 90004 VISTA RIDGE MARKET PLACE 2022 INCOME. BEST BUY SPLIT TO IMP ONLY 750878 2023 G01 MF001 A 1 413316 396587 COPPER RIDGE I & II 2022 - INCOME/EXPENSE. INCOME ADDED FOR PHASE 2. 750970 2023 S05 MF005 A 1 449235 449235 PARK PLACE DENTON NULL 750981 2023 G01 MF001 A 2 210803 201654 MILLENIUM PLACE APT 2023 INCOME STATEMENT ONLY 752299 2023 G01 SC045 A 2 15081 15081 NULL 752300 2023 G01 SC045 A 2 16243 16243 LAKESIDE CROSSING NULL 752431 2023 G01 WH060 C 1 17320 17320 NULL 752734 2023 G01 SC045 A 2 14680 14680 STRIP CENTER 2022 INCOME 753478 2023 G01 MF001 A 1 493492 409840 NEXUS LAKESIDE PH 1 2022 INCOME DATA. 2021 SALE.. ACCOUNTS 567435, 683609, 566717, 753478, and 581211 RETAIL POTION ON MODEL F 753479 2023 G01 MF001 A 1 0 124160 , 753480 2023 G01 WH040 B 3 105560 199015 01/2023 - TWO COVERED PARKING CANOPIES FROM PID 65600 CARRIED ON THIS ACCT. TOTAL NRA OF 97,245 SF INCLUDING STG, FLEX, COVERED & UNCOVERED PARKING. 753491 2023 G01 MF001 A 1 1732202 308436 GRANDSCAPE NULL 753492 2023 G01 SC015 A 1 2216269 467479 GRANDSCAPE NULL 753562 2023 G01 MF001 A 1 371268 321343 ALEXAN FLOWER MOUND 2022 INCOME/EXP COUNTY SPLIT. 65% DENTON COUNTY SQUARE FOOTAGE IN SCHEDULE IS 65% OF TOTAL SF OF 321,400 754364 2023 S05 WH060 B 1 26000 15000 2023 RENT $7.50/SF PER OWNER 754365 2023 G01 WH060 B 1 35000 35000 2023 PROFORMA 754380 2023 S10 WH060 C 1 10283 10000 2022 INCOME PROFORMA, 754386 2023 G01 MF001 A 3 337537 223012 Oxford at Lake View 2023 INCOME 754389 2023 S05 SC010 B 1 55860 55860 RESTAURANT DEPOT NULL 754392 2023 G01 SC045 C 2 12421 12400 2022 INCOME NO EXPENSES 754437 2023 G01 WH020 B 3 263968 217240 NULL 754455 2023 G01 SC045 A 2 28625 28625 STRIP CENTER NULL 754456 2023 G01 SC045 A 2 28625 28625 STRIP CENTER NULL 754457 2023 G01 SC045 A 2 9350 9350 STRIP CENTER NULL 754685 2023 G01 SC020 A 1 105762 105762 ELDORADO MARKET PLACE 2023 RENT ROLL INCLUDED PETSMART/MARKET STREET/RAISING CASES - REMOVED FROM RR 754711 2023 G01 WH040 B 1 78750 78025 2023 INC/EXP. 74% OCC. - SETT 754770 2023 G01 MF001 A 2 394622 394622 EIGHTEEN51 BRINKER NULL 754959 2023 S05 SC055 A 1 76525 72708 BARTONVILLE TOWN CENTRE 2019 income, Added excess land for 2020 754989 2023 G01 FL020 B 1 8008 8008 PROFORMA 755180 2023 G01 FL020 A 2 12500 12500 BOBCAT CORNERS NULL 755181 2023 G01 FL020 A 1 24000 24000 BOBCAT CORNERS NULL 755501 2023 G01 MF003 A 4 315283 315283 NULL 755502 2023 G01 MF003 A 4 315283 315283 NULL 755503 2023 G01 MF003 A 4 315283 315283 NULL 755504 2023 G01 MF003 A 4 315283 315283 NULL 755505 2023 G01 MF003 A 4 315283 315283 NULL 755506 2023 G01 MF003 A 4 315283 315283 NULL 755507 2023 G01 MF003 A 4 315283 315283 NULL 755508 2023 G01 MF003 A 4 315283 315283 NULL 755509 2023 G01 MF003 A 4 315283 315283 NULL 755510 2023 G01 MF003 A 4 315283 315283 NULL 755511 2023 G01 MF003 A 4 315283 315283 NULL 755512 2023 G01 MF003 A 4 315283 315283 NULL 755513 2023 G01 MF003 A 4 315283 315283 NULL 755514 2023 G01 MF003 A 4 315283 315283 NULL 755515 2023 G01 MF003 A 4 315283 315283 NULL 755516 2023 G01 MF003 A 4 315283 315283 NULL 755517 2023 G01 MF003 A 4 315283 315283 NULL 755518 2023 G01 MF003 A 4 315283 315283 NULL 755519 2023 G01 MF003 A 4 315283 315283 NULL 755520 2023 G01 MF003 A 4 315283 315283 NULL 755521 2023 G01 MF003 A 4 315283 315283 NULL 755522 2023 G01 MF003 A 4 315283 315283 NULL 755523 2023 G01 MF003 A 4 315283 315283 NULL 755524 2023 G01 MF003 A 4 315283 315283 NULL 755525 2023 G01 MF003 A 4 315283 315283 NULL 755526 2023 G01 MF003 A 4 315283 315283 NULL 755527 2023 G01 MF003 A 4 315283 315283 NULL 755528 2023 G01 MF003 A 4 315283 315283 NULL 755529 2023 G01 MF003 A 4 315283 315283 NULL 755530 2023 G01 MF003 A 4 315283 315283 NULL 755531 2023 G01 MF003 A 4 315283 315283 NULL 755532 2023 G01 MF003 A 4 315283 315283 NULL 755533 2023 G01 MF003 A 4 315283 315283 NULL 755534 2023 G01 MF003 A 4 315283 315283 NULL 755535 2023 G01 MF003 A 4 315283 315283 NULL 755536 2023 G01 MF003 A 4 315283 315283 NULL 755537 2023 G01 MF003 A 4 315283 315283 NULL 755538 2023 G01 MF003 A 4 315283 315283 NULL 755539 2023 G01 MF003 A 4 315283 315283 NULL 755540 2023 G01 MF003 A 4 315283 315283 NULL 755541 2023 G01 MF003 A 4 315283 315283 NULL 755542 2023 G01 MF003 A 4 315283 315283 NULL 755543 2023 G01 MF003 A 4 315283 315283 NULL 755544 2023 G01 MF003 A 4 315283 315283 NULL 755545 2023 G01 MF003 A 4 315283 315283 NULL 755546 2023 G01 MF003 A 4 315283 315283 NULL 755547 2023 G01 MF003 A 4 315283 315283 NULL 755548 2023 G01 MF003 A 4 315283 315283 NULL 755549 2023 G01 MF003 A 4 315283 315283 NULL 755550 2023 G01 MF003 A 4 315283 315283 NULL 755551 2023 G01 MF003 A 4 315283 315283 NULL 755552 2023 G01 MF003 A 4 315283 315283 NULL 755553 2023 G01 MF003 A 4 315283 315283 NULL 755554 2023 G01 MF003 A 4 315283 315283 NULL 755555 2023 G01 MF003 A 4 315283 315283 NULL 755556 2023 G01 MF003 A 4 315283 315283 NULL 755557 2023 G01 MF003 A 4 315283 315283 NULL 755558 2023 G01 MF003 A 4 315283 315283 NULL 755559 2023 G01 MF003 A 4 315283 315283 NULL 755560 2023 G01 MF003 A 4 315283 315283 NULL 755561 2023 G01 MF003 A 4 315283 315283 NULL 755562 2023 G01 MF003 A 4 315283 315283 NULL 755563 2023 G01 MF003 A 4 315283 315283 NULL 755564 2023 G01 MF003 A 4 315283 315283 NULL 755565 2023 G01 MF003 A 4 315283 315283 NULL 755566 2023 G01 MF003 A 4 315283 315283 NULL 755567 2023 G01 MF003 A 4 315283 315283 NULL 755568 2023 G01 MF003 A 4 315283 315283 NULL 755569 2023 G01 MF003 A 4 315283 315283 NULL 755570 2023 G01 MF003 A 4 315283 315283 NULL 755571 2023 G01 MF003 A 4 315283 315283 NULL 755572 2023 G01 MF003 A 4 315283 315283 NULL 755573 2023 G01 MF003 A 4 315283 315283 NULL 755574 2023 G01 MF003 A 4 315283 315283 NULL 755575 2023 G01 MF003 A 4 315283 315283 NULL 755576 2023 G01 MF003 A 4 315283 315283 NULL 755577 2023 G01 MF003 A 4 315283 315283 NULL 755578 2023 G01 MF003 A 4 315283 315283 NULL 755579 2023 G01 MF003 A 4 315283 315283 NULL 755580 2023 G01 MF003 A 4 315283 315283 NULL 755581 2023 G01 MF003 A 4 315283 315283 NULL 755582 2023 G01 MF003 A 4 315283 315283 NULL 755583 2023 G01 MF003 A 4 315283 315283 NULL 755584 2023 G01 MF003 A 4 315283 315283 NULL 755585 2023 G01 MF003 A 4 315283 315283 NULL 755588 2023 G01 MF003 A 4 315283 315283 NULL 755589 2023 G01 MF003 A 4 315283 315283 NULL 755590 2023 G01 MF003 A 4 315283 315283 NULL 755591 2023 G01 MF003 A 4 315283 315283 NULL 755592 2023 G01 MF003 A 4 315283 315283 NULL 755593 2023 G01 MF003 A 4 315283 315283 NULL 755594 2023 G01 MF003 A 4 315283 315283 NULL 755595 2023 G01 MF003 A 4 315283 315283 NULL 755596 2023 G01 MF003 A 4 315283 315283 NULL 755597 2023 G01 MF003 A 4 315283 315283 NULL 755598 2023 G01 MF003 A 4 315283 315283 NULL 755599 2023 G01 MF003 A 4 315283 315283 NULL 755600 2023 G01 MF003 A 4 315283 315283 NULL 755601 2023 G01 MF003 A 4 315283 315283 NULL 755602 2023 G01 MF003 A 4 315283 315283 NULL 755603 2023 G01 MF003 A 4 315283 315283 NULL 755604 2023 G01 MF003 A 4 315283 315283 NULL 755605 2023 G01 MF003 A 4 315283 315283 NULL 755606 2023 G01 MF003 A 4 315283 315283 NULL 755607 2023 G01 MF003 A 4 315283 315283 NULL 755608 2023 G01 MF003 A 4 315283 315283 NULL 755609 2023 G01 MF003 A 4 315283 315283 NULL 755610 2023 G01 MF003 A 4 315283 315283 NULL 755611 2023 G01 MF003 A 4 315283 315283 NULL 755612 2023 G01 MF003 A 4 315283 315283 NULL 755613 2023 G01 MF003 A 4 315283 315283 NULL 755614 2023 G01 MF003 A 4 315283 315283 NULL 755615 2023 G01 MF003 A 4 315283 315283 NULL 755616 2023 G01 MF003 A 4 315283 315283 NULL 755617 2023 G01 MF003 A 4 315283 315283 NULL 755618 2023 G01 MF003 A 4 315283 315283 NULL 755619 2023 G01 MF003 A 4 315283 315283 NULL 755620 2023 G01 MF003 A 4 315283 315283 NULL 755621 2023 G01 MF003 A 4 315283 315283 NULL 755622 2023 G01 MF003 A 4 315283 315283 NULL 755623 2023 G01 MF003 A 4 315283 315283 NULL 755624 2023 G01 MF003 A 4 315283 315283 NULL 755625 2023 G01 MF003 A 4 315283 315283 NULL 755626 2023 G01 MF003 A 4 315283 315283 NULL 755627 2023 G01 MF003 A 4 315283 315283 NULL 755628 2023 G01 MF003 A 4 315283 315283 NULL 755629 2023 G01 MF003 A 4 315283 315283 NULL 755630 2023 G01 MF003 A 4 315283 315283 NULL 755631 2023 G01 MF003 A 4 315283 315283 NULL 755632 2023 G01 MF003 A 4 315283 315283 NULL 755633 2023 G01 MF003 A 4 315283 315283 NULL 755634 2023 G01 MF003 A 4 315283 315283 NULL 755635 2023 G01 MF003 A 4 315283 315283 NULL 755636 2023 G01 MF003 A 4 315283 315283 NULL 755637 2023 G01 MF003 A 4 315283 315283 NULL 755638 2023 G01 MF003 A 4 315283 315283 NULL 755639 2023 G01 MF003 A 4 315283 315283 NULL 755640 2023 G01 MF003 A 4 315283 315283 NULL 755641 2023 G01 MF003 A 4 315283 315283 NULL 755642 2023 G01 MF003 A 4 315283 315283 NULL 755643 2023 G01 MF003 A 4 315283 315283 NULL 755644 2023 G01 MF003 A 4 315283 315283 NULL 755645 2023 G01 MF003 A 4 315283 315283 NULL 755646 2023 G01 MF003 A 4 315283 315283 NULL 755647 2023 G01 MF003 A 4 315283 315283 NULL 755648 2023 G01 MF003 A 4 315283 315283 NULL 755649 2023 G01 MF003 A 4 315283 315283 NULL 755650 2023 G01 MF003 A 4 315283 315283 NULL 755651 2023 G01 MF003 A 4 315283 315283 NULL 755653 2023 G01 MF003 A 4 315283 315283 NULL 755654 2023 G01 MF003 A 4 315283 315283 NULL 755655 2023 G01 MF003 A 4 315283 315283 NULL 755656 2023 G01 MF003 A 4 315283 315283 NULL 755657 2023 G01 MF003 A 4 315283 315283 NULL 755658 2023 G01 MF003 A 4 315283 315283 NULL 755659 2023 G01 MF003 A 4 315283 315283 NULL 755660 2023 G01 MF003 A 4 315283 315283 NULL 755661 2023 G01 MF003 A 4 315283 315283 NULL 755662 2023 G01 MF003 A 4 315283 315283 NULL 755663 2023 G01 MF003 A 4 315283 315283 NULL 755664 2023 G01 MF003 A 4 315283 315283 NULL 755665 2023 G01 MF003 A 4 315283 315283 NULL 755666 2023 G01 MF003 A 4 315283 315283 NULL 755667 2023 G01 MF003 A 4 315283 315283 NULL 755668 2023 G01 MF003 A 4 315283 315283 NULL 755669 2023 G01 MF003 A 4 315283 315283 NULL 755670 2023 G01 MF003 A 4 315283 315283 NULL 755671 2023 G01 MF003 A 4 315283 315283 NULL 755672 2023 G01 MF003 A 4 315283 315283 NULL 755673 2023 G01 MF003 A 4 315283 315283 NULL 755674 2023 G01 MF003 A 4 315283 315283 NULL 755675 2023 G01 MF003 A 4 315283 315283 NULL 755676 2023 G01 MF003 A 4 315283 315283 NULL 755677 2023 G01 MF003 A 4 315283 315283 NULL 755678 2023 G01 MF003 A 4 315283 315283 NULL 755679 2023 G01 MF003 A 4 315283 315283 NULL 755680 2023 G01 MF003 A 4 315283 315283 NULL 755681 2023 G01 MF003 A 4 315283 315283 NULL 755682 2023 G01 MF003 A 4 315283 315283 NULL 755683 2023 G01 MF003 A 4 315283 315283 NULL 755684 2023 G01 MF003 A 4 315283 315283 NULL 755685 2023 G01 MF003 A 4 315283 315283 NULL 755686 2023 G01 MF003 A 4 315283 315283 NULL 755687 2023 G01 MF003 A 4 315283 315283 NULL 755688 2023 G01 MF003 A 4 315283 315283 NULL 755689 2023 G01 MF003 A 4 315283 315283 NULL 755690 2023 G01 MF003 A 4 315283 315283 NULL 755691 2023 G01 MF003 A 4 315283 315283 NULL 755706 2023 G01 OF020 B 1 3977 3977 2023 PROFORMA 755868 2023 G01 WH040 A 2 168004 168004 ALL STORAGE NULL 755872 2023 G01 WH015 A 4 1140525 1140603 JC PENNY OVERLAP WITH TARRANT COUNTY. 12% TARRANT CO & 88% DENTON CO. 755874 2023 G01 WH015 A 4 1001600 1001600 WESTPORT 11 NULL 756460 2023 G01 MF001 A 2 323048 323048 Norra 2022 INCOME/EXP 756467 2023 G01 WH060 B 2 19766 18485 NULL 756533 2023 G01 WH015 A 3 460570 460570 NORTHWEST COMMERCE PARK - BLDG 1 NULL 756535 2023 G01 WH015 A 2 246358 246358 NW COMMERCE PARK - BLDG 2 NULL 756536 2023 G01 WH015 A 3 333148 333148 NORTHWEST COMMERCE PARK - BLDG 3 NULL 756572 2023 S05 MF002 A 2 12096 8060 2022 INCOME NO EXP 756579 2023 G01 OF025 A 1 231403 104713 2023- ASKING $24 NNN 756602 2023 G01 MF001 A 2 387017 248736 AURA OLD TOWN 2023 INCOME 757320 2023 G01 WH040 A 1 93600 68840 MY GARAGE SELF STORAGE NULL 757351 2023 G01 WH040 C 4 29300 17400 NULL 757354 2023 C02 AA001 A 1 129416 129416 A & W PRODUCTIONS NULL 757929 2023 G01 MF010 A 1 223404 223404 2022 INC/EXP. SEE DIRECT CAP. 757971 2023 G01 MF001 A 3 352554 369780 PARK 3EIGHTY 2022 INCOME 9/2021 SALE. NO OPERATING DETAIL. SEE DIRECT CAP. 764926 2023 G01 WH040 C 4 13900 195650 TEXAS PREMIER STORAGE 2022 P/L, 2023 - NRA = 195,650 SF . 124,685 SF COVERED & 70,965 SF UNCOVERED PARKING PER AERIAL. DO NOT REMOVE. 764927 2023 G01 MF020 C 5 1957 42 COUNTRY PINES RV PARK NULL 765174 2023 G01 MF010 A 1 292407 191800 THE VISTA AT RAZOR RANCH 2022 RENT ROLL = 191,800 NLA. ONLY 33.28% OCCUPIED FOR 1/1/2023. 765176 2023 G01 MF020 A 1 1779 115 THE RETREAT AT SHADY CREEK RV PARK 2022 INCOME. 115 SPACES. PARTIAL YEAR INCOME / EXPENSES, 30.7% OF CERTAIN SHARED EXPENSES WITH NEIGHBORING RV PARK 766573 2023 G01 FL020 A 1 24480 24480 NULL 766574 2023 G01 FL020 A 1 24480 24480 NULL 766701 2023 G01 MF003 A 1 216844 216844 AVILLA RESERVE 2022 income 767330 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767331 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767332 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767333 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767334 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767335 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767336 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767337 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767338 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767339 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767340 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767341 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767342 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767343 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767344 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767345 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767346 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767347 2023 G01 MF003 A 5 47973 49836 2022 Rent Roll and I/E 767401 2023 G01 SC045 B 1 28698 28698 STRIP CENTER NULL 767402 2023 G01 SC045 B 1 28698 28698 STRIP CENTER NULL 767980 2023 G01 RE085 A 3 9251 9251 2023 PROFORMA 768005 2023 G01 MF001 A 1 628308 387068 OLIVIAN at The Realm NULL 768356 2023 G01 WH015 A 4 815370 810908 2022 Partial year income. 768359 2023 G01 WH015 A 3 366084 408240 NULL 768479 2023 G01 WH015 A 3 461930 459574 ALLIANCE NORTHPORT - BLDG 2 NULL 768978 2023 G01 MF001 A 1 467356 248850 EPOCH ON EAGLE 2022 INCOME/EXP 768981 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768982 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768983 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768984 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768985 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768986 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768987 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768988 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768989 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768990 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768991 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768992 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768993 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768994 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768995 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768996 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768997 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768998 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 768999 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769000 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769001 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769002 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769003 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769004 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769023 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769024 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769025 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769026 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769027 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769028 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769029 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769030 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769031 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769032 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769033 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769034 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769035 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769036 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769037 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769038 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769039 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769040 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769041 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769042 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769043 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769044 2023 G01 MF003 A 5 75715 75807 Audra Heights Townhomes 2022 Rent Roll and I/E (partial complete) 769250 2023 G01 FL020 B 3 60000 60000 KRUM BUSINESS PARK NULL 769769 2023 G01 WH015 A 3 611770 648726 NULL 769783 2023 G01 WH015 A 3 387098 390006 AMERCARE NULL 769784 2023 G01 WH015 A 4 795626 795780 2022 INCOME. 769835 2023 G01 WH040 A 2 79390 79390 CUBE SMART NULL 770051 2023 G01 OF010 A 1 13896 12920 NULL 770576 2023 G01 WH015 A 2 199500 198854 DFW NORTH IV 2022 INCOME & EXP 770604 2023 G01 OF001 A 1 2428 2490 NULL 770605 2023 G01 OF001 A 1 2496 2555 NULL 770649 2023 G01 OF025 A 1 417020 219921 THE REALM - OFFICE 2023 PRO FORMA BASED ON ASKING $32-NNN 770650 2023 G01 MF001 A 1 426217 213506 VALOR AT THE REALM - REALM 1B NULL 770651 2023 G01 SC045 A 2 252509 22981 THE REALM RETAIL - PHASE I NULL 770652 2023 G01 SC045 A 2 165042 34214 THE REALM - RETAIL (PH I) 2022 INCOME, 2023 - SCHEDULE ON RETAIL PORTION 770906 2023 G01 FL020 A 1 45500 42280 OAK POINT BUSINESS PARK DO NOT WORK WITH 38217. NOT PART OF EU. 771002 2023 G01 WH040 C 4 20644 20644 AIRFIELD STORAGE LLC 2022 INC/EXP 771123 2023 G01 OF010 A 1 16432 15000 OFFICES AT LEGACY 2023 PROFORMA 771132 2023 G01 WH015 A 4 752250 752250 NORTHLINK - BLDG A NULL 771133 2023 G01 WH015 A 2 262250 262250 NORTHLINK - BLDG B NULL 771134 2023 G01 WH015 A 3 672150 672150 NORTHLINK - BLDG C NULL 771148 2023 G01 WH040 A 2 84378 69725 ADVANTAGE STORAGE 2022 PARTIAL INCOME DUE TO SALE. NO EXPENSES HIGH VACANCY. SEE DIRECT CAP. 771187 2023 G01 MF020 C 5 0 47 47 UNCOVERED RV PARKING SPOTS. 23,500 SFT FOR UNCOVERED PARKING. 771523 2023 G01 WH025 A 3 448068 448068 NULL 771532 2023 S05 MF002 A 1 13104 10800 FANNIN PARK NULL 772275 2023 G01 WH040 A 1 135851 135851 SELF STORAGE NULL 772952 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772953 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772954 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772955 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772956 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772957 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772958 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772959 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772960 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772961 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772962 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772963 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772964 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772965 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772966 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772967 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772968 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772969 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772970 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772971 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772972 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772973 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772976 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772977 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772978 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772979 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772980 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772981 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772982 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772983 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772984 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772985 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772986 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772987 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772989 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772990 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772991 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772992 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772993 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772994 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772995 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772996 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772997 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772998 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 772999 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773000 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773001 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773002 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773003 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773004 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773005 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773006 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773007 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773008 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773009 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773010 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773011 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773012 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773013 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773014 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773015 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773016 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773017 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773018 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773019 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773020 2023 G01 MF001 A 2 101977 101782 ROCKBROOK VILLAS 2022 - SOLD 12/2021. INCOMPLETE INCOME FOR 2021. PROPERTY WAS ALSO NEW/LEASING UP IN EARLY 2021. SEE DIRECT CAP FOR PROFORMA. 773184 2023 G01 WH015 A 1 89970 89970 2022 - 100% VACANT 773555 2023 G01 SC020 B 1 35991 34943 LEWISVILLE TOWN CENTER 2022 INCOME. DON'T INCLUDE CHASE BANK & CVS IN WORKUP FROM RENT ROLL (GROUND LEASES). 773556 2023 G01 SC020 B 1 35991 34943 LEWISVILLE TOWN CENTER 2022 INCOME. DON'T INCLUDE CHASE BANK & CVS IN WORKUP FROM RENT ROLL (GROUND LEASES). 773562 2023 C02 AA001 A 1 7441 7500 2023 INCOME 773886 2023 G01 MF001 A 1 340744 257680 35 WEST 2022 INCOME 773994 2023 G01 WH015 A 3 402802 398442 ELITE MATERIAL & LOGISTICS SOLUTIONS Partial Year income. Only used rental rate then proforma NNN/EXP 773995 2023 G01 WH015 A 2 125346 126890 7/2022 - NEW TENANT IN 12/2021. RENT ONLY IN ACTUALS. SEE DIRECT CAP FOR PROFORMA. 774277 2023 G01 FL001 A 2 254961 242661 NULL 774840 2023 G01 OF020 A 1 23096 23629 BPS-JET HEADQUARTERS 2023 BUDGET 774851 2023 G01 SC035 B 1 328316 227173 GOLDEN TRIANGLE MALL 2022 INCOME 775466 2023 G01 WH040 A 2 96927 96925 Extra Space Storage 2023 NO RENT ROLL. DID NOT WANT TO PROVIDE I&E. ONLY PROVIDED E&U/COST/INCOME PROFORMA. 775494 2023 G01 MF001 A 2 368434 329505 32HUNDRED WINDSOR 2022 INCOME , 330 UNITS 775866 2023 G01 SC015 B 1 21175 17669 NULL 775869 2023 G01 OF001 A 1 2684 2684 2022 I/E 775871 2023 G01 OF001 A 1 3000 3000 2022 PROFORMA. ASKING RENT $27 + NNN 775881 2023 S10 OF001 A 1 47802 47802 NORTH FOREST OFFICE SPACE COSTAR-$24-$25.50 RENT, CAM $8.70 775882 2023 S10 OF001 A 1 47802 47802 NORTH FOREST OFFICE SPACE COSTAR-$24-$25.50 RENT, CAM $8.70 775883 2023 S10 OF001 A 1 47802 47802 NORTH FOREST OFFICE SPACE COSTAR-$24-$25.50 RENT, CAM $8.70 775886 2023 G01 SC045 A 2 16475 16475 THE SHOPS AT ROANOKE CITY CENTER 2023 PROFORMA. 775891 2023 G01 FL020 A 1 8404 8404 2023 INCOME 775892 2023 G01 FL020 A 1 8404 8404 2023 INCOME 775893 2023 G01 FL020 A 1 8404 8404 2023 INCOME 775894 2023 G01 FL020 A 1 8404 8404 2023 INCOME 775941 2023 G01 OF001 A 1 1225 1225 2022 PROFORMA. ASKING RENTS IN CETNER = $27 NNN 775964 2023 G01 OF001 A 1 1225 1225 2022 PROFORMA - ASKING RENT $26.94 + ELEC. 100% VACANT 775965 2023 C02 OF001 A 1 1225 1225 2022 PROFORMA. ASKING RENT $27 + ELEC 957911 2023 G01 SC060 A 1 3074 3074 VERIZON 2022 PRO FORMA USING ACTUAL INCOME (NO EXPENSES) 957912 2023 G01 SC045 A 2 26928 26928 STRIP CENTER 2022 INCOME 957913 2023 G01 SC045 A 2 26928 26928 STRIP CENTER 2022 INCOME 957920 2023 S05 MF005 A 1 165474 164862 NTX DENTON 2022 INC/EXP By the Bed student apartment. 957938 2023 G01 MF001 A 1 153977 153977 EASTPARK APARTMENTS NULL 957942 2023 G01 MF001 A 1 347844 262628 THE MARK AT DENTON 2022 INCOME 957946 2023 G01 MF020 A 5 30596 168 SANGER / DENTON NORTH KOA NULL 957947 2023 G01 FL020 A 2 9900 9900 NULL 957948 2023 G01 FL020 A 1 13485 13485 2022 PROFORMA. 957988 2023 G01 RE070 A 1 13316 13316 WINDMILLS NULL 957989 2023 G01 RE070 A 1 4569 4569 Akira Back NULL 957992 2023 G01 RE070 A 1 14960 14960 LSA BURGER NULL 958283 2023 G01 WH015 A 3 702000 702000 ELIZABETH CREEK GATEWAY - BLDG D NULL 958285 2023 G01 WH015 A 3 403000 403000 ELIZABETH CREEK GATEWAY - BLDG E NULL 958291 2023 G01 SC045 A 2 5410 5410 LITTLE ELM CORNERS NULL 958292 2023 G01 SC045 A 2 18516 18516 LITTLE ELM CORNERS 2 PARCELS. 958292 AND 958293 958293 2023 G01 SC045 A 2 18516 18516 LITTLE ELM CORNERS 2 PARCELS. 958292 AND 958293 958872 2023 G01 OF020 B 1 10206 10206 NULL 958875 2023 G01 WH015 A 2 232141 232141 NULL 958876 2023 G01 WH015 A 2 255510 255510 2023 RENT ROLL SHOWS 250,080SF 958926 2023 G01 FL020 B 2 3000 1500 NULL 959068 2023 G01 FL020 A 2 3600 3600 NULL 959071 2023 G01 FL020 A 1 17650 17650 NULL 959100 2023 G01 WH015 A 2 227500 224640 NULL 959106 2023 G01 SC045 A 2 18064 18604 STRIP CENTER 2022-RENT ROLL 959170 2023 G01 WH015 A 1 62735 53537 2022 INCOME/EXP 959173 2023 G01 WH015 A 3 429940 433710 2021 INC/EXP 959175 2023 G01 FL020 A 1 40500 40500 Celette 2022 INCOME 959233 2023 G01 SC045 A 4 9887 9887 STRIP CENTER 2023 INCOME RENT ROLL 959354 2023 G01 WH040 A 1 211504 211500 ALL STORAGE NULL 959365 2023 G01 FL020 A 3 10447 10447 NULL 959366 2023 S05 MF002 A 1 22617 22617 PODS AT HICKORY NULL 959368 2023 S05 MF002 A 1 41812 33024 QUINCY COURT APARTMENTS 2022 INCOME INFO 959409 2023 G01 WH040 A 2 80225 121035 YELLOW DOOR STORAGE 01/2023 - COMBINED SQ OF 121,035 INCLUING SELF STORAGE, COVERED & UNCOVERED PARKING. DO NOT REMVOE OR UPDATE SF UNTIL NEW STG UNITS ARE COMPLETE. 959411 2023 G01 SC045 A 2 11274 11274 NULL 959529 2023 G01 MF001 A 3 336240 336240 PROSE MAGNOLIA 2022 RENT ROLL 959795 2023 C02 AA001 A 1 38999 38999 CADDO NULL 959853 2023 G01 SC020 A 3 111469 108060 K-TOWNE PLAZA 2022 INCOME 959854 2023 G01 SC020 A 3 111469 108060 K-TOWNE PLAZA 2022 INCOME 961913 2023 G01 FL020 A 1 11255 11255 TEXAS DEPARTMENT OF PUBLIC SAFETY 2022 RENT 962087 2023 C02 AA001 A 1 207880 237858 EMLI AT PECAN CREEK 2023 INCOME PROVIDED 962088 2023 C02 AA001 A 1 207880 237858 EMLI AT PECAN CREEK 2023 INCOME PROVIDED 962740 2023 G01 SC045 A 2 19564 19564 BIKE MART STRIP CENTER NULL 963228 2023 G01 SC020 A 2 53950 52804 COTTONWOOD CROSSING 2023 INCOME - INCLUDED THE PET HOSPITAL INCOME IN PROFORMA - ASKED LRB 964293 2023 G01 MF001 A 1 310772 270990 ELAN DENTON 2022 INCOME NO EXP 964294 2023 S05 MF002 A 1 27016 27016 2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964295 2023 S05 MF002 A 1 27016 27016 2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964296 2023 S05 MF002 A 1 27016 27016 2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964297 2023 S05 MF002 A 1 27016 27016 2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964298 2023 S05 MF002 A 1 27016 27016 2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964299 2023 S05 MF002 A 1 27016 27016 2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964300 2023 S05 MF002 A 1 27016 27016 2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964301 2023 S05 MF002 A 1 27016 27016 2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964304 2023 G01 MF001 A 1 436000 325000 NULL 964430 2023 G01 WH015 A 2 130000 130000 NULL 964431 2023 G01 WH015 A 1 112320 112320 NULL 964448 2023 G01 WH040 B 4 2331 224831 LEWISVILLE BOAT AND RV 2023 P&L PROVIDED AND RR ALSO COST -AIA MOST LEASES STARTED MID TO END OF YEAR 2022 964748 2023 G01 WH015 A 4 1085280 1085280 NULL 964750 2023 G01 WH015 A 3 312000 312000 NULL 964751 2023 G01 WH015 A 2 234000 234000 NULL 964925 2023 G01 WH015 A 4 1063620 1063620 NULL 965300 2023 G01 FL020 A 3 7130 7130 BARRICADES UNLIMITED 2022 INC/EXP 965311 2023 G01 MF001 A 1 608578 348647 THE MARGO 2022 INCOME 965533 2023 G01 SC045 A 2 19450 18200 CREEKSIDE CROSSING NULL 965584 2023 G01 FL020 B 1 3000 3000 TEXAS WATER BOYS NULL 965782 2023 G01 WH040 A 1 200130 200130 ALL STORAGE NULL 966099 2023 G01 WH015 A 2 198392 195250 2021 RENT AND CAM IN ACTUALS 966119 2023 G01 SC045 A 2 4472 1342 STRIP CENTER NULL 967133 2023 S05 OF001 B 1 6300 6300 2525 SCRIPTURE AGENT PRO FORMA 2020. Includes 967133, 967134, 967135 967134 2023 S05 OF001 B 1 6300 6300 2525 SCRIPTURE AGENT PRO FORMA 2020. Includes 967133, 967134, 967135 967135 2023 S05 OF001 B 1 6300 6300 2525 SCRIPTURE AGENT PRO FORMA 2020. Includes 967133, 967134, 967135 967201 2023 S05 OF001 A 1 14010 14010 CONDOS 2022 PROFORMA. ASKING RENT = $19 + NNN 967202 2023 S05 OF001 A 1 14010 14010 CONDOS 2022 PROFORMA. ASKING RENT = $19 + NNN 967203 2023 S05 OF001 A 1 14010 14010 CONDOS 2022 PROFORMA. ASKING RENT = $19 + NNN 967204 2023 S05 OF001 A 1 14010 14010 CONDOS 2022 PROFORMA. ASKING RENT = $19 + NNN 967272 2023 G01 OF001 A 1 1673 1673 LITTLE ELM PHYSICAL REHAB CENTER NULL 967273 2023 G01 OF001 A 1 3211 3211 FOOT & ANKLE CENTER OF LITTLE ELM NULL 967274 2023 G01 OF001 A 1 1897 1897 NULL 967275 2023 G01 OF001 A 1 1270 1270 NULL 967278 2023 G01 OF001 A 1 2270 2270 ELITE CHIROPRACTIC NULL 967310 2023 S09 OF001 A 1 28598 30853 CONDOS 2022 INCOME/EXP. 967316 2023 G01 WH040 C 3 46816 52460 PRESTIGE BOAT RV STORAGE APPOX 52,460 SFT OF COVERED AND UNCOVERED PARKING SPACE PER AERIAL. WEBSITE 05/03/2022 105 SPACES 967369 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967370 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967371 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967372 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967373 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967374 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967375 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967376 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967377 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967378 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967379 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967380 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967381 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967382 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967383 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967384 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967401 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967402 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967403 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967404 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967405 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967406 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967407 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967408 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967409 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967410 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967411 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967412 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967413 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967414 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967415 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967416 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967417 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967418 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967419 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967420 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967421 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967422 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967423 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967424 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967426 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967427 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967428 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967429 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967430 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967431 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967432 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967433 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967434 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967435 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967436 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967437 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 967438 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 969280 2023 G01 SC045 A 2 7604 7613 NORTHLAKE COMMONS 2023 RR 969281 2023 G01 SC045 A 2 12134 12274 NORTHLAKE COMMONS 2023 INCOME ONLY 969282 2023 G01 SC045 A 2 5025 4996 NORTHLAKE COMMONS 2023 INCOME 969283 2023 G01 SC045 A 2 7641 7757 FAMILY HEALTHCARE ASSOCIATES 2023 INCOME 969286 2023 G01 SC045 A 2 6520 6300 NORTHLAKE COMMONS 2023 INCOME 969289 2023 G01 SC045 A 2 7238 7238 NORTHLAKE COMMONS 100% VACANT - FUTURE TENANTS STILL IN BUILT OUT PHASE OPEN IN 2023 969290 2023 G01 SC045 A 2 4182 4108 NORTHLAKE COMMONS NULL 969291 2023 G01 SC045 A 2 12541 12542 NORTHLAKE COMMONS NULL 969624 2023 G01 SC045 A 2 9300 7955 2022 INCOME 975301 2023 G01 OF010 A 1 22033 22701 2023 PROFORMA 975386 2023 C02 SC040 A 1 5000 5247 NORTHLAKE COMMONS 2023 RENT ROLL 976399 2023 G01 FL020 A 1 20250 20250 SYSTEMS AUTOMATED NULL 976425 2023 G01 WH015 A 4 1071600 1069818 NULL 976426 2023 G01 WH015 A 3 708400 708400 NULL 978131 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978132 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978133 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978134 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978135 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978136 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978137 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978138 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978139 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978140 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978141 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978142 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978143 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978144 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978145 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978146 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978147 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978148 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978149 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978150 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978151 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978152 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978153 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978154 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978155 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978156 2023 G01 MF003 A 1 101149 101149 CANVAS @ DENTON NULL 978205 2023 G01 SC045 A 4 9675 9767 RETAIL STRIP 2022 INCOME. RENT ONLY IN ACTUALS. SEE SETTLED TAB. 978206 2023 G01 SC045 A 4 11550 11550 BUILDING B 2022 INC. RENT ONLY IN ACTUAL. HIGH VAC . 978247 2023 G01 OF015 B 1 49812 43916 2022 INCOME NO EXP. PROFORMA. 978248 2023 G01 OF015 B 1 49812 43916 2022 INCOME NO EXP. PROFORMA. 978355 2023 G01 WH040 A 1 79390 79390 PUBLIC STORAGE NULL 978478 2023 G01 MF001 A 1 73122 68052 MAGNOLIA ON OAK STREET "ADD RETAIL PORTION FROM "F" INCOME. 978526 2023 G01 WH015 A 1 144640 144640 NULL 978541 2023 G01 WH015 A 2 224640 224640 NULL 978542 2023 G01 FL020 A 1 158275 158275 GULFSTREAM 2023 PROFORMA 978548 2023 G01 WH015 A 2 213600 213600 NULL 978549 2023 G01 WH015 A 2 318060 316128 2022 INCOME & EXP 978551 2023 G01 SC020 B 2 78023 81169 CROSS TIMBER COURT 2022-P/L 978563 2023 G01 WH060 A 1 29592 29592 2023 PROFORMA 978905 2023 G01 WH060 A 1 13400 13400 NULL 978908 2023 G01 WH040 A 2 101037 83719 Advantage Self Storage NULL 978983 2023 G01 FL020 A 2 30000 30000 NULL 978984 2023 G01 FL020 A 2 30000 30000 NULL 978990 2023 G01 FL020 A 1 71588 71588 NULL 979000 2023 G01 MF001 A 1 1557199 1240097 Hebron Station 5 2022 INCOME. 979012 2023 G01 MF001 A 1 1557199 1240097 Hebron Station 5 2022 INCOME. 979016 2023 G01 SC060 A 1 4915 4915 WILD FORK NULL 979021 2023 G01 MF001 A 1 1557199 1240097 Hebron Station 5 2022 INCOME. 979138 2023 G01 MF001 A 3 400512 374400 THE LANDING 2022 INCOME 979141 2023 G01 MF020 A 1 345 45 LAKE DALLAS RV PARK NULL 979222 2023 G01 WH015 A 3 498960 498960 SCHLUTER SYSTEMS NULL 979308 2023 G01 WH015 A 2 126000 126000 NULL 979309 2023 G01 WH015 A 2 246720 246720 NULL 979326 2023 C02 WH060 A 5 176148 176148 AMAZON.COM 2022 INC/EXP 979770 2023 G01 SC045 A 2 12550 12550 STRIP CENTER NULL 980007 2023 G01 WH015 A 1 447180 447180 URBAN DISTRICT 35 NULL 980200 2023 G01 WH015 A 2 189800 189800 BISON GROVE BUSINESS PARK - BLDG 1 NULL 980201 2023 G01 WH015 A 2 140940 140940 BISON GROVE BUSINESS PARK - BLDG 2 NULL 980202 2023 G01 WH015 A 3 353298 353298 BISON GROVE BUSINESS PARK - BLDG 3 NULL 980203 2023 G01 WH015 A 2 196980 196980 BISON GROVE BUSINESS PARK - BLDG 4 NULL 980741 2023 G01 WH015 A 2 196200 196200 NULL 980786 2023 G01 MF001 A 1 532817 365199 NEWMAN PLACE NULL 980788 2023 G01 WH015 A 1 361040 361040 01/2023 - GET % OF OFFICE SPACE WHEN APPEALED. 980789 2023 G01 SC015 B 1 76525 72708 BARTONVILLE TOWN CENTER 2023 - HIGH EXPENSES. MIX OF GROSS AND NNN. SEE DIRECT CAP. ACTUALS = RENT AND REIMB ONLY. 981102 2023 G01 FL020 A 1 144292 144624 ORTHOFIX 2021 INCOME, 94224 SF IS OFFICE. FACTORY IS 25,200SF. NEEDS TO BE TREATED MORE AS OFFICE VALUE THAN WARHOUSE., 981103 2023 G01 WH015 A 2 271645 270686 ZURI FURNITURE HQ AND DISTRIB CENTER 2023 - NEW CONSTR. NEW LEASE. RENT IN ACTUALS. 982283 2023 S14 MF002 B2 4 8552 8552 CHAPARRAL 2 APTS NULL 982409 2023 G01 WH015 A 1 152454 141898 2022 INCOME 982506 2023 G01 WH040 A 1 327234 201214 NULL 982507 2023 G01 WH015 A 1 61600 61600 NULL 982888 2023 S05 MF025 C 5 5260 5260 6 UNITS 2022 INCOME 983656 2023 G01 FL020 A 2 54318 54318 NULL 983657 2023 G01 WH040 B 4 124996 124996 A-AFFORDABLE RV & BOAT STORAGE NULL 983723 2023 G01 SC045 A 2 13000 13000 ROANOKE VILLAGE NULL 983727 2023 G01 WH015 A 2 128068 128068 NULL 983728 2023 G01 WH015 A 1 46250 46628 2022 INCOME 983855 2023 G01 WH035 A 1 374520 374520 NULL 983931 2023 C02 OF001 A 1 1555 1555 INCOME PROFORMA COSTAR SHOWS ASKING IS $30+NNN - 983990 2023 S05 OF001 A 1 19556 19556 NULL 983991 2023 S05 OF001 A 1 5170 5170 GARDEN OAKS FAMILY & COSMETIC DENTISTRY NULL 984055 2023 G01 OF001 A 1 1861 1902 NULL 984057 2023 G01 FL020 B 1 5000 5000 NULL 984058 2023 G01 FL020 B 1 5000 5000 NULL 984059 2023 G01 FL020 B 1 5000 5000 2022 PROFORMA. OWNER OCCUPIED 984060 2023 G01 FL020 B 1 5000 5000 NULL 984061 2023 G01 FL020 B 1 5000 5000 NULL 984062 2023 G01 FL020 B 1 5000 5000 NULL 984116 2023 G01 SC045 A 2 13936 13936 NORTHLAKE COMMONS 2023 RENT ROLL ONLY 984117 2023 G01 SC045 A 2 13936 13936 NORTHLAKE COMMONS 2023 RENT ROLL ONLY 984118 2023 G01 SC045 A 2 13936 13936 NORTHLAKE COMMONS 2023 RENT ROLL ONLY 984119 2023 G01 SC045 A 2 13936 13936 NORTHLAKE COMMONS 2023 RENT ROLL ONLY 984120 2023 G01 SC045 A 2 13936 13936 NORTHLAKE COMMONS 2023 RENT ROLL ONLY 984121 2023 G01 SC045 A 2 13936 13936 NORTHLAKE COMMONS 2023 RENT ROLL ONLY 984122 2023 G01 SC045 A 2 13936 13936 NORTHLAKE COMMONS 2023 RENT ROLL ONLY 984123 2023 G01 SC045 A 2 4801 4801 NORTHLAKE COMMONS 2023 INCOME 984124 2023 G01 SC045 A 2 4801 4801 NORTHLAKE COMMONS 2023 INCOME 984125 2023 G01 SC045 A 2 4801 4801 NORTHLAKE COMMONS 2023 INCOME 984126 2023 G01 SC045 A 2 3763 3763 NORTHLAKE COMMONS No income provided. 2023 proforma. Bank -dc 984127 2023 G01 SC045 A 1 10238 10238 NORTHLAKE COMMONS NULL 984158 2023 G01 WH015 A 3 440244 440244 NULL 984159 2023 G01 WH015 A 3 494930 494930 NULL 986497 2023 G01 WH015 A 2 117675 117675 NULL 987347 2023 G01 WH040 B 5 70865 206000 26250 sf is covered parking - 43380 sf is enclosed parking & 386 spaces on outside parking. (Total 522 Spaces), 987350 2023 G01 WH015 A 4 1121760 1121760 NULL 987358 2023 G01 WH015 A 2 280500 280500 NULL 987359 2023 G01 WH015 A 3 419220 419220 NULL 987396 2023 G01 MF003 A 3 267914 267914 NULL 987397 2023 G01 MF003 A 3 267914 267914 NULL 987398 2023 G01 MF003 A 3 267914 267914 NULL 987399 2023 G01 MF003 A 3 267914 267914 NULL 987400 2023 G01 MF003 A 3 267914 267914 NULL 987401 2023 G01 MF003 A 3 267914 267914 NULL 987402 2023 G01 MF003 A 3 267914 267914 NULL 987403 2023 G01 MF003 A 3 267914 267914 NULL 987404 2023 G01 MF003 A 3 267914 267914 NULL 987405 2023 G01 MF003 A 3 267914 267914 NULL 987406 2023 G01 MF003 A 3 267914 267914 NULL 987407 2023 G01 MF003 A 3 267914 267914 NULL 987408 2023 G01 MF003 A 3 267914 267914 NULL 987409 2023 G01 MF003 A 3 267914 267914 NULL 987410 2023 G01 MF003 A 3 267914 267914 NULL 987411 2023 G01 MF003 A 3 267914 267914 NULL 987412 2023 G01 MF003 A 3 267914 267914 NULL 987413 2023 G01 MF003 A 3 267914 267914 NULL 987415 2023 G01 MF003 A 3 267914 267914 NULL 987425 2023 G01 MF003 A 3 267914 267914 NULL 987426 2023 G01 MF003 A 3 267914 267914 NULL 987427 2023 G01 MF003 A 3 267914 267914 NULL 987428 2023 G01 MF003 A 3 267914 267914 NULL 987429 2023 G01 MF003 A 3 267914 267914 NULL 987430 2023 G01 MF003 A 3 267914 267914 NULL 987431 2023 G01 MF003 A 3 267914 267914 NULL 987432 2023 G01 MF003 A 3 267914 267914 NULL 987433 2023 G01 MF003 A 3 267914 267914 NULL 987434 2023 G01 MF003 A 3 267914 267914 NULL 987435 2023 G01 MF003 A 3 267914 267914 NULL 987436 2023 G01 MF003 A 3 267914 267914 NULL 987437 2023 G01 MF003 A 3 267914 267914 NULL 987438 2023 G01 MF003 A 3 267914 267914 NULL 987439 2023 G01 MF003 A 3 267914 267914 NULL 987440 2023 G01 MF003 A 3 267914 267914 NULL 987449 2023 G01 MF003 A 3 267914 267914 NULL 987450 2023 G01 MF003 A 3 267914 267914 NULL 987451 2023 G01 MF003 A 3 267914 267914 NULL 987452 2023 G01 MF003 A 3 267914 267914 NULL 987453 2023 G01 MF003 A 3 267914 267914 NULL 987454 2023 G01 MF003 A 3 267914 267914 NULL 987455 2023 G01 MF003 A 3 267914 267914 NULL 987456 2023 G01 MF003 A 3 267914 267914 NULL 987680 2023 G01 MF003 A 3 267914 267914 NULL 987681 2023 G01 MF003 A 3 267914 267914 NULL 987682 2023 G01 MF003 A 3 267914 267914 NULL 987683 2023 G01 MF003 A 3 267914 267914 NULL 987684 2023 G01 MF003 A 3 267914 267914 NULL 987685 2023 G01 MF003 A 3 267914 267914 NULL 987686 2023 G01 MF003 A 3 267914 267914 NULL 987687 2023 G01 MF003 A 3 267914 267914 NULL 987688 2023 G01 MF003 A 3 267914 267914 NULL 987689 2023 G01 MF003 A 3 267914 267914 NULL 987690 2023 G01 MF003 A 3 267914 267914 NULL 987691 2023 G01 MF003 A 3 267914 267914 NULL 987692 2023 G01 MF003 A 3 267914 267914 NULL 987693 2023 G01 MF003 A 3 267914 267914 NULL 987694 2023 G01 MF003 A 3 267914 267914 NULL 987695 2023 G01 MF003 A 3 267914 267914 NULL 987696 2023 G01 MF003 A 3 267914 267914 NULL 987697 2023 G01 MF003 A 3 267914 267914 NULL 987698 2023 G01 MF003 A 3 267914 267914 NULL 987699 2023 G01 MF003 A 3 267914 267914 NULL 987700 2023 G01 MF003 A 3 267914 267914 NULL 987701 2023 G01 MF003 A 3 267914 267914 NULL 987702 2023 G01 MF003 A 3 267914 267914 NULL 987703 2023 G01 MF003 A 3 267914 267914 NULL 987704 2023 G01 MF003 A 3 267914 267914 NULL 987705 2023 G01 MF003 A 3 267914 267914 NULL 987706 2023 G01 MF003 A 3 267914 267914 NULL 987707 2023 G01 MF003 A 3 267914 267914 NULL 987708 2023 G01 MF003 A 3 267914 267914 NULL 987709 2023 G01 MF003 A 3 267914 267914 NULL 987710 2023 G01 MF003 A 3 267914 267914 NULL 987711 2023 G01 MF003 A 3 267914 267914 NULL 987712 2023 G01 MF003 A 3 267914 267914 NULL 987713 2023 G01 MF003 A 3 267914 267914 NULL 987714 2023 G01 MF003 A 3 267914 267914 NULL 987715 2023 G01 MF003 A 3 267914 267914 NULL 987716 2023 G01 MF003 A 3 267914 267914 NULL 987717 2023 G01 MF003 A 3 267914 267914 NULL 987718 2023 G01 MF003 A 3 267914 267914 NULL 987719 2023 G01 MF003 A 3 267914 267914 NULL 987721 2023 G01 MF003 A 3 267914 267914 NULL 987722 2023 G01 MF003 A 3 267914 267914 NULL 987723 2023 G01 MF003 A 3 267914 267914 NULL 987724 2023 G01 MF003 A 3 267914 267914 NULL 987725 2023 G01 MF003 A 3 267914 267914 NULL 987726 2023 G01 MF003 A 3 267914 267914 NULL 987727 2023 G01 MF003 A 3 267914 267914 NULL 987728 2023 G01 MF003 A 3 267914 267914 NULL 987729 2023 G01 MF003 A 3 267914 267914 NULL 987730 2023 G01 MF003 A 3 267914 267914 NULL 987731 2023 G01 MF003 A 3 267914 267914 NULL 987732 2023 G01 MF003 A 3 267914 267914 NULL 987733 2023 G01 MF003 A 3 267914 267914 NULL 987734 2023 G01 MF003 A 3 267914 267914 NULL 987735 2023 G01 MF003 A 3 267914 267914 NULL 987736 2023 G01 MF003 A 3 267914 267914 NULL 987737 2023 G01 MF003 A 3 267914 267914 NULL 987738 2023 G01 MF003 A 3 267914 267914 NULL 987739 2023 G01 MF003 A 3 267914 267914 NULL 987740 2023 G01 MF003 A 3 267914 267914 NULL 987741 2023 G01 MF003 A 3 267914 267914 NULL 987742 2023 G01 MF003 A 3 267914 267914 NULL 987743 2023 G01 MF003 A 3 267914 267914 NULL 987744 2023 G01 MF003 A 3 267914 267914 NULL 987746 2023 G01 MF003 A 3 267914 267914 NULL 987747 2023 G01 MF003 A 3 267914 267914 NULL 987748 2023 G01 MF003 A 3 267914 267914 NULL 987749 2023 G01 MF003 A 3 267914 267914 NULL 987750 2023 G01 MF003 A 3 267914 267914 NULL 987751 2023 G01 MF003 A 3 267914 267914 NULL 987752 2023 G01 MF003 A 3 267914 267914 NULL 987753 2023 G01 MF003 A 3 267914 267914 NULL 987754 2023 G01 MF003 A 3 267914 267914 NULL 987755 2023 G01 MF003 A 3 267914 267914 NULL 987756 2023 G01 MF003 A 3 267914 267914 NULL 987757 2023 G01 MF003 A 3 267914 267914 NULL 987758 2023 G01 MF003 A 3 267914 267914 NULL 987759 2023 G01 MF003 A 3 267914 267914 NULL 987760 2023 G01 MF003 A 3 267914 267914 NULL 987761 2023 G01 MF003 A 3 267914 267914 NULL 987762 2023 G01 MF003 A 3 267914 267914 NULL 987763 2023 G01 MF003 A 3 267914 267914 NULL 987764 2023 G01 MF003 A 3 267914 267914 NULL 987765 2023 G01 MF003 A 3 267914 267914 NULL 987766 2023 G01 MF003 A 3 267914 267914 NULL 987767 2023 G01 MF003 A 3 267914 267914 NULL 987768 2023 G01 MF003 A 3 267914 267914 NULL 987769 2023 G01 MF003 A 3 267914 267914 NULL 987771 2023 G01 WH040 A 2 168004 116225 NULL 988102 2023 G01 SC045 A 2 10284 9833 STRIP CENTER 2022 I/E AND RENT ROLL 988927 2023 G01 WH040 B 4 840 156400 NORTHLAKE RV & BOAT STORAGE 01/2023 - NRA APPX 156,400 SF COVERED & UNCOVERED PARKING SPACE FROM AERIAL. DO NOT REMOVE! 989115 2023 G01 SC045 B 1 12090 12090 NULL 989485 2023 G01 WH015 A 4 1030050 1030050 NULL 991127 2023 G01 FL020 B 1 23400 23400 NULL 992884 2023 G01 WH015 A 4 984910 984910 NULL 992885 2023 G01 WH015 A 3 405105 405105 NULL 992994 2023 G01 MF001 A 2 374389 307628 THE VILLAGE AT REATTA RIDGE 2022 - PARTIAL INC/EXP DUE TO SALE. SEE DIRECT CAP. 993069 2023 G01 WH015 A 2 173250 173250 NULL 993106 2023 G01 MF001 A 1 581692 390625 OLIVIAN AT THE REALM 2022 INCOME/EXP 993107 2023 G01 SC045 A 2 46616 44958 THE REALM - RETAIL NULL 993306 2023 G01 WH015 A 4 1049614 1049614 NULL 994172 2023 G01 OF015 B 1 5260 5260 NULL 994362 2023 S05 OF020 B 1 4070 3911 2023 Proforma 994371 2023 G01 SC045 A 2 5305 5305 RETAIL STRIP 2021 INCOME. HIGH VAC. SEE DIRECT CAP. NO REIMB/CAM INCLUDED IN OWNER PROVIDED INFO. 994372 2023 G01 SC045 A 2 9258 8849 STRIP CENTER 2021 INCOME. NO CAM. HIGH VACANCY. SEE PROFORMA. 994373 2023 G01 SC045 A 2 9258 8846 LITTLE ELM CORNERS 2023 INCOME STATEMENT AND RENT ROLL PROVIDED 995168 2023 G01 SC001 C 2 195015 183695 LAKELAND PLAZA NULL 995223 2023 G01 WH015 A 4 1228350 1228350 NULL 995324 2023 G01 WH015 A 3 639877 639877 NULL 995328 2023 G01 WH015 A 3 354730 354730 NULL 995339 2023 G01 WH015 A 2 330840 330840 LIVE OAK121 LOGISTICS PARK NULL 995861 2023 G01 WH015 A 3 569365 569365 NULL 1003136 2023 G01 WH015 A 4 1004400 1004400 NULL 1003141 2023 G01 SC045 B 1 7538 7538 MULTI-TENANT RESTAURANT 2023 PROFORMA 1003544 2023 G01 FL020 A 1 35796 37250 PRIMORIS NULL 1003546 2023 G01 MF001 A 1 27462 32013 NULL 1003547 2023 G01 MF001 A 1 11240 22600 NULL 1003646 2023 G01 SC045 A 2 12154 13388 VIRIDIAN RETAIL 2023 RENT ROLL PER LISTING SEE IMAGING 1003647 2023 S05 MF005 A 1 126209 107110 VIRIDIAN DENTON 2022 INCOME/EXP 1003687 2023 G01 WH040 C 3 49894 26910 SPACE PLUS 2022 RENT ROLL, 166 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 Par 1004094 2023 G01 WH015 A 2 291200 291200 NULL 1004394 2023 G01 OF005 A 1 3678750 1213450 CHARLES SCHWAB NULL 1004620 2023 G01 FL020 A 1 7000 7000 NULL 1004621 2023 G01 FL020 A 1 6380 6408 NULL 1005411 2023 G01 WH040 C 4 28634 90000 TEXAS 380 RV NULL 1006564 2023 G01 OF025 B 1 70270 70270 NULL 1006613 2023 G01 MF010 A 1 99200 99200 RETREAT AT CARROLLTON NULL 1007602 2023 G01 MF020 B 1 5659 54 AMERICAN DREAM VACATIONS RV PARK & STORAGE NULL 1008219 2023 S09 OF001 A 1 7803 7803 NULL 1008251 2023 G01 MF001 A 1 374389 307628 REATTA RANCH APARTMENTS 2022 INCOME 1008392 2023 G01 WH040 A 1 85700 85700 JTX STORAGE NULL 1008420 2023 G01 WH040 B 4 131052 214380 ADVANTAGE BOAT & RV FRISCO PHASE I - 103,856 TOTAL NRA. 60,416 BUILDING. 43,440 UNCOVERED PARKING., NO EXPENSES. RR ONLY 1009815 2023 G01 SC045 A 3 6203 5979 THE VILLAGE AT LAKEFRONT 2023 INCOME 1011391 2023 G01 SC045 A 2 9152 9152 RETAIL STRIP NULL 1012313 2023 G01 WH040 B 4 0 70440 A-AFFORDABLE STORAGE 01/2023 - 70,440 SF OF COVERED PARKING SPACE. EXCESS LAND OF APPX 182,656 X $1.50 SF = $273,984. 1012796 2023 G01 MF001 A 2 226976 195115 VARIA AT HIGHLAND VILLAGE 2022 DATA (NO EXPENSES) CONDOS- RETAIL - PID#1012797- 24%, APTS/RESIDENTIAL- PID#1012796 - 76% 1012797 2023 G01 SC015 A 1 90008 65477 BOWERY PARK RETAIL 2022 INCOME NO EXP CONDOS- RETAIL - PID#1012797- 24%, APTS/RESIDENTIAL- PID#1012796 - 76%, 3/2022 - SEE SALE AMT. INCLUDES RESIDENTIAL TOWNHOMES. NEED ACTUALS AND/OR MORE SALE INFO. 1013220 2023 G01 OF020 B 1 16905 15141 ACCENTCARE HOME HEALTH 2023 PROFORMA BASED ON BUDGET 1013221 2023 G01 OF020 B 1 3510 3510 2023 BUDGET PROFORMA 1014719 2023 G01 MF016 B 1 6668 6668 NULL 1016063 2023 G01 OF025 C 1 1010344 835344 NULL