prop_id|prop_val_yr|nbhd_econ_area|prop_type_cd|class|level_cd|gba|nra|prop_name|comment 2344 |2024|S09 |RE005 |C |1 |3130 |3130 | |2013 proforma, 2349 |2024|S09 |RE055 |C |1 |1272 |1272 |ADVANTAGE AIR SOLUTIONS |2023 PROFORMA 2522 |2024|S09 |RE005 |B |1 |4085 |4085 |MIDAS |, 3934 |2024|S09 |WH060 |B |1 |3600 |3600 | |, 3937 |2024|S09 |WH060 |B |1 |2201 |2201 | |2008 income, 3938 |2024|S09 |WH060 |B |1 |2201 |2201 | |2011 income - unfinished on inside - warehouse only - no water or sewer, Rent: 625 hembry $1,050, mo 3940 |2024|S09 |WH060 |C |1 |7420 |5320 | |, NEED RENT ROLL. 2011 SALE WITH R3945. 100% LEASED PER COSTAR 3945 |2024|S09 |WH060 |C |1 |2100 |2100 | |, NEED ACTUAL RENT ROLL. 100% LEASED PER COSTAR 1/3/11. SOLD WITH R3940 4/2011 3990 |2024|S09 |RE020 |A |1 |4843 |4843 | |, 4449 |2024|S09 |RE045 |A |1 |8290 |7380 | |, 4702 |2024|S09 |RE025 |B |1 |7080 |7080 | |2019 INCOME PRO FORMA, 4722 |2024|G01 |SC045 |A |2 |4480 |4550 |STRIP CENTER |2023 INCOME/EXP 4726 |2024|S09 |OF010 |A |1 |11119 |11119 | |2022 proforma, 4731 |2024|S09 |OF010 |A |1 |8417 |8277 | |2023 RENT ROLL 4735 |2024|S09 |RE070 |A |1 |4825 |4825 |BARIS RESTAURANT |2018 proforma-owner occ, 4740 |2024|S09 |OF020 |A |1 |6570 |6570 | |2022- Property 100% vacant. 4742 |2024|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 |2024|S09 |OF015 |B |1 |9932 |9932 | |2012 income, 4772 |2024|S09 |OF015 |A |1 |12071 |8505 | |2013 INCOME - 16.21 AVG RENTAL RATE. 4.29 CAM. 4,532 SQ FT OWNER OCCUPIED, 4778 |2024|S09 |OF020 |A |1 |4782 |4782 | |2015 Proforma. Excess Land, 2013 100% occupied & $18 NNN per fee appraisal 4863 |2024|S09 |OF002 |B |1 |0 |2461 | |, 4967 |2024|S09 |OF002 |C |1 |0 |2620 | |2012 Proforma, 5438 |2024|S09 |MF006 |C |4 |3596 |3596 |LAKE SHORE APTS |, 7943 |2024|C03 |RE005 |A |1 |3200 |3200 |COLONY CAR CARE |, 7973 |2024|C03 |RE025 |A |1 |900 |1100 | |, 7979 |2024|C03 |RE055 |C |1 |1225 |2225 | |2019 INCOME, 8007 |2024|C03 |RE055 |C |1 |2204 |2204 | |2023 ASKING $4,000/MO rent or $850,000 Purchase. 8074 |2024|G01 |WH040 |B |3 |10200 |9600 | |2023 INC/EXP. GROSS RENT AS EGI. 8545 |2024|S09 |WH060 |C |1 |16890 |16890 | |2019 Proforma, 8580 |2024|S09 |RE030 |B |1 |4538 |4538 |ROBINSON DAYCARE |2015 Prof, 12142 |2024|S09 |WH060 |C |1 |5050 |5050 | |2014 income, 12296 |2024|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 |2024|S09 |RE070 |C |1 |1334 |1334 |MAIN STREET CAFE |2018 proforma, 12321 |2024|G01 |MF001 |B2 |2 |234042 |223128 |VISTAS ON THE PARK |2023 Income. Valued with R189142, R12324, R12321, REHAB IN 2015 12324 |2024|G01 |MF001 |B2 |2 |234042 |223128 |VISTAS ON THE PARK |2023 Income. Valued with R189142, R12324, R12321, REHAB IN 2015 12325 |2024|S09 |MF025 |C |1 |3664 |3664 |4-PLEX |, 12326 |2024|S09 |WH060 |B |1 |6000 |6000 | |2019 INCOME PROFORMA, 12338 |2024|S09 |AA001 |C |1 |0 |625 | |, 12351 |2024|S09 |OF002 |C |1 |3272 |2272 | |, 12372 |2024|S09 |OF020 |B |1 |4165 |4165 |LODESTONE |2022 PROFORMA. COMPSTAK LEASE Q3 2019 $24 GROSS 4YR 12387 |2024|S09 |OF020 |B |1 |4800 |4800 | |, OWNER OCCUPPIED 12446 |2024|G01 |FL020 |C |1 |6750 |6750 | |2023 PROFORMA. SEE DIRECT CAP. - RENT ROLL PROVIDED 25% OFFICE 12482 |2024|S09 |WH060 |C |1 |4500 |4500 | |, 12497 |2024|S09 |WH060 |C |1 |2100 |2100 | |, 12599 |2024|G01 |OF020 |B |1 |22462 |22462 | |NULL 12629 |2024|S09 |RE040 |A |1 |1621 |1621 |JIMMY JOHNS SANDWICHES |2014 income, 12642 |2024|S09 |RE055 |C |1 |3200 |3200 |LEWISVILLE BOOTS |2014 proforma, 13977 |2024|S09 |WH060 |C |1 |17865 |17865 | |PROFORMA 2013-OWNER OCC, 14786 |2024|S09 |OF020 |B |1 |2094 |2094 | |, 14792 |2024|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 |2024|S09 |RE085 |A |1 |1125 |1125 | |, 1/14 per owner asking $800 per month 14795 |2024|S09 |RE070 |A |1 |4400 |4400 |FLYING PIG |2023 PROFORMA 14796 |2024|S09 |RE085 |A |1 |10305 |9009 | |2022 INCOME 14814 |2024|S09 |RE085 |A |1 |3988 |3998 | |, 14821 |2024|S09 |RE085 |B |1 |3625 |3625 | |2015 Income proforma, 14822 |2024|S09 |RE085 |A |1 |2970 |2970 |WE & YOU |2019 Proforma, 14823 |2024|C02 |AA001 |A |1 |5040 |5040 | |NULL 14829 |2024|S09 |OF020 |B |1 |2340 |2340 |ENVSER SERVE |2015 pro, 2007-Co*-asking $16.50 nnn 15717 |2024|S09 |RE001 |A |1 |13919 |17663 |WATERSKI BOATS DALLAS |2022 PROFORMA 16076 |2024|S09 |OF002 |B |1 |2630 |2630 | |, 16227 |2024|G01 |FL020 |C |3 |30618 |32000 | |2023 PROFORMA 4 LAND ACCOUNTS ON PROP: 16238,16236,16234,16233 16228 |2024|G01 |FL020 |C |3 |30618 |32000 | |2023 PROFORMA 4 LAND ACCOUNTS ON PROP: 16238,16236,16234,16233 16241 |2024|S09 |WH060 |C |1 |4335 |7335 | |, 16244 |2024|S09 |WH060 |C |1 |6200 |6200 | |2024 DIRECT CAP 16245 |2024|S09 |WH060 |C |1 |6000 |6000 | |, MULTI-TENANT 16250 |2024|G01 |WH060 |B |1 |5100 |5100 | |2023 INCOME 16253 |2024|S09 |SE050 |B |1 |29552 |29552 | |, 16254 |2024|S09 |RE055 |B |1 |18612 |24957 | |2018 income, 16494 |2024|S09 |RE025 |B |1 |4030 |4030 | |2018 proforma, 16499 |2024|S09 |OF020 |B |1 |2013 |2013 |TITLE MAX |2019 Proforma, 16516 |2024|G01 |MF001 |B1 |2 |323653 |304430 |PARK AT FLOWER MOUND |2023 INCOME 16522 |2024|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 |2024|G01 |SC045 |C |1 |15524 |15524 |LEWISVILLE PLAZA |NULL 16541 |2024|S09 |RE025 |B |1 |2880 |2880 |7 Eleven |2017 PROFORMA, 16543 |2024|G01 |MF001 |B2 |2 |318901 |264824 |PARC LAKE APTS |2023 I/E + RENT ROLL 16549 |2024|S09 |AA001 |C |1 |13178 |13178 | |2019 proforma, 16554 |2024|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 |2024|S09 |RE010 |C |1 |5372 |15830 |BANK ONE |, 16573 |2024|S09 |WH060 |A |1 |10000 |10000 | |2019 Proforma, 16575 |2024|S09 |WH060 |C |1 |10000 |10000 | |2022 PROFORMA 16579 |2024|S09 |WH060 |C |1 |20450 |20450 | |WORKED INCOME 2002, 16682 |2024|C02 |RE100 |B |1 |5080 |5080 | |, 16693 |2024|S09 |OF015 |C |1 |15977 |15977 | |2022 PROFORMA 16701 |2024|S09 |WH060 |C |1 |10000 |10000 |XL Parts Auto Parts |NULL 16713 |2024|S09 |RE040 |C |1 |0 |1698 | |2009 income, 16718 |2024|S09 |RE040 |C |1 |1190 |1190 |CHURCHS |Remodel 2005, 16744 |2024|S09 |AA001 |B |1 |3506 |3506 | |, 16750 |2024|G01 |FL020 |B |1 |8050 |8000 | |2023 RR 16763 |2024|S09 |WH060 |B |1 |4000 |4000 |SOUTHWEST PAINT & BODY |2011 proforma, 16830 |2024|G01 |SC020 |B |2 |36163 |36703 |VISTA PARK S/C |2022 INCOME/EXP. HIGH VACANCY 16915 |2024|S09 |OF010 |C |1 |25520 |25440 |FIRST TX MEDICAL |NULL 16920 |2024|S09 |RE100 |C |1 |2800 |2800 | |, 16929 |2024|S09 |OF010 |C |1 |8282 |8282 | |2021 PROFORMA. OWNER OCCUPIED. INC LAND ACCT 16928, 16948 |2024|S09 |OF010 |C |1 |2755 |2755 | |2018 proforma-owner occ, 16952 |2024|S09 |OF015 |B |1 |59105 |43845 | |2023 INCOME PROPERTY HAS A HISTORY OF LARGE VACANCY SINCE IT WAS BUILT. 16972 |2024|G01 |SC020 |C |2 |119999 |108111 |ORCHARD VILLAGE |2024 INCOME 16974 |2024|S09 |RE055 |B |1 |5400 |5400 | |2018 INCOME., 16975 |2024|S05 |RE025 |B |1 |2496 |2496 |7-11 |2017 PROFORMA, 17000 |2024|G01 |FL005 |A |1 |101310 |101310 |STERI TEK |2023 - RE LISITNG FOR $9.50 SF NNN + $2.50 EXP. 17010 |2024|G01 |WH040 |C |3 |30388 |18806 |THI MINI STORAGE & ARUBA IRON WORKS |2024 - SEE SETTLED. NO INFO PROVIDED. 17066 |2024|S09 |AA001 |B |1 |26532 |26129 | |2024 PROFORMA - OWNER OCCUPIES PART OF SPACE 17067 |2024|C02 |AA001 |A |1 |3450 |3450 | |, 17080 |2024|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 |2024|C03 |RE030 |B |1 |4860 |4860 | |2016 Proforma, 17120 |2024|C03 |RE055 |B |1 |3040 |3040 | |, 2011-CO* asking $15 NNN 17122 |2024|C03 |RE025 |A |1 |2706 |2706 |Stop N Go |2023 PROFORMA 17132 |2024|S09 |OF020 |C |1 |5658 |5658 | |2023 Proforma 17160 |2024|G01 |SC020 |C |2 |102816 |98364 |COLONY SQUARE |2022 INCOME 17162 |2024|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 |2024|C03 |RE055 |B |1 |4832 |4832 | |2016 income, 17169 |2024|C02 |RE030 |B |1 |4860 |4860 |La Petite Academy |2018 pro, 17200 |2024|S09 |SE036 |A |1 |21780 |21780 | |, 17347 |2024|S09 |WH060 |B |1 |8645 |10000 | |2023 RENT ROLL PROVIDED 17632 |2024|S09 |SC005 |A |1 |96455 |88958 |KOHLS |2019 proforma, 17636 |2024|S09 |WH060 |C |1 |7625 |7625 | |, need actual lease 17649 |2024|G01 |FL020 |C |1 |33352 |32000 | |2023 INCOME, 44% Office, 17650 |2024|S09 |HC030 |C |1 |12927 |45124 | |2011 proforma, 17668 |2024|S09 |OF015 |B |1 |31868 |31868 | |2023 PROFORMA. 50% OWNER OCC 17689 |2024|S09 |RE045 |B |1 |13967 |13967 | |, 17718 |2024|S09 |RE090 |B |1 |61565 |59103 |KROGER |2012 proforma, 17719 |2024|S09 |WH060 |C |1 |68900 |69800 | |2023 Income. Expenses have a lot of extra items that were not included. 17792 |2024|S09 |RE010 |A |1 |4788 |4788 |REGIONS BANK |2015 Proforma, 17793 |2024|C02 |OF020 |B |1 |3212 |3212 | |2018 PROFORMA, 17814 |2024|G01 |SC045 |B |2 |19060 |19467 |FLOWER MOUND SQUARE |2023 INCOME W/ 99043 17834 |2024|S09 |RE030 |B |1 |7069 |7069 |BLOSSOM VALLEY ACADEMY |, 17841 |2024|G01 |SC045 |B |2 |8550 |8550 |STRIP CENTER |2023 RR. 17869 |2024|S09 |RE005 |C |1 |4440 |4440 | |2017 INCOME PROFORMA, 17898 |2024|S09 |WH060 |C |1 |68900 |69800 | |2023 Income. Expenses have a lot of extra items that were not included. 17914 |2024|G01 |MF020 |B |1 |1358 |45 |LEWISVILLE MHP |MH'S OWNED BY OWNER TOTAL VALUE $59,608 + ADD IN RESIDENCE, 17921 |2024|S09 |OF002 |B |1 |1152 |1152 | |, 17959 |2024|G01 |MF001 |C |1 |130090 |142264 |BAYSHORE TERRACE |2023 INCOME W/137721. HIGH EXP 17972 |2024|S09 |RE005 |A |1 |8053 |8053 | |2013 Proforma, 17980 |2024|G01 |MF020 |A |1 |2645 |289 |VILLAGE NORTH MHP |NULL 18021 |2024|S09 |OF010 |B |1 |7231 |6040 |Theracare home health |2017 proforma, 18023 |2024|G01 |SC020 |B |2 |118026 |128380 |LEWISVILLE WEST |2023 INC/EXP 18037 |2024|S09 |RE025 |C |1 |2100 |2100 | |, 18043 |2024|G01 |MF001 |B2 |3 |164851 |156360 |FOX HOLLOW APTS |2023 INCOME 18061 |2024|S09 |WH060 |A |1 |8500 |8500 | |, 18075 |2024|S09 |OF020 |B |1 |0 |1579 | |, 18078 |2024|S09 |WH060 |B1 |1 |31736 |31736 | |2023 PROFORMA 18090 |2024|S09 |OF020 |B |1 |3600 |3600 | |PROFORMA, 18114 |2024|G01 |FL020 |B |3 |25000 |25000 | |2023 Market Proforma 40% Office, 18121 |2024|S09 |OF002 |C |1 |971 |1321 | |, 18133 |2024|G01 |FL020 |B |1 |36885 |36939 | |2023 RR/IE. 18256 |2024|S09 |RE010 |B |1 |2100 |1814 |BBVA COMPASS BANK |, 18271 |2024|G01 |MF015 |A |2 |191834 |191196 |BASSWOOD MANOR |2023 INCOME. 18273 |2024|G01 |FL020 |A |3 |122368 |122728 | |2023 PROFORMA. 36,000 SF OFFICE SPACE VACANT. OWNER OCCUPIED. 12/12 SALE WAS AN INTERNAL TRANSACTION. 18336 |2024|S09 |RE040 |A |1 |3498 |3498 |RAISING CANES |2010 income, 18376 |2024|S09 |RE050 |A |1 |13191 |13340 |CALLOWAY'S NURSERY |, INCOME FROM SALES LISTING ON COSTAR 3/23/11 18402 |2024|G01 |MF020 |A |1 |203 |188 |EAGLE RIDGE MHP |SEPARATE LAND ACCTS. 78228 & 18403, 18515 |2024|S09 |OF020 |C |1 |4021 |2821 | |Metal Exterior, 18518 |2024|G01 |SC045 |B |2 |15000 |15000 |NORTHWOOD RETAIL |2023 INCOME 18565 |2024|S09 |WH025 |C |1 |43904 |43904 | |2015 proforma Owner Occupied, 18577 |2024|G01 |MF020 |B |2 |31 |31 |NORTH MILL MHP |2021 INCOME. OLD, LOW RENT PARK. RENTS RANGE FROM $225-$350 NEWEST RENTS 18588 |2024|G01 |WH040 |C |2 |19670 |19670 | |2023 proforma - no actuals provided 18614 |2024|S09 |RE005 |C |1 |3150 |3150 | |, 18630 |2024|G01 |SC045 |C |2 |19339 |17360 |STRIP CENTER |2024-2023 income provided. 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 |2024|S09 |OF002 |B |1 |2556 |2556 | |2016 pro, 18646 |2024|G01 |SC045 |C |3 |16568 |16568 |STRIP CENTER |7/15/24 - OWNER NOTED GROSS LEASES IN INFORMAL. 18651 |2024|S09 |RE002 |B |1 |1478 |1478 | |2018 proforma, 18654 |2024|G01 |SC020 |C |2 |53727 |50551 |LAKE PARK SHOPPING |2024 - DIRECT CAP USING OWNER PROVIDED INFO 18662 |2024|S09 |WH060 |B |1 |32497 |32497 | |2024 PROFORMA 18665 |2024|S09 |RE005 |C |1 |2022 |2022 |RXI AUTO CENTER |, 18673 |2024|S09 |AA001 |B |1 |4898 |4898 |ALS BBQ RESTAURANT |2017 proforma.NNN. INC 136350 LAND ACCT., Last income recieved 18684 |2024|S09 |OF020 |C |1 |1242 |2775 | |2022 PROFORMA IN DIRECT CAP. NEW TENANT/LEASE SIGNED 10/2022. $21 MG 18703 |2024|S09 |OF020 |C |1 |4706 |3485 | |, 18750 |2024|S09 |WH060 |C |1 |15000 |15000 | |2014 PROFORMA, 18751 |2024|S09 |WH060 |C |1 |25889 |18772 | |2019 pro, 18755 |2024|G01 |WH040 |B |2 |43395 |31875 | |2022 INCOME 3940 Total Units. No Climate Controlled. NO OUTSIDE PARKING INCOME, 18758 |2024|G01 |SC045 |B |3 |10500 |10500 |STRIP CENTER |2023 RR & P&L-> IT INCLUDES ANOTHER PROPERTY LOCATED IN DALLAS COUNTY 18760 |2024|S09 |RE055 |A |1 |4187 |4187 |Auto Sound |, 18762 |2024|S09 |RE055 |C |1 |5266 |4616 | |, 6/19 LISTED FOR $1.1MILLION 18763 |2024|S09 |RE055 |C |1 |5266 |4616 | |, 6/19 LISTED FOR $1.1MILLION 18768 |2024|S09 |OF020 |C |1 |2400 |2400 |ROMNEY AUTO |2014 PROFORMA-OWNER OCC, 18776 |2024|S09 |RE055 |A |1 |5454 |5454 | |2019 proforma, 18784 |2024|S09 |RE025 |B |1 |2560 |2560 |7 Eleven |2018 PROFORMA, 18787 |2024|G01 |AA001 |A |2 |2100 |2100 | |NULL 18802 |2024|G01 |WH040 |C |2 |6260 |5600 | |2023 Income, No Managment fee 18805 |2024|G01 |WH060 |C |1 |8617 |8147 |LANDSCAPE COMPANY |NULL 18806 |2024|S09 |RE005 |B |1 |11650 |11650 | |, 18815 |2024|S09 |RE005 |B |1 |0 |5000 |ALLSTATE TRANSMISSIONS |, 18816 |2024|S09 |RE045 |B |1 |1659 |1659 | |, owner was willed the property. $1,400/mth is what the placed rents for. 18817 |2024|G01 |MF020 |A |1 |3472 |449 |NORTHWOOD MHP |2023 ACTUALS $751/MO RENT PER OWNER SURVEY, 2017 Rent $513 month ($6,156 annual) 18822 |2024|S09 |OF002 |B |1 |1872 |720 | |, 18839 |2024|S09 |RE001 |A |1 |43463 |36437 |Bankston Nissan |2010 proforma only, 18844 |2024|S09 |OF020 |C |1 |4887 |4887 | |2015 Proforma, 18846 |2024|S09 |MF020 |C |1 |7 |16 |Country Estates MHP |, Highest & Best use is land value. 18849 |2024|S09 |OF020 |C |1 |2800 |2815 | |2015 pro, 18851 |2024|S09 |WH060 |C |1 |13976 |13976 | |2011 proforma. OWNER OCCUPIED, 18853 |2024|S09 |OF020 |B |1 |3704 |3704 | |2016 PROFORMA, 18856 |2024|S09 |RE001 |A |1 |108646 |107607 |HUFFINES CHEVROLET |, 18862 |2024|S09 |OF020 |B |1 |2268 |2268 | |2019 PROFORMA, PROFORMA BASED ON ASKING RENT FOR 275579 18875 |2024|S09 |RE001 |A |1 |108646 |107607 |HUFFINES CHEVROLET |, 18879 |2024|S09 |OF002 |B |1 |1268 |1268 | |, 18897 |2024|S09 |OF020 |C |1 |6068 |6068 | |, 18902 |2024|S09 |WH060 |A |1 |3180 |2580 |GRASSPERSON LAWNCARE & LANDSCAPING |2019 Proforma, 18916 |2024|S09 |WH060 |B |1 |12980 |12980 | |2019 Inc Proforma, OWNER OCCUPIED PER COSTAR 1/12, 18922 |2024|S09 |OF002 |C |1 |1792 |1792 |THE BROKEAGE/LIFE HEALTH |2015 proforma, 18938 |2024|S05 |MF025 |B2 |4 |7902 |7902 | |2016 PROFORMA, REFERENCE ONLY 18950 |2024|G01 |SC045 |C |1 |12000 |11852 |STRIP CENTER |2023 INCOME + RENT ROLL. NEED COPY OF RECENT LEASE(S) 18953 |2024|G01 |WH060 |A |1 |8200 |8200 | CROSSFIT FLOWER MOUND |2024 PROFORMA 18957 |2024|G01 |MF020 |B |1 |36 |36 |THE PARKS OF FLOWER MOUND |2023 INCOME/EXPENSE 18964 |2024|S09 |WH060 |C |1 |31080 |31380 | |2022 Income 18967 |2024|S09 |WH060 |C |1 |31080 |31380 | |2022 Income 18971 |2024|S09 |WH060 |B |1 |9750 |9750 | |2022 Income 18982 |2024|S09 |WH060 |B1 |1 |20000 |20000 | |, 19003 |2024|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 |2024|S09 |RE085 |B |1 |2100 |2100 | |2023 INCOME & EXP 2022 PROFORMA. PARTIAL OWNER OCCUPIED 19021 |2024|S09 |RE085 |A |1 |1694 |1694 |CHASIN TAIL BBQ |2022 DIRECT CAP PER OWNER STATED RENT. WORK WITH R19018, 19029 |2024|G01 |OF020 |B |1 |7008 |5624 | |2022 Income 19040 |2024|S09 |RE085 |A |1 |1470 |1450 | |2022 prop still vacant due to ongoing apt construction nearby per owner. 19044 |2024|S09 |RE085 |A |1 |4200 |2100 |RETAIL |2022 Vacant due to ongoing apt construction per owner. 19123 |2024|G01 |FL020 |B |1 |5000 |5000 | |2018 Market Proforma, 2017 PRO 19146 |2024|S09 |MF025 |C |1 |6669 |6569 |4-PLEX |2024 - SEE DIRECT CAP. 19194 |2024|S09 |FL025 |C |1 |9601 |8507 | |2023 INCOME NEED TO USE CURRENT MARKET RENTS 19196 |2024|S09 |OF010 |A |1 |7008 |7008 | |2015 pro PROFORMA, 19206 |2024|S09 |RE055 |C |1 |4486 |3222 |SULLIVAN OLD TOWN BBQ |2015 Proforma, 19209 |2024|S09 |OF020 |C |1 |6560 |6560 | |2011 PROFORMA, 19211 |2024|S09 |AA001 |C |1 |6976 |5760 | |2019 proforma, Informed owner need pics of second floor & copies of leases for 2010 19227 |2024|S09 |MF002 |C |1 |20076 |19325 |Lewisville Apartments |2019 Income -(Rent Only) small units. All utilites paid, 19244 |2024|S09 |OF010 |A |1 |12992 |12992 | |2019 proforma, 19261 |2024|S09 |AA001 |C |1 |9225 |9225 | |2016 proforma, 19351 |2024|S09 |RE006 |C |1 |4141 |4141 |Kwik Kar Oil & Lube |2012 proforma, 2017-for sale $1,300,000 ($313.93 sqft) Abs NNN. 19362 |2024|S09 |HC001 |B |1 |4528 |4528 | |2024 Proforma 19376 |2024|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 |2024|G01 |SC020 |C |1 |48728 |48000 | |2023 INCOME/EXP. HIGH VACANCY. 4,500 SF NOT LEASABLE DUE TO POOL. PARKING IS THEIRS ON ACCOUNT 19358 19419 |2024|G01 |MF020 |B |1 |61 |61 |Flower Mound MHP |2017 proforma, 19430 |2024|S09 |WH025 |B |1 |284167 |229451 | |2014 income proforma, OWNER OCCUPIED, 19440 |2024|S09 |WH060 |B |1 |5404 |4000 | |2022 INC/EXP 19443 |2024|G01 |SC045 |C |3 |5085 |6000 |STRIP CENTER |2023 PROFORMA. 2 TENANTS. ONE UNIT USED AS PERSONAL STORAGE. WATER DMAGE. LOW RENTS. 19467 |2024|S09 |OF002 |B |1 |1176 |1176 | |, 19485 |2024|G01 |FL020 |B |1 |9180 |9180 | |2023 PROFORMA 19509 |2024|S09 |RE070 |B |1 |4488 |4048 |PANCHOS |, 19540 |2024|S09 |WH060 |C |1 |10112 |10122 | |, 19542 |2024|S09 |WH060 |C |1 |10112 |20200 | |2024 PROFORMA 19550 |2024|C02 |WH060 |A |1 |3000 |3000 | |2016 proforma, 19553 |2024|C02 |AA001 |A |1 |17600 |17600 |CHOATE IRRIGATION |2023 PROFORMA. SEE DIRECT CAP 19565 |2024|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 |2024|S09 |WH060 |B |1 |14030 |14030 | |2011 INCOME PROFORMA, 19573 |2024|S09 |OF020 |C |1 |3000 |3000 | |2015 pro, 19595 |2024|G01 |MF020 |A |1 |9368 |12 | |PROPERTY INCLUDES TWO TRACTS OF LAND AND MOBILE HOMES. PROFORMA FOR 2017 BASED ON HIGHER EXPENSES DUE TO HAVING THE HOMES AS WELL., 19597 |2024|G01 |MF020 |A |1 |9368 |12 | |PROPERTY INCLUDES TWO TRACTS OF LAND AND MOBILE HOMES. PROFORMA FOR 2017 BASED ON HIGHER EXPENSES DUE TO HAVING THE HOMES AS WELL., 19711 |2024|G01 |MF001 |B2 |3 |236989 |215400 |AUTUMN BREEZE |2023 INCOME. With R136266 (LAND), 19743 |2024|G01 |MF015 |A |1 |578644 |590102 |OAK FORREST I & II APTS |2023 INCOME/EXP 19796 |2024|S09 |RE025 |B |1 |2090 |1056 | |, 19801 |2024|S09 |OF010 |C |1 |5153 |5153 | |, 19830 |2024|S09 |WH060 |B |1 |19920 |19920 | |2010 income proforma-, ADD IN EXCESS LAND AFTER INCOME!!!! 19835 |2024|S09 |RE055 |B |1 |4800 |4000 |TEXAS CAR TITLE AND PAYDAY SERVICES |2016 INCOME PROFORMA, 19845 |2024|S09 |RE005 |B |1 |3160 |3160 |EAGLE TRANSMISSION |2019 Proforma, 19863 |2024|S09 |RE005 |C |1 |1500 |1500 | |, 19873 |2024|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 |2024|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 |2024|S09 |OF020 |B |1 |2381 |2381 | |2019 Proforma, 19895 |2024|S09 |MF002 |C |2 |14168 |14160 |GREEN OAKS APTS |2017 INCOME, 19897 |2024|S09 |WH060 |C |1 |9600 |9600 | |2019 proforma, 19900 |2024|S09 |MF002 |C |1 |6062 |6062 |LAND-O-LAKES APTS |2016 PROFORMA, 19904 |2024|S09 |MF002 |C |1 |6062 |6062 |LAND-O-LAKES APTS |2016 PROFORMA, 19908 |2024|S09 |AA001 |C |1 |12568 |12568 | |PART WHSE, PART STORE, Need actual income for 2012!! 19922 |2024|S09 |WH060 |A |1 |9600 |9600 | |2024 PROFORMA 19953 |2024|S09 |WH060 |A |1 |0 |50200 | |, 19962 |2024| | | |0 |0 |41400 | |2005 INC & EXP, 19996 |2024|S09 |WH040 |C |1 |19040 |19040 | |, 20010 |2024|S09 |RE030 |A |1 |8036 |8666 |Childrens Courtyard |2018 proforma, Please value individually based on market rents of $15-$18 NNN 20022 |2024|S09 |RE025 |B |1 |1512 |936 | |, 20031 |2024|G01 |MF001 |B2 |2 |137586 |131000 |WILLOW RIDGE APTS |2024 DIRECT CAP. INCOMPLETE RENT ROLL AND NO OPERATING DETAIL. GPR FROM AGENT WORKUP 20045 |2024|S09 |WH040 |C |4 |74448 |74448 |BILL'S BO-TEL |2018 Market Proforma, 20066 |2024|G01 |SC001 |C |1 |105077 |103292 |MAIN VALLEY SHOPPING CENTER |2022 INCOME 20068 |2024|S09 |AA001 |B |1 |8140 |5340 | |Rental rate for Tire shop only. Small Sctrip Ctr & Car Wash, 20072 |2024|S09 |RE040 |A |1 |3362 |3362 |BURGER KING |2017 PROFORMA 2012 Remodel. 2009 Renovation, 20075 |2024|S09 |RE010 |B |1 |797 |4110 |BANK OF AMERICA |, 20077 |2024|S09 |WH060 |B |1 |32000 |32000 | |2019 Income, 20131 |2024|G01 |SC045 |B |2 |10110 |10022 |TARTAN VILLAGE |2023 I/E + RENT ROLL 20160 |2024|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 |2024|S09 |WH060 |B |1 |25900 |25900 |STONE & GLAZING CONSULTING |2017 income proforma. OWNER OCCCUPIED, 20193 |2024|G01 |WH015 |A |2 |480400 |478258 | |2022 INCOME. 20461 |2024|S05 |MF025 |C |2 |3649 |3549 | | 2024-2026 i/e PROVIDED. 2022 RENT ROLL + I/E 20465 |2024|S05 |MF025 |A |1 |3804 |4300 |FANNIN APTS |2022 Income 20466 |2024|S05 |MF025 |A |1 |5624 |5624 |FANNIN COURTS |2023 INCOME 20502 |2024|S05 |MF025 |B1 |3 |3592 |3592 |6-PLEX |2023 RENT ROLL EXP, Purchase 1/2017 20511 |2024|S05 |MF006 |B2 |3 |8081 |7416 |Chestnut Oaks Apts |2023 income. Owner pays water, trash, sewer, internet, 20575 |2024|S05 |MF025 |B1 |3 |4800 |3984 |4-PLEX |2009 INCOME - PlaceTo Be Apts, 20576 |2024|S05 |MF002 |B2 |3 |16141 |14272 |PRAIRIE OAKS I & II APTS |2023 INCOME, 20577 |2024|S05 |MF002 |B2 |4 |10704 |10490 |1000 W PRAIRIE ST APTS |2024 - DIRECT CAP. RR WITH NO SF. PARTIAL INC STMT FOR 2024. NOT HELPFUL 20607 |2024|S05 |MF025 |C |1 |2144 |2144 | |2016 PROFORMA, REFERENCE ONLY 20843 |2024|S05 |MF002 |A |1 |27016 |27016 | |2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 21056 |2024|S05 |AA001 |C |1 |4396 |4396 | |2019 Income proforma, 21435 |2024|S05 |RE030 |B |1 |3590 |3590 |TENDER LOVING CARE DAYCARE |2015 pro, 21850 |2024|S05 |MF002 |C |4 |8840 |8840 |CORAL ISLE APTS |2023 INC/EXP 21958 |2024|S05 |MF025 |A |1 |2992 |2992 |4-PLEX |, 22064 |2024|G01 |MF001 |C |3 |78574 |75336 |GREENWAY APTS |2022 INCOME 22065 |2024|G01 |MF001 |C |3 |78574 |75336 |GREENWAY APTS |2022 INCOME 22066 |2024|G01 |MF001 |C |3 |78574 |75336 |GREENWAY APTS |2022 INCOME 22150 |2024|S05 |RE055 |C |1 |1204 |1204 |IREN'S SALON |2022 PROFORMA RENTED FOR $795/MONTH. TENANT PAYS WATER AND ELECTRIC 22272 |2024|S05 |OF020 |B |1 |3020 |3020 | |2012 proforma, 23505 |2024|S05 |MF025 |C |1 |4726 |4726 |6-PLEX |2023 RENT 23887 |2024|S05 |OF015 |B |1 |8429 |8200 | |2023 RR & I/E STATEMENT. MARKETED AT $19 + ELEC. 24746 |2024|S05 |OF020 |B |1 |2976 |2976 | |2019 Proforma, 24817 |2024|S05 |RE025 |B |1 |2304 |2304 |Miller Grocery |2023 PROFORMA 25357 |2024|S05 |OF020 |C |1 |1500 |1500 | |, 25674 |2024|G01 |SC045 |C |1 |6400 |6400 |STRIP CENTER |2023 Income 25679 |2024|G01 |MF001 |B2 |1 |214846 |207596 |OAKS OF DENTON |2023 INCOME W/ 87066, 87065, 25679, 25684 |2024|S05 |OF010 |C |1 |42568 |18770 |DENTON COUNTY MHMR |2015, 25694 |2024|S05 |MF006 |C |3 |7884 |7888 |VIRGO & AIRIES APTS |2023 INCOME 25699 |2024|S05 |MF002 |C |4 |7168 |7168 |ALPHA & OMEGA |2023 RENT ROLL NO EXP. USE DIRECT CAP. 25716 |2024|S05 |MF002 |C |4 |7168 |7168 |PECAN GROVE APTS |2023 RENT ROLL. NO EXP. USE DIRECT CAP. 25719 |2024|S05 |MF006 |C |3 |8288 |8060 |LEO & GEMINI |2023 RENTS NO EXP 25723 |2024|S05 |OF015 |C |1 |10140 |8500 | |PROFORMA-MOSTLY OWNER OCCUPIED, 25727 |2024|S05 |MF002 |C |5 |21568 |21600 |IOOF APTS |2023 Income- 95% vacancy. 25740 |2024|S05 |MF002 |C |5 |21568 |21600 |IOOF APTS |2023 Income- 95% vacancy. 25743 |2024|S05 |MF002 |C |5 |21568 |21600 |IOOF APTS |2023 Income- 95% vacancy. 25746 |2024|S05 |MF025 |B2 |5 |4854 |5000 |4-PLEX Kilkenny Apts |2022 Income. INCLUDES WATER,TRASH,SEWER,GAS. 25750 |2024|S05 |MF025 |B2 |4 |5032 |5032 |4-PLEX |2022 INCOME + RENT ROLL 25755 |2024|S05 |MF025 |B2 |5 |4992 |6208 |4-PLEX |2023 RENT ROLL / I&E 25757 |2024|S05 |MF025 |B2 |5 |9343 |8084 |6-PLEX |2023 RENT ROLL + I&E 25760 |2024|S05 |MF025 |B2 |5 |5546 |5326 |4-PLEX |2023 INCOME 25761 |2024|S05 |MF025 |C |4 |3480 |3480 |6-PLEX |2023 INCOME 25764 |2024|G01 |MF001 |C |3 |103078 |103814 |HUNTCLUB APTS |2023 INCOME STATEMENT / RR 25772 |2024|S05 |MF006 |C |3 |23536 |23024 |SUMERSET APTS. |2023 PROFORMA. RENT ROLL ONLY/NO EXP DETAIL 25793 |2024|S05 |RE040 |C |1 |2704 |2704 |FROSTY |, 25797 |2024|S05 |RE055 |C |1 |3750 |3750 | |2015 Proforma, 25806 |2024|S05 |RE025 |C |1 |4178 |4178 | |2018 profoma, 25815 |2024|S05 |MF001 |C |1 |12000 |12000 |OCEANSIDE APTS |2009 INCOME, 25824 |2024|S05 |AA001 |C |1 |13610 |13570 | |, 25828 |2024|S05 |AA001 |C |1 |13374 |12516 |WAREHOUSE |2011 INCOME, 25856 |2024| | | |0 |2035 |8140 |DUPLEX |, 25950 |2024|S05 |MF006 |C |1 |1540 |1540 |4-PLEX |2023 PROFORMA 25963 |2024|S05 |MF006 |C |4 |16474 |17340 |FRENCH QUARTER |2022 INCOME / EXPENSE + RENT ROLL 25977 |2024|S05 |MF002 |C |2 |18270 |18000 |TOWN & COUNTRY APTS |2023 PROFORMA.RENT ROLL ONLY NO EXP. - DIRECT CAP TENANTS PAY OWN ELECTRIC, 26017 |2024|S05 |MF002 |C |4 |9348 |9216 |HUNTINGTON PLACE |2018 Proforma, , 2019 Proforma 26031 |2024|S05 |MF002 |C |3 |8008 |8010 |LOFT ON LOUISE APARTMENTS |2023 INCOME 15 Units.UPDATE SF TO 8010. 26047 |2024|S05 |MF002 |C |3 |25652 |25640 |OASIS APTS |2023 Income. NEED FULL YEAR. All bills paid, 26078 |2024|S05 |MF002 |C |4 |12264 |12264 |SCHOLAR'S INN APTS |2023 PROFORMA Efficiency(12) & 1 Bedrooms (12), 26093 |2024|S05 |MF002 |C |4 |12264 |12264 |SCHOLAR'S INN APTS |2023 PROFORMA Efficiency(12) & 1 Bedrooms (12), 26102 |2024|S05 |MF002 |C |4 |12264 |12264 |SCHOLAR'S INN APTS |2023 PROFORMA Efficiency(12) & 1 Bedrooms (12), 26124 |2024|S05 |MF006 |C |4 |16231 |15720 |ENCLAVE APTS. |2023 INCOME. NEED FULL YEAR. Tenants pay electricity, owner pays rest, 26135 |2024|S05 |MF002 |C |3 |17200 |22640 |PALMS APTS |2023 Income (28 One Bedrooms, 2 two bedroom), 26142 |2024|S05 |MF002 |C |4 |19560 |19440 |THE COURTYARDS |2018 Income. ALL BILLS PAID. work with 26195, 26191 |2024|C02 |AA001 |B2 |1 |2120 |2000 | |2019 Incme, 26195 |2024|S05 |MF002 |C |4 |19560 |19440 |THE COURTYARDS |2018 Income. ALL BILLS PAID. work with 26195, 26217 |2024|S05 |MF025 |C |4 |2979 |2979 | |2019 income, 26227 |2024|S05 |MF006 |C |3 |6344 |6348 |SILVER SPUR APTS |2022 RENT ROLL. All Bills Paid, 2018 Mgmt fee est. 26232 |2024|S05 |MF002 |C |3 |17200 |22640 |PALMS APTS |2023 Income (28 One Bedrooms, 2 two bedroom), 26272 |2024|S05 |MF025 |B1 |3 |10268 |10268 | |NULL 26273 |2024|G01 |SC005 |A |1 |0 |114009 |CONNS |2022 RENT ROLL + I/E 26278 |2024|S05 |MF025 |B1 |3 |10268 |10268 | |NULL 26280 |2024|S05 |SC005 |C |1 |134805 |130380 |DILLARDS |, 26284 |2024|S05 |MF025 |B1 |3 |10268 |10268 | |NULL 26290 |2024|S05 |SC005 |A |1 |89948 |89948 |JC PENNEY PROPERTIES INC #1046-2 |, 26298 |2024|G01 |SC005 |A |1 |113600 |113600 |MACYS |, 26303 |2024|S05 |MF006 |C |1 |14816 |14552 |ARBOR APTS |2023 RENT ROLL - ALL BILLS PAID. 4 UNITS VAC ON JAN 1 2023 PER OWNER 26311 |2024|S05 |MF002 |C |3 |19440 |19200 |LOFTS ON LOUISE |2023 INCOME & EXP. HIGH VACANCY LIKELY DUE TO REPOSITIONING AFTER SALE. SALE PRICESIGNIF HIGHER THAN NOTIFIED. 26313 |2024|S05 |SC005 |C |1 |134805 |130380 |DILLARDS |, 26334 |2024|S05 |MF002 |C |5 |10456 |10456 |1405 N LOCUST ST APTS |2023 RENT SURVEY / P&L 26348 |2024|S05 |OF020 |C |1 |5341 |5295 | |2015 Proforma. Owner Occupied, 26376 |2024|S05 |MF002 |A |3 |6384 |6062 |NORTH ELM APTS |2022 INC/EXP 26389 |2024|S05 |MF002 |C |5 |10268 |10224 |ELM TERRACE APTS |2023 INCOME. 26403 |2024|S05 |OF020 |B |1 |1500 |1500 | |2023 PROFORMA 26409 |2024|S05 |MF002 |C |5 |6796 |6796 |ELM PLACE APTS |2023 INCOME. 26446 |2024|S05 |OF002 |B |1 |1408 |1408 | |2015 pro, 26450 |2024|S05 |MF025 |C |1 |5722 |5722 | |NULL 26457 |2024|S05 |MF025 |C |1 |5722 |5722 | |NULL 26484 |2024|G01 |OF020 |B |1 |3257 |3257 | |NULL 26502 |2024|S05 |OF002 |B |1 |1332 |1332 | |2015 pro, 26507 |2024|S05 |OF010 |C |1 |5016 |5016 | |2018 income, 26510 |2024|S05 |OF010 |C |1 |5016 |5016 | |2018 income, 26517 |2024|S05 |MF025 |B2 |5 |3692 |3692 |4-PLEX |, 26521 |2024|S05 |MF025 |C |4 |3624 |3624 | |2023 RENT ROLL NO EXP. Converted House style 26575 |2024|S05 |MF002 |C |3 |19440 |19200 |LOFTS ON LOUISE |2023 INCOME & EXP. HIGH VACANCY LIKELY DUE TO REPOSITIONING AFTER SALE. SALE PRICESIGNIF HIGHER THAN NOTIFIED. 26584 |2024|S05 |MF002 |C |2 |9840 |9840 |THE COURTYARDS APTS |2023 Income 26598 |2024|S05 |MF025 |B1 |3 |14120 |14120 | |2019 PRO FORMA, 26600 |2024|S05 |MF025 |B1 |3 |14120 |14120 | |2019 PRO FORMA, 26605 |2024|S05 |MF025 |B1 |3 |14120 |14120 | |2019 PRO FORMA, 26610 |2024|S05 |MF025 |B1 |3 |14120 |14120 | |2019 PRO FORMA, 26616 |2024|S05 |MF025 |C |1 |2940 |2940 | |2016 PROFORMA, REFERENCE ONLY 26617 |2024|S05 |OF002 |B |1 |1488 |1488 | |2015 pro, 26643 |2024|S05 |OF002 |B |1 |4146 |3894 | |2017 proforma, 26644 |2024|S05 |MF002 |B2 |5 |6800 |6672 |CLASSIC OAKS |2024 - UNDATED RENT ROLL. SEE PROFORMA IN DIRECT CAP. 26652 |2024|S05 |MF002 |B2 |5 |6800 |6672 |CLASSIC OAKS |2024 - UNDATED RENT ROLL. SEE PROFORMA IN DIRECT CAP. 26662 |2024|S05 |MF025 |B2 |1 |3360 |3360 | |NULL 26664 |2024|S05 |OF002 |B |1 |2798 |2798 | |2015 pro, 26669 |2024|S05 |MF025 |C |1 |4168 |4168 | |2024-2023 RR, I/E provided. 2022 RENT ROLL & I/E 26673 |2024|S05 |MF002 |C |3 |8476 |8476 |EAGLE POINT APTS |2023 P/L. Very High expenses 26679 |2024|S05 |MF002 |C |3 |8476 |8476 |EAGLE POINT APTS |2023 P/L. Very High expenses 26687 |2024|S05 |OF002 |B |1 |2280 |2280 | |2022 PROFORM - SEE DIRECT CAP 26691 |2024|S05 |MF002 |C |5 |8244 |8824 |ELMWOOD APTS |2023 I&E 26692 |2024|S05 |MF025 |C |1 |2600 |2600 |4-Plex |2023 DIRECT CAP 26697 |2024|S05 |OF002 |B |1 |1428 |1428 | |2015 pro. Rent $1,150, 26699 |2024|S05 |OF002 |B |1 |1835 |1835 | |2015 pro, 26715 |2024|G01 |FL020 |C |2 |10672 |9800 |PANHANDLE HOUSE RECORDING STUDIOS |6,000 S.F. IS WAREHOUSE STORAGE SPACE., 26723 |2024|S05 |OF002 |B |1 |1821 |1821 |DELAMAR PLACE |2022 PROFORMA 26726 |2024|S05 |RE075 |C |1 |1357 |1300 | |, 26740 |2024|S05 |MF006 |C |3 |10930 |10770 |CROSSING APTS |2023 INC 26756 |2024|S05 |OF020 |C |1 |8317 |14900 |OLD BANK BLDG |2014 income. 7,873 sq ft street level. 7,873 sq ft basement, 26758 |2024|S05 |MF025 |C |1 |1792 |1792 | |, 26762 |2024|S05 |OF002 |B |1 |1360 |1360 | |2015 pro, 26772 |2024|S05 |MF025 |C |4 |4468 |4468 |4-PLEX |HARRINGTON PLACE 2019 income proforma, 26799 |2024|S05 |MF025 |B2 |5 |3552 |3552 |4-PLEX |2019 INCOME proforma, 26801 |2024|S05 |OF002 |B |1 |1596 |1596 | |2015 pro, 26804 |2024|S05 |MF025 |C |4 |6400 |6400 |6-PLEX |2023 INCOME ONLY NO EXPENSES 26805 |2024|S05 |RE002 |C |1 |2680 |2680 | |, 26806 |2024|S05 |OF020 |C |1 |2750 |2750 | |2019 proforma, 26813 |2024|S05 |MF006 |C |1 |8910 |8910 |THE GRADUATE |2023 INC/EXP 26815 |2024|S05 |MF025 |C |4 |7056 |7056 |CHATEAU |2022 income 26820 |2024|S05 |OF002 |B |1 |2830 |2830 | |2015 pro, 26824 |2024|G01 |SC045 |C |1 |8520 |7200 |STRIP CENTER |2024 DIRECT CAP 26833 |2024|G01 |SC045 |C |2 |5146 |5000 |RETAIL STRIP |2024 INCOME 26843 |2024|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 |2024|S05 |RE055 |A |1 |1470 |1470 | |2014 INCOME, 26882 |2024|S05 |MF002 |C |5 |40174 |43050 |GRANDVIEW GARDENS APTS |2023 I/E + 2024 RENT ROLL. HIGH VACANCY. REHAB? 26888 |2024|S05 |MF006 |C |3 |4880 |5000 |UNIVERSITY GARDEN |2023 INC/EXP 26917 |2024|G01 |FL020 |B |1 |7276 |7398 | |NULL 26923 |2024|S05 |OF020 |C |1 |1026 |1026 | |2012 proforma, 26924 |2024|S05 |OF002 |B |1 |2688 |2688 | |2022 PROFORMA. SEE DIRECT CAP. OWNER OCCUPIED 26927 |2024|C02 |RE055 |C |1 |12792 |12542 |Gentry's Vape Shop |NULL 26929 |2024|S05 |MF002 |C |4 |35796 |35193 |Westin Place |2023 RENT ROLL + I/E. RENT ROLLS INCOMPLETE/MISSING SF & INFO 26932 |2024|C02 |RE055 |C |1 |12792 |12542 |Gentry's Vape Shop |NULL 26935 |2024|S05 |RE075 |C |1 |864 |864 | |, 26936 |2024|S05 |OF010 |C |1 |9035 |9035 | |2016 Proforma, 26940 |2024|C02 |RE055 |C |1 |12792 |12542 |Gentry's Vape Shop |NULL 26944 |2024|S05 |OF020 |C |1 |5131 |3240 | |3 UNITS - PARTIALLY OWNER OCCUPIED 26955 |2024|S05 |RE006 |B |1 |2291 |2291 | |, 26956 |2024|S05 |MF002 |C |4 |35796 |35193 |Westin Place |2023 RENT ROLL + I/E. RENT ROLLS INCOMPLETE/MISSING SF & INFO 26960 |2024|S05 |RE005 |C |1 |3936 |3936 |ALESSA AUTO SALES |2018 INCOME, 26961 |2024|S05 |MF006 |C |2 |46220 |45706 |STARLITE |2023 INCOME/EXP. 26962 |2024|S05 |WH060 |C |1 |3192 |2376 |MEDINA AUTO REPAIR |2017 INCOME, VAC 26963 |2024|S05 |OF002 |B |1 |1627 |1627 |COLEMAN LAW |2022 INCOME/EXP. Per MLS $2,150 month.2015- Need updated income or lease 26967 |2024|S05 |MF002 |C |4 |35796 |35193 |Westin Place |2023 RENT ROLL + I/E. RENT ROLLS INCOMPLETE/MISSING SF & INFO 26968 |2024|C02 |AA001 |A |1 |2452 |2452 | |NULL 26993 |2024|S05 |OF002 |B |1 |2374 |2074 | |2023 income. Well below market rent- Proforma value. 26994 |2024|S05 |OF020 |B |1 |2128 |2128 |MOUNT ZION CHURCH |2023 Income Understated expenses on I/E and rent is grossly below market. Worked on Proforma 26995 |2024|S05 |MF002 |C |4 |35796 |35193 |Westin Place |2023 RENT ROLL + I/E. RENT ROLLS INCOMPLETE/MISSING SF & INFO 27000 |2024|S05 |MF002 |C |4 |35796 |35193 |Westin Place |2023 RENT ROLL + I/E. RENT ROLLS INCOMPLETE/MISSING SF & INFO 27005 |2024|S05 |MF002 |C |4 |35796 |35193 |Westin Place |2023 RENT ROLL + I/E. RENT ROLLS INCOMPLETE/MISSING SF & INFO 27006 |2024|S05 |MF025 |C |4 |4250 |4250 |4-PLEX |2023 INCOME. 27009 |2024|S05 |MF002 |C |4 |35796 |35193 |Westin Place |2023 RENT ROLL + I/E. RENT ROLLS INCOMPLETE/MISSING SF & INFO 27012 |2024|S05 |RE055 |B |1 |13924 |13924 |TWICE AS NICE HOME FURNISHINGS |2024 PROFORMA 2023 PROFORMA 27020 |2024|C02 |AA001 |A |1 |13424 |13424 |ZERA COFFEE / TRINITY DEFENSIVE DRIVING DFW |2023 PROFORMA 27041 |2024|S05 |MF025 |C |4 |4250 |4180 | |2016 PROFORMA, REFERENCE ONLY 27042 |2024|S05 |OF002 |B |1 |2948 |2948 | |2015 pro, 27044 |2024|S05 |MF025 |C |3 |3728 |3658 | |2024 - ONLY RENT IN ACTUALS 27050 |2024|G01 |MF001 |C |4 |147119 |150900 |DENTON NORTH APTS |2023 PARTIAL INCOME. AVG UNIT SIZE 755 27051 |2024|S05 |MF001 |C |1 |36858 |151750 |DENTON NORTH APTS |2010 income. 201 units, 27053 |2024|G01 |MF001 |C |4 |147119 |150900 |DENTON NORTH APTS |2023 PARTIAL INCOME. AVG UNIT SIZE 755 27054 |2024|S05 |OF002 |B |1 |1316 |1316 | |2015 pro, 27055 |2024|S05 |MF025 |C |3 |4250 |4180 | |NULL 27056 |2024|S05 |OF002 |B |1 |4580 |4580 | |2023 INOCOME & EXP 27057 |2024|S05 |MF025 |C |4 |4250 |4180 | |2016 PROFORMA, REFERENCE ONLY 27058 |2024|S05 |MF025 |C |4 |7622 |7552 | |NULL 27059 |2024|S05 |MF025 |C |4 |7622 |7552 | |NULL 27060 |2024|S05 |OF002 |B |1 |1816 |1816 |Beauty Shop |2024 PROFORMA, 27061 |2024|S05 |MF025 |C |4 |4250 |4180 | |2023 INCOME. 27063 |2024|S05 |MF025 |B2 |5 |3832 |3832 |4-PLEX |Proforma, 27064 |2024|S05 |MF025 |B2 |5 |4200 |4200 |4-PLEX |2024 DIRECT CAP. INCOMPLETE RR AND PARTIAL 2024 INC/EXP 27066 |2024|S05 |MF025 |B1 |3 |9804 |9200 | |2023 INCOME & EXP 27072 |2024|S05 |MF002 |C |4 |35796 |35193 |Westin Place |2023 RENT ROLL + I/E. RENT ROLLS INCOMPLETE/MISSING SF & INFO 27076 |2024|S05 |RE055 |C |1 |5400 |5400 | |2012 Proforma, 27077 |2024|S05 |MF002 |C |4 |35796 |35193 |Westin Place |2023 RENT ROLL + I/E. RENT ROLLS INCOMPLETE/MISSING SF & INFO 27087 |2024|S05 |RE040 |C |1 |1507 |1462 |NEW YORK SUB |, 27092 |2024|G01 |SC045 |C |1 |9960 |9960 |STRIP CENTER |2024 PROFORMA 27096 |2024|G01 |MF001 |C |3 |103078 |103814 |HUNTCLUB APTS |2023 INCOME STATEMENT / RR 27097 |2024|S05 |RE070 |B |1 |2912 |2912 |MGS |tenant pays $3300/mth which includes taxes., 27101 |2024|G01 |SC045 |C |1 |9960 |9960 |STRIP CENTER |2024 PROFORMA 27105 |2024|S05 |MF025 |C |2 |5878 |5294 |4-PLEX |2019 income proforma, 27109 |2024|S05 |MF025 |B1 |3 |9804 |9200 | |2023 INCOME & EXP 27112 |2024|S05 |MF025 |C |3 |5474 |4834 |4-PLEX |, , TAX YEAR 2020 - 7.75 MULTIPLIER. APPRAISAL DONE 12/2019 = $500,000 27116 |2024|G01 |MF001 |C |3 |103078 |103814 |HUNTCLUB APTS |2023 INCOME STATEMENT / RR 27117 |2024|S05 |MF025 |B2 |4 |4200 |4200 |4-PLEX |2023 PROFORMA 27121 |2024|G01 |SC045 |C |3 |24800 |24800 |FAMILY DOLLAR |NULL 27123 |2024|C02 |AA001 |C |1 |2658 |2658 | |2019 Income, 27125 |2024|S05 |MF025 |B2 |4 |3840 |3840 | |2016 PROFORMA, 25% HOMESTEAD 75% RENTAL REFERENCE PURPOSES ONLY DO NOT USE 27128 |2024|G01 |MF001 |C |3 |103078 |103814 |HUNTCLUB APTS |2023 INCOME STATEMENT / RR 27129 |2024|S05 |MF025 |C |4 |5256 |5256 |4-PLEX |2014 ACTUAL, 27132 |2024|S05 |MF025 |B2 |4 |3832 |3832 |4 PLEX |2023 Income and Expence, 27140 |2024|S05 |OF020 |C |1 |8127 |8127 | |2023 INCOME 27142 |2024|S05 |MF002 |C |3 |64468 |64468 |VINTAGE PADS |2023 INCOME/EXP. RENT BY THE BED. 75 UNITS & 116 BEDS INC. LAND ACCT 179485. 27144 |2024|S05 |MF025 |C |4 |8411 |8411 |7-PLEX |2023 I/E 27148 |2024|S05 |OF015 |B |1 |12130 |12567 |NUCON STEEL |2023 PROFORMA 27149 |2024|C02 |AA001 |B |1 |18061 |18061 | |NULL 27150 |2024|S05 |MF025 |C |4 |8411 |8411 |7-PLEX |2023 I/E 27158 |2024|S05 |MF002 |C |5 |22542 |20620 |1900 WESTMINISTER APT |2023 INCOME - OVERSIZE UNITS, 27159 |2024|S05 |MF002 |C |3 |64468 |64468 |VINTAGE PADS |2023 INCOME/EXP. RENT BY THE BED. 75 UNITS & 116 BEDS INC. LAND ACCT 179485. 27166 |2024|G01 |MF001 |C |3 |135758 |138730 |LONDONDERRY OAKS I APTS |2023 INCOME 27171 |2024|S05 |MF025 |C |4 |4314 |4314 |4-PLEX |2019 Income Proforma, 27175 |2024|S05 |MF002 |C |5 |68084 |66248 |FOREST RIDGE ATPS |2023 Income 27177 |2024|S05 |OF002 |B |1 |1360 |1360 | |2015 pro, 27180 |2024|G01 |SC045 |C |1 |7150 |7150 |RETAIL STRIP W/CSTORE |2022 Income 27181 |2024|S05 |RE040 |A |1 |2495 |2104 |ARBYS |2017proforma, 27183 |2024|S05 |MF025 |C |4 |4314 |4314 |4-PLEX |2019 income proforma, 27185 |2024|S05 |OF020 |C |1 |1960 |1960 | |2016 proforma, 27190 |2024|S05 |MF002 |C |2 |32304 |29920 |BONNIE GREEN APTS |2022 INCOME 27196 |2024|S05 |RE040 |B |1 |3267 |3267 |WHATABURGER |Remodeled 2004, 27197 |2024|S05 |OF020 |C |1 |4632 |4632 |KAZ |2019 INCOME PROFORMA, 4/2015- CO* asking $25.71 sq ft. 944% occupied 27208 |2024|G01 |MF001 |C |3 |135758 |138730 |LONDONDERRY OAKS I APTS |2023 INCOME 27221 |2024|S05 |OF020 |C |1 |4444 |4444 | |2015 pro, 9/2008- Co* $14.50 NNN 27231 |2024|S05 |RE025 |C |1 |3118 |3118 |EZ check |, 27234 |2024|S05 |OF002 |B |1 |1966 |1726 | |2015 pro, 27239 |2024|S05 |MF025 |C |2 |5712 |5712 |4-PLEX |2010 INCOME PROFORMA, REFERENCE ONLY 27253 |2024|S05 |MF002 |C |2 |32304 |29920 |BONNIE GREEN APTS |2022 INCOME 27272 |2024|S05 |MF002 |C |5 |14484 |15600 |NEWPORT APTS |2023 Income, 27313 |2024|G01 |OF025 |B |1 |125587 |94000 | |NULL 27314 |2024|S05 |MF025 |B2 |5 |3808 |3808 |4-PLEX |2014 INCOME units rent for $585-$600 each, 27329 |2024|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 |2024|S05 |MF025 |C |4 |3360 |3200 |4-PLEX |2023 INCOME / EXPENSE 27339 |2024|S05 |OF020 |C |1 |2014 |2014 | |2015 Proforma, 27346 |2024|S05 |MF002 |C |1 |2880 |2880 |CHARLOTTE ST APTS |2018 INCOME - 4 UNITS, 27349 |2024|S05 |OF020 |C |1 |3459 |3459 | |2019 PROFORMA-OWNER OCCUPIED BLDG, 27354 |2024|S05 |MF002 |C |5 |44104 |42250 |Westminister Gardens Apts |2023 INCOME. 27358 |2024|S05 |MF025 |C |4 |7033 |6904 |4-PLEX |2019 INCOME PROFORMA, 27368 |2024|S05 |MF006 |C |4 |12136 |10400 |Woodvine Apts |2022 INCOME / EXPENSE + RENT ROLL 27407 |2024|S05 |RE040 |B |1 |0 |2975 |TACO BUENO |Remodeled 2007, 27415 |2024|S05 |OF020 |C |1 |0 |6396 | |Excess Land, 27441 |2024|S05 |MF006 |C |4 |9408 |10000 |Reunion Apartments |2022 INCOME / EXPENSE + RENT ROLL 27446 |2024|S05 |MF006 |C |3 |8108 |8108 |PISCS & SCORPIO APTS |2023 RENT ROLL NO EXP. WORKED INDIRECT CAP. 27453 |2024|G01 |FL020 |C |1 |23040 |24600 | |2023 Income 27465 |2024|S05 |MF006 |C |2 |42804 |47144 |EAGLE MANOR APTS |2023 INCOME. ALL BILLS PAID. ALL 1 BRM UNITS, 27470 |2024|S05 |MF006 |C |2 |14560 |13150 |BLAKE HOUSE |2023 - NO EXPENSES PROVIDED. 27475 |2024|S05 |MF006 |C |2 |14560 |13150 |BLAKE HOUSE |2023 - NO EXPENSES PROVIDED. 27479 |2024|S05 |MF025 |B2 |3 |3112 |3112 | |2023 Income 27484 |2024|S05 |MF025 |B2 |3 |3432 |3432 |4-PLEX. Pine Junction |2023 INC/EXP 27486 |2024|S05 |WH060 |C |1 |10061 |10061 | |2019 proforma, 27487 |2024|S05 |MF006 |C |3 |16228 |22800 |POLO CLUB |2023 INC/EXP 27490 |2024|S05 |MF025 |B1 |5 |2520 |2520 |4-PLEX |2019 INCOME Proforma - MILLWOOD APTS, 27492 |2024|S05 |MF002 |C |2 |9720 |9049 |WESTGATE PLAZA APTS |2019 PROFORMA, INCREASING RENTS DRAMATICALLY FOR 2017 (AROUND $17/SF) 27496 |2024|S05 |MF025 |C |4 |4196 |4196 |AGUARIUS APTS |2018 PROFORMA, REFERENCE ONLY 27500 |2024|S05 |MF002 |C |5 |19776 |19800 |UNIVERSITY MANOR |2022 INC/EXP 27504 |2024|G01 |MF001 |C |3 |103078 |103814 |HUNTCLUB APTS |2023 INCOME STATEMENT / RR 27538 |2024|S05 |MF006 |A |2 |6904 |6592 |THE WAREHOUSE APTS |2023 INCOME/EXP 27560 |2024|S05 |MF025 |B2 |4 |4874 |4874 |912-914 MCCORMICK ST APTS |2022 Income 27682 |2024|S05 |MF025 |C |4 |2980 |3400 |4-PLEX |2022 INCOME - DIRECT CAP 2023 income-direct cap 27707 |2024|S05 |MF002 |B2 |5 |15144 |13600 |QUAIL COURT APTS |2023 INCOME/EXP 27708 |2024|S05 |MF002 |B2 |5 |15144 |13600 |QUAIL COURT APTS |2023 INCOME/EXP 27710 |2024|S05 |MF002 |B2 |5 |15144 |13600 |QUAIL COURT APTS |2023 INCOME/EXP 27796 |2024|S05 |MF025 |C |4 |5460 |5460 |MARKSIRE |2023 RENT ROLL NO EXP. 27811 |2024|S05 |MF025 |B1 |5 |4404 |4404 |4-PLEX |2019 Income, 2019 P&L only 27874 |2024|S05 |MF025 |B2 |2 |3226 |3226 | |2023 INCOME 27886 |2024|S05 |MF025 |B1 |2 |3226 |3226 | |2023 INCOME 27927 |2024|S05 |MF025 |B2 |2 |2880 |2880 |4-PLEX |FOR 2024-NO RENT ROLL OR INCOME / EXPENSE PRESENTED. PER OWNER $850/unit 27948 |2024|S05 |MF025 |B2 |1 |3712 |3712 |4-PLEX |2023 INCOME 27966 |2024|S05 |MF025 |B2 |2 |7643 |7643 | |2023 Income. 27971 |2024|S05 |MF025 |B2 |2 |3247 |3247 | |2019 Income, 27978 |2024|S05 |MF025 |B2 |2 |3247 |3247 | |2019 Income, 27986 |2024|S05 |MF025 |B2 |2 |3138 |3138 |CAMELOT |2022 INCOME / EXPENSE 27990 |2024|S05 |MF025 |B2 |2 |3244 |3244 | |2019 Income, 27993 |2024|S05 |MF025 |B2 |2 |3244 |3244 | |2019 Income, 27996 |2024|S05 |MF025 |C |4 |4284 |4284 | |2019 Proforma, REFERENCE ONLY 27997 |2024|S05 |MF025 |B2 |2 |3244 |3244 | |2022 Income, 28005 |2024|S05 |MF025 |B2 |2 |3244 |3244 |4-PLEX |2023 INCOME 28008 |2024|S05 |MF002 |C |5 |6384 |6384 |MAR-LISA APTS |2021 proforma, 28009 |2024|S05 |MF025 |B2 |2 |7643 |7643 | |2023 Income. 28010 |2024|S05 |MF025 |C |6 |8178 |7939 | |2023 PROFORMA. 11 UNITS WORKED TOGETHER AS MF/COMM. 28014 |2024|S05 |MF025 |B2 |2 |3496 |3496 |4-PLEX |2023 INC/EXP 28022 |2024|S05 |MF025 |C |4 |3200 |3200 | |, 28025 |2024|S05 |MF002 |C |4 |9660 |9745 |TEXAS ST APTS |2023 INCOME ONLY NO EXPENSES - MORE VACANCY THIS YEAR 28035 |2024|S05 |MF002 |C |5 |7168 |7168 |TEXAS BELL APTS |2023 INCOME ONLY NO EXP. 28064 |2024|S05 |MF025 |C |1 |4444 |4444 | |2022 INC/EXP 28067 |2024|S05 |MF025 |C |6 |8178 |7939 | |2023 PROFORMA. 11 UNITS WORKED TOGETHER AS MF/COMM. 28068 |2024|S05 |MF025 |C |6 |8178 |7939 | |2023 PROFORMA. 11 UNITS WORKED TOGETHER AS MF/COMM. 28102 |2024|S05 |OF010 |C |1 |3342 |3342 | |2019 Income, 2014- Split & sold off 2 properties 28107 |2024|S05 |OF010 |C |1 |4494 |4494 | |Income proforma. Lease only. 28108 |2024|S05 |MF025 |B2 |4 |3488 |3488 | |2019 PROFORMA, REFERENCE USE ONLY 28134 |2024|S05 |MF002 |B2 |5 |4158 |3920 |620 TEXAS |2023 DIRECT CAP - 28141 |2024|S05 |MF025 |B1 |3 |3696 |3696 |6-PLEX |2023 RENT ROLL NO EXP, Sold 1/2017 28174 |2024|S05 |MF025 |B1 |4 |3024 |3024 | |2023 Income 28299 |2024|S05 |MF002 |B2 |4 |19460 |17360 |BENT TREE |2023 INC., 28304 |2024|S05 |RE010 |B |1 |2822 |2822 |BANK OF AMERICA |, 28337 |2024|S05 |OF002 |B |1 |1084 |1084 | |, 28431 |2024|S05 |MF025 |A |3 |4923 |4923 | |NULL 28445 |2024|S05 |MF025 |B2 |5 |4466 |4466 | |2023 INCOME 28460 |2024|S05 |MF025 |C |1 |1145 |1696 |4-PLEX |rents by the week for $25.00, 28461 |2024|S05 |MF002 |C |4 |6664 |6200 |RIDGEWOOD APTS |2023 I/E + RENT ROLL 28469 |2024|S05 |OF020 |C |1 |4095 |4095 | |2023 I/E 28475 |2024|S05 |OF010 |B |1 |1664 |1664 | |2015 pro, 28502 |2024|S05 |MF002 |A |1 |14338 |14338 |HANN & OAKLAND ST APT |2016 INCOME AND EXPENSE (NO RENT ROLL. ASSUMED 5% VACANCY IN CALCS.), 28505 |2024|S05 |MF002 |B2 |4 |9043 |9048 |PECAN COURTYARDS APTS |2016 INC (NO RENT ROLL. ASSUMED 5% VACANCY), 28585 |2024|S05 |MF002 |C |4 |9196 |9088 |THE FRANSICAN APTS |2019 proforma, 28651 |2024|G01 |SC045 |B |3 |13562 |12783 |STRIP CENTER |2024 PROFORMA, 2021 INCOME 28655 |2024|S05 |OF002 |B |1 |2680 |1720 | |2015 pro, 28677 |2024|S05 |MF025 |C |3 |4720 |4720 |1302 AUSTIN ST APTS |2023 INCOME PER LETTER 28760 |2024|S05 |RE035 |A |1 |11242 |11242 |CVS |, 28769 |2024|S05 |MF002 |C |4 |4480 |4480 | |, 28793 |2024|G01 |MF001 |B1 |2 |277210 |277210 |VICTORIA VILLAGE |2022 P/L 29163 |2024|S05 |MF025 |A |4 |7242 |6324 | |NULL 29296 |2024|S05 |MF006 |C |3 |4616 |4616 | |2016 PROFORMA, 29303 |2024|S05 |MF025 |C |1 |3753 |3753 |315 NORMAL ST APTS |2023 INCOME. 4 UNITS OWNER PAYS ALL UTILITIES BACK BLDG IS JUST OLD STORAGE. NOT RENTED 29309 |2024|S05 |MF025 |C |5 |6645 |6645 |5-PLEX |2024-verbal income provided. 2022 INCOME PER OWNER PHONE CALL 29819 |2024|S05 |MF025 |C |2 |2800 |2800 |4-plex |2011 income. INC 29826 LAND ACCT., 29942 |2024|S05 |OF002 |B |1 |1876 |1876 | |2018 proforma, 29956 |2024|S05 |OF010 |B |1 |18936 |19867 |DENTON PROFESSIONAL |2016 income, 29974 |2024|S05 |RE045 |C |1 |3276 |3276 | |, 30002 |2024|S05 |MF025 |C |4 |3164 |3164 |5-PLEX |2019 RENT ROLL ONLY, 30060 |2024|S05 |MF025 |C |4 |3213 |2500 |TRI-PLEX |2023 RENT ROLL NO EXP 01/2024 30068 |2024|S05 |MF002 |B2 |2 |21720 |19112 |SHADY PLACE APTS. |2023 INCOME 30079 |2024|S05 |MF002 |B2 |2 |21720 |19112 |SHADY PLACE APTS. |2023 INCOME 30083 |2024|S05 |MF002 |B2 |2 |21720 |19112 |SHADY PLACE APTS. |2023 INCOME 30089 |2024|S05 |MF002 |B1 |3 |7104 |6900 |CLEVELAND COURTS APTS |2024 PROFORMA 2023 PROFORMA 30107 |2024|S05 |MF002 |C |4 |5024 |5024 | |2023 INCOME 30111 |2024|S05 |MF002 |B1 |1 |32392 |30580 |COLE PLACE |2023 Income, 30154 |2024|S05 |MF002 |C |4 |5024 |5024 | |2023 INCOME 30161 |2024|S05 |OF015 |C |1 |3830 |3400 | |2019 Income, Value with R208324 - Parking 30179 |2024|S05 |MF002 |B2 |5 |45410 |39400 |Foxfire Apts |2019 Income, 30305 |2024|S05 |RE055 |C |1 |1100 |1100 | |2015 INCOME PROFORMA-VAC, 30309 |2024|S05 |MF006 |C |4 |3869 |3869 | |2023 income, NO RR. RENTS VERY LOW 01/2024 30316 |2024|S05 |MF002 |C |5 |8220 |8116 |601 W OAK ST APTS |2023 DIRECT CAP 30322 |2024|S05 |MF025 |C |1 |3600 |3600 |4-PLEX |2023 INCOME PER LETTER 30342 |2024|S05 |AA001 |C |1 |4390 |3378 |4 HOUSES |2008 INC & EXP, 30358 |2024|S05 |AA001 |C |1 |5813 |5813 | |2017 proforma, 30503 |2024|S05 |MF002 |C |5 |7560 |7560 |Red Door Apts |2023 INCOME / EXPENSE 30510 |2024|S05 |OF002 |C |1 |1474 |1474 | |2018 proforma, 30862 |2024|G01 |MF001 |B2 |3 |84422 |87792 |WINDSOR VILLAGE APTS |2023 INCOME 30936 |2024|S05 |OF020 |B |1 |4812 |4812 | |2019 proforma, 30977 |2024|S05 |MF025 |C |1 |2478 |2478 | |2009 PROFORMA, 30980 |2024|S05 |MF025 |C |1 |2520 |2520 | |2009 PROFORMA, 31611 |2024|S05 |MF002 |C |2 |12768 |11360 |PALMWOOD APTS |2023 INCOME 31612 |2024|S05 |RE040 |C |1 |2000 |2000 | |2019 Income, 31613 |2024|S05 |RE070 |C |1 |2656 |2656 |METZLERS |2019 Proforma, 31614 |2024|G01 |SC045 |C |1 |11250 |11200 |380 VILLAGE |2023 INCOME. RENT AND REIMB ONLY. NO DETAIL PROVIDED. 32448 |2024|S05 |AA001 |C |1 |10817 |10817 |MIXED USE PROPERTY |2013 income, 32449 |2024|S05 |OF010 |C |1 |13458 |13458 | |2015 Proforma. Property in Poor Condition. Possibly condemn by city, 32450 |2024|S05 |WH060 |C |1 |0 |20400 | |2014 PROFORMA, 32459 |2024|S05 |OF015 |B |1 |7950 |7000 | |2024 PROFORMA 32460 |2024|S05 |OF020 |C |1 |3990 |3990 |DENTON CHILD & FAMILY CARE |2015 Proforma. Owner Occupies 2,500 sq ft, 32462 |2024|S05 |OF020 |B |1 |2353 |2353 | |2015 Proforma, 32464 |2024|G01 |SC045 |C |2 |2928 |2928 |RETAIL STRIP |2024-2023 I/E provided. 2022 RENT ROLL + I/E 32465 |2024|G01 |SC045 |C |1 |5376 |5376 |STRIP W/CSTORE |2023 Income 32466 |2024|S05 |RE006 |B |1 |2400 |2400 |Express Care |2018 Proforma, 32467 |2024|G01 |SC045 |C |1 |5376 |5376 |STRIP W/CSTORE |2023 Income 32470 |2024|S05 |RE040 |A |1 |3428 |3428 |SCHLOTZKEY'S |, 32471 |2024|S05 |RE070 |B |1 |2852 |2852 |FRILLY'S |, 32472 |2024|S05 |RE100 |B |1 |2156 |2156 | |, 32473 |2024|G01 |SC045 |C |1 |4320 |4320 |STRIP CENTER |NULL 32474 |2024|S05 |RE055 |A |1 |6814 |6800 |O'Reily's Auto Parts Store |2017 proforma, 32482 |2024|S05 |OF020 |C |1 |4576 |4576 | |NULL 32487 |2024|S05 |OF002 |B |1 |1580 |1360 | |2015 pro, 32490 |2024|S05 |MF002 |C |5 |7100 |7100 |LANCER APTS |2023 RENT SURVEY / P &L 32491 |2024|S05 |MF002 |C |3 |19402 |18000 |CRASH PADS II APTS |2023 INCOME 32492 |2024|S05 |MF006 |C |3 |23267 |22667 |WINDMILL APTS |2023 INCOME 32510 |2024|S05 |MF025 |B1 |3 |3444 |3450 |6-PLEX |2022 INCOME/EXP 32534 |2024|S05 |OF020 |C |1 |9400 |9400 | |2023 INC & EXP 32540 |2024|S05 |MF025 |C |6 |4800 |4800 |6-PLEX |NULL 32544 |2024|S05 |MF002 |C |1 |7784 |7860 |EL RANCHO APTS |2023 Income 32545 |2024|S05 |MF006 |C |3 |5900 |5900 |HICKORY CREEK APTS |2023 INCOM/EXP 32546 |2024|S05 |MF025 |C |4 |3740 |3740 |4-PLEX |2011 INCOME, 32567 |2024|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 |2024|G01 |SC045 |C |2 |9742 |9742 |MULTI-TENANT RETAIL |NULL 32647 |2024|G01 |SC045 |C |1 |12430 |12675 |SUNSET VILLAGE/SCHEITEL |2022 INCOME 32648 |2024|S05 |RE075 |C |1 |1740 |1740 | |, 32650 |2024|G01 |SC045 |C |1 |12430 |12675 |SUNSET VILLAGE/SCHEITEL |2022 INCOME 32651 |2024|G01 |SC045 |C |1 |12430 |12675 |SUNSET VILLAGE/SCHEITEL |2022 INCOME 32653 |2024|G01 |SC045 |C |1 |3118 |3118 |STRIP CENTER |2023 INCOME. SEE DC 32654 |2024|S05 |RE040 |B |1 |1680 |1680 |OSAKA |2013 income proforma, 32658 |2024|S05 |RE030 |C |1 |3936 |3936 |FIRST STEPS |proforma, 32660 |2024|S05 |OF010 |B |1 |2573 |2753 | |, 32661 |2024|S05 |OF020 |B |1 |4183 |4211 | |, 32662 |2024|S05 |RE030 |B |1 |5362 |5362 |Sprinbrook Academy |2018 proforma, 32663 |2024|S05 |OF010 |B |1 |4814 |4814 | |2018 profomra-owner occ. Accounting firm, 32671 |2024|G01 |SC045 |B |1 |23350 |23551 |SUNSET PLAZA SHOPPING CENTER |2023 INCOME 32672 |2024|S05 |RE055 |C |1 |2646 |2646 |ESKIMO HUT |2017 income, 32673 |2024|G01 |SC045 |C |2 |9742 |9742 |MULTI-TENANT RETAIL |NULL 32695 |2024|S05 |OF002 |B |1 |1836 |1444 | |2015 pro. has AA50, 32697 |2024|S05 |MF002 |B1 |4 |24264 |23900 |MELROSE PLACE |2023 INCOME & EXP. HIGH EXPENSES 2022 INC/EXP. HIGH VACANCY. RENTS ONLY IN ACTUAL. HIGH EXPENSES DUE TO REPAIRS. SEE DIRECT CAP. 32699 |2024|S05 |MF002 |B1 |4 |24264 |23900 |MELROSE PLACE |2023 INCOME & EXP. HIGH EXPENSES 2022 INC/EXP. HIGH VACANCY. RENTS ONLY IN ACTUAL. HIGH EXPENSES DUE TO REPAIRS. SEE DIRECT CAP. 32704 |2024|S05 |RE085 |B |1 |9360 |9568 |BANK BUILDING |2023 INCOME. RENT ROLL ONLY 32707 |2024|S05 |RE085 |A |1 |3120 |3120 | |2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 32710 |2024|S05 |RE085 |A |1 |4675 |4675 |HOLLIGANS |2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 32712 |2024|S05 |RE070 |B |1 |6549 |6411 | |2015 income. NNN, 32713 |2024|S05 |RE085 |B |1 |2760 |2760 |JUPITER HOUSE |NULL 32714 |2024|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 |2024|S05 |RE085 |A |1 |0 |4250 | |2015 PROFORMA (LSA BURGER NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 32718 |2024|S05 |RE070 |B |1 |5408 |5408 |MELLOW MUSHROOM |2016 PROFORMA (RENT ESCALATION AND EXPENSES BASED ON IMAGED 2014 P&L STMT), 32719 |2024|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 |2024|S05 |RE085 |B |1 |7200 |4760 |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 |2024|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 |2024|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 |2024|S05 |OF002 |B |1 |1719 |1719 | |, 32732 |2024|S05 |RE085 |A |1 |1700 |1700 | |2024 PRFORMA 32735 |2024|S05 |RE085 |B |1 |28608 |25608 | |NULL 32737 |2024|G01 |SC045 |B |3 |6000 |6061 | |2019 proforma, 3/14 LOOPNET SHOWS 1257 AVAIL @ $14 mg 32742 |2024|S05 |MF025 |C |2 |3608 |3608 | |4 UNITS, 2023 I&E, RENT SURVEY 32745 |2024|G01 |MF001 |A |1 |24080 |21004 |HICKORY STREET LOFTS |2023 RENT ROLL NO EXP. 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 |2024|S05 |RE055 |C |1 |13105 |11019 |APPLEJACKS LIQUORS |2022 INCOME 32756 |2024|S05 |OF020 |C |1 |1736 |1736 | |2015 Proforma, 32759 |2024|S05 |RE070 |B |1 |2862 |2862 |QUEENIE'S STEAKHOUSE |2024 PROFORMA, RENT IS $3000/MONTH PER OWNER 32761 |2024|C02 |RE070 |A |1 |5175 |3100 | |2019 Income, 32763 |2024|S05 |RE085 |B |1 |6046 |3577 |OFFICE |EXECUTIVE SUITES 32768 |2024|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 |2024|S05 |AA001 |C |1 |14424 |14560 |COLEMAN CENTER |NULL 32773 |2024|S05 |RE055 |C |1 |2992 |2992 | |2019 proforma - owner pays taxes , insurance and main., 32775 |2024|S05 |RE085 |A |1 |6954 |6000 | |2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32781 |2024|S05 |RE085 |A |1 |6317 |5901 |LSA BURGERS |2018 income, 6/14 INCREASES TO $42,000 AND 6/15 $45,750 32784 |2024|S05 |RE085 |C |4 |6000 |3000 | |2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32788 |2024|S05 |RE085 |B |1 |6000 |3000 | |2019 PROFORMA (actual rent 3000sf usable at $20sf), use to be Evers hardware 32795 |2024|S05 |RE085 |B |1 |2400 |2400 |CHESTNUT TREE |2023 DIRECT CAP. OWNER HAS BELOW MARKET RENT IN PLACE TO KEEP TENANT. 32796 |2024|S05 |RE085 |A |1 |5400 |3600 |ATOMIC CANDY |2024 Proforma 32799 |2024|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 |2024|G01 |WH040 |C |2 |2751 |2751 |MINI-WAREHOUSE |, 32802 |2024|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 |2024|S05 |OF020 |B |1 |6122 |6122 | |2019 proforma, 32806 |2024|S05 |RE025 |C |1 |1344 |1344 |Mini Market |, 32810 |2024|S05 |MF025 |C |4 |2429 |2429 | |2016 PROFORMA, 32812 |2024|S05 |RE085 |B |1 |16636 |16636 |RETAIL/REST. |2023 I/E 32813 |2024|S05 |RE070 |B |1 |5000 |5000 |HANNAHAS |2015 Proforma. INC LAND ACCOUNTS: 32816 & 32826, 32816 |2024|S05 |RE070 |B |1 |5000 |5000 |HANNAHAS |2015 Proforma. INC LAND ACCOUNTS: 32816 & 32826, 32818 |2024|S05 |RE010 |B |1 |5072 |7941 | |, 32819 |2024|G01 |FL020 |B |1 |4000 |4000 | |2019 Market Proforma, 32826 |2024|S05 |RE070 |B |1 |5000 |5000 |HANNAHAS |2015 Proforma. INC LAND ACCOUNTS: 32816 & 32826, 32828 |2024|S05 |AA001 |B |1 |10000 |10000 | |, 32830 |2024|C02 |AA001 |A |1 |12040 |12040 | |NULL 32832 |2024|C02 |WH060 |A |1 |7200 |7200 | |2022 PROFORMA FROM OWNER STATED FINANCIALS 32838 |2024|S05 |RE070 |C |1 |7520 |6400 | |2018 PROFORMA, RENT BASED ON HICKORY ST LEASE ASKINGS + NNN (COMMON FOR STREET) 32847 |2024|S05 |RE070 |A |1 |6360 |6360 |FUZZYS TACO SHOP |2016 PROFORMA, RENT BASED ON REPORTED RENT OF MELLOW MUSHROOM 32849 |2024|S05 |RE085 |B |1 |6000 |5868 | |2022 INCOME. Apt and retail. Blended CAP. 32850 |2024|S05 |RE085 |A |1 |5250 |3000 |LES MUSES |2024 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32851 |2024|S05 |RE085 |A |1 |4750 |3000 | |2024 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32852 |2024|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 |2024|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 |2024|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 |2024|S05 |RE085 |A |1 |3000 |3000 | |2015 PROFORMA (LSA BURGER NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32858 |2024|S05 |RE085 |A |1 |9614 |9614 | |2024 DIRECT CAP. ASKING RENT = $18 + NNN. HIGH VAC 32859 |2024|S05 |RE085 |B |1 |7054 |7054 |THAI SQUARE |2024 PRFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32860 |2024|S05 |RE085 |B |1 |27311 |16170 | |2024 PRFORMA 32863 |2024|S05 |OF020 |B |1 |13497 |12722 | |NULL 32865 |2024|S05 |RE085 |C |1 |5000 |5000 |LAW OFFICES OF TIM POWERS |2023 INCOME/EXPENSE 32866 |2024|S05 |RE085 |B |1 |22401 |23431 | |2024 BUDGET PROFORMA 32867 |2024|G01 |RE085 |B |1 |14642 |5500 | |2019 proforma, 32873 |2024|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 |2024|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 |2024|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 |2024|S05 |RE085 |A |1 |5760 |6000 | |2015 PROFORMA (LSA BURGER NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32882 |2024|S05 |RE085 |A |1 |7000 |7000 | |2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32885 |2024|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 |2024|S05 |RE085 |B |1 |5000 |5000 |TWO GENTLEMEN OF VERONA |2019 PROFORMA 3500 sf - apartments upstairs, 32890 |2024|S05 |RE085 |A |1 |5000 |4611 | |2023 Income. 32901 |2024|G01 |WH040 |B |3 |31516 |30456 | |2023 Income 32911 |2024|S05 |WH060 |C |1 |17452 |18245 | |2013 income, 32914 |2024|S05 |WH060 |C |1 |17452 |18245 | |2013 income, 32917 |2024|S05 |WH060 |C |1 |17452 |18245 | |2013 income, 32919 |2024|S05 |OF020 |C |1 |1530 |1530 | |2015 proforma, 32923 |2024|S05 |OF015 |B |1 |2900 |2900 |OFFICE |2014 INCOME-TENANT PAYS UTILITIES, 32926 |2024|S05 |OF020 |B |1 |1798 |1798 | |2020 Market Proforma 32937 |2024|S05 |RE075 |C |1 |1098 |1098 | |, 32940 |2024|S05 |RE005 |C |1 |2000 |2000 | |, 32944 |2024|S05 |RE085 |B |1 |6500 |6500 |office |2007 INCOME PROFORMA-OWNER OCCUPIED, 32947 |2024|S05 |WH015 |C |1 |28306 |28306 | |per costar asking rents are $5.57/sf. ac. ACROSS FROM RAIL STATION STOP., 32948 |2024|S05 |RE085 |B |1 |10441 |7500 |COWHIDE WESTERN FURNITURE |2020 INCOME, Retail tenant on main floor and 2 Apartments upstairs. 32953 |2024|S05 |WH060 |B |1 |12226 |12226 |industrial whse |2018 PROFORMA-OWNER OCCUPIED, 32964 |2024|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 |2024|S05 |RE085 |B |1 |2320 |2300 | |2019 income, 32976 |2024|G01 |RE055 |C |1 |5789 |5789 | |2022 Proforma 33023 |2024|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 |2024|S05 |OF020 |B |1 |1634 |1634 | |2023 Income, 33049 |2024|S05 |RE070 |C |1 |3736 |4000 | |, 33051 |2024|S05 |RE055 |C |1 |5060 |5060 | |, 33061 |2024|S05 |RE075 |C |1 |1536 |1536 | |, 33066 |2024|S05 |SE036 |B |1 |20059 |20059 | |, 33082 |2024|S05 |OF002 |B |1 |1433 |1433 | |2015 pro, 33122 |2024|S05 |RE005 |B |1 |7552 |7552 |FIRESTONE |2013 Proforma, 33146 |2024|S05 |RE055 |C |1 |9860 |9410 | |2022 proforma, 33164 |2024|G01 |SC020 |C |1 |28680 |28680 |PETER COLONY SHOPPING CENTER |2023 INCOME/EXPENSE. HIGH VACANCY. 33172 |2024|G01 |FL020 |B |1 |4000 |4000 | |2017 INCOMEHigh Exp due to flood insurance requirements, 33186 |2024|G01 |SC020 |B |2 |118026 |128380 |LEWISVILLE WEST |2023 INC/EXP 33189 |2024|S05 |MF002 |C |4 |8568 |8468 |BELLA VINEYARD APTS |2024- 2023 I/E provided. 2015 income & exp partially all bills paid, 33192 |2024|S05 |OF002 |C |1 |960 |960 |COLOR STORE |2014 income, 33203 |2024|S05 |RE085 |C |1 |3840 |3840 | |, 33204 |2024|S05 |RE055 |C |1 |2440 |2440 | |2019 INCOME, 33226 |2024|S05 |RE055 |C |1 |5840 |5684 | |income proforma, 33229 |2024|C02 |AA001 |A |1 |5280 |5280 | |2022 INCOME NO EXP 33231 |2024|S05 |AA001 |C |1 |8160 |8160 |SUMMIT CLIMBING |2022 Income 33233 |2024|C02 |AA001 |A |1 |3420 |3420 | |NULL 33240 |2024|G01 |WH040 |B |3 |63922 |61641 | |2023 P&L NO RR. EXP SIGNIFICANTLY ABOVE MARKET RANGE. SETTLED BASED OFF DC VALUE. 33257 |2024|S05 |MF002 |C |3 |30365 |33650 |Teasley Apts |2023 INCOME 33265 |2024|S05 |RE055 |C |1 |13354 |11050 | |, 33271 |2024|S05 |OF020 |C |1 |5052 |2614 | |, 33285 |2024|G01 |SC045 |C |1 |14920 |15964 |DENTON PLAZA |2023 PROFORMA. ONLY RENT ROLL PROVIDED. 89% occup 33296 |2024|S05 |RE025 |B |1 |3612 |3612 |Exxon |2018 proforma Owner Occupied, 33301 |2024|S05 |OF020 |B |1 |1824 |1824 | |2022 PROFORMA. SEE DIRECT CAP 33314 |2024|G01 |AA001 |C |1 |1488 |1448 |NTX HOUSE OF POWER |NULL 33339 |2024|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 |2024|S05 |MF025 |C |1 |3048 |3048 |SUNBIRD APTS |2023 INCOME PROFORMA, REFERENCE ONLY 33345 |2024|S05 |RE055 |C |1 |2176 |2176 | |2019 income Tenant pays water and electric, 33347 |2024|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 |2024|S05 |MF002 |C |4 |8568 |8468 |BELLA VINEYARD APTS |2024- 2023 I/E provided. 2015 income & exp partially all bills paid, 33355 |2024|S05 |WH060 |B |1 |15000 |15000 | |2013 Income proforma, 33356 |2024|S05 |RE005 |C |1 |2040 |2040 | |2016 PROFORMA, 33360 |2024|S05 |RE055 |C |1 |9750 |9750 | |2016 Proforma, 33366 |2024|G01 |WH060 |B |1 |3750 |3750 | |NULL 33370 |2024|S05 |OF002 |B |1 |1698 |1698 | |2015 pro, 33371 |2024|S05 |RE025 |B |1 |4484 |4196 | |AUTOMOTIVE/PORTABLE BLDG IS IS $3,500 AND SHELL CONVIENCE STORE IS $2,5000, 33375 |2024|S05 |MF002 |C |4 |10256 |10256 |FRAME ST APTS |2023 INCOME 33390 |2024|S05 |OF020 |C |1 |1739 |1800 | |NULL 33393 |2024|S05 |MF025 |C |1 |3738 |3485 |4-PLEX & RES |2023 INCOME 33405 |2024|G01 |WH060 |B |2 |8400 |8400 | |NULL 33406 |2024|S05 |OF020 |B |1 |13497 |12722 | |NULL 33418 |2024|G01 |SC045 |B |1 |2726 |2700 | |2019 Proforma, 33420 |2024|G01 |FL020 |B |1 |7276 |7398 | |NULL 33421 |2024|S05 |RE055 |C |1 |2052 |2052 | |, 33422 |2024|C02 |RE005 |B |1 |5500 |5500 | |2019 pro forma, 33460 |2024|G01 |WH040 |B |3 |6660 |5960 | |2023 RR / INCOME. PROPERTY HAS HAS MAJOR REMODEL DONE SINCE PURCHASE. 33494 |2024|S05 |MF025 |C |1 |2578 |2578 |TRI-PLEX |2023 INCOME PER LETTER 33495 |2024|S05 |MF025 |C |4 |3850 |3848 |4-PLEX |2019 income - HERITAGE APTS NO RENT ROLL, 33499 |2024|S05 |MF025 |C |3 |5130 |5130 |6-PLEX |2023 RENT ROLL NO EXP 33503 |2024|S05 |MF025 |C |3 |2678 |2502 |AUSTIN/SAWYER 4-PLEX |2023 INCOME. SEE DIRECT CAP 33512 |2024|S05 |RE055 |A |1 |1680 |1680 | |2016 PROFORMA, FOR SALE $295,000 OR LEASE @ $2500 NNN PER MLS 10/15 33516 |2024|S05 |OF002 |B |1 |1488 |1488 | |2015 pro, 33519 |2024|S05 |OF002 |B |1 |1524 |1524 | |2015 pro, 33529 |2024|S05 |OF002 |B |1 |1890 |1890 | |2023 PROFORMA 33543 |2024|S05 |OF002 |B |1 |3942 |3942 | |2015 pro, 33545 |2024|S05 |OF015 |B |1 |1482 |1482 | |2015 pro, 33567 |2024|S05 |MF025 |C |1 |3799 |3799 |4-PLEX |2023 INCOME PER LETTER 33584 |2024|S05 |MF025 |C |1 |2296 |2296 | |, 33588 |2024|S05 |OF002 |B |1 |1764 |1764 | |, 33590 |2024|S05 |OF002 |B |1 |1594 |1594 | |, 33592 |2024|G01 |SC045 |C |2 |6210 |6210 |SAN BAY STUDIO |2019 PROFORMA, 2018 MKT RENTS $13 NNN 33594 |2024|G01 |RE085 |B |3 |1482 |1482 | |NULL 33596 |2024|G01 |RE085 |B |3 |1408 |1408 | |NULL 33612 |2024|S05 |OF015 |B |1 |5767 |5940 | |2021 PROFORMA RENT BECAUSE IRWIN RENT IS PAYING HIMSELF., 33624 |2024|S05 |OF002 |B |1 |1952 |1952 | |, 33632 |2024|S05 |OF010 |B |1 |2052 |2052 | |, 33653 |2024|G01 |MF001 |C |3 |109884 |102920 |Gazebo Apts |2023 I/E 33655 |2024|G01 |MF001 |C |3 |109884 |102920 |Gazebo Apts |2023 I/E 33665 |2024|S05 |MF006 |B1 |2 |13198 |13198 |SYCAMORE WOOD APTS |2023 RENT ROLL + I/E, PROPERTY HAS 24 UNIT APARTMENT AND RENT HOUSE. RENT HOUSE IS ENTERED IN PROFORMA AS VACANT SPACE FOR SEPERATE RENTAL RATE. 33690 |2024|S05 |OF020 |B |1 |2028 |2028 | |2019 PROFORMA. OWNER OCCUPIED, 33691 |2024|S05 |OF020 |C |1 |2016 |2016 | |2022 PROFORMA SEE DIRECT CAP 33693 |2024|S05 |OF002 |B |1 |1562 |1562 |ALL ABOUT BEAUTY SALON |, 33694 |2024|S05 |MF025 |C |1 |2088 |2200 | |2019 income, 33705 |2024|S05 |OF020 |C |1 |28344 |28344 | |2018 proforma, 33706 |2024|S05 |RE075 |C |1 |5644 |4680 | |, 33708 |2024|S05 |RE075 |C |1 |3441 |3441 | |, 33712 |2024|S05 |OF020 |C |1 |2193 |2193 | |2015 Proforma, 33715 |2024|G01 |AA001 |B |1 |3558 |3558 |MORE FUN GAME CENTER |, 33717 |2024|S05 |OF020 |C |1 |7767 |7767 | |2015 Proforma, 33721 |2024|S05 |MF002 |C |1 |4160 |4160 | |2019 Income- Converted house style. 7 units, Converted House Style 33724 |2024|S05 |MF025 |C |4 |3600 |3600 | |2019 INCOME, 33739 |2024|S05 |WH060 |B |1 |7495 |7495 |DENTON TOOL |2018 Proforma, 33741 |2024|S05 |RE055 |B |1 |1224 |984 |JUICY PIG |2018 Income, 33748 |2024|S05 |MF002 |C |5 |4800 |4800 |804 N LOCUST ST APTS |2021 INC, 33765 |2024|S05 |OF002 |B |1 |2468 |2468 | |, 33767 |2024|S05 |OF002 |B |1 |1626 |1626 | |, 33769 |2024|S05 |MF025 |C |4 |4580 |4578 |6-PLEX |2023 I/E + Rent Roll 33773 |2024|S05 |OF020 |B |1 |4898 |4898 | |2023 INCOME AND EXP 33775 |2024|S05 |OF020 |B |1 |4704 |4704 |TEJAS BUILDING |2023 PROFORMA 33779 |2024|S05 |OF002 |B |1 |2836 |2836 | |, 33781 |2024|S05 |MF025 |C |5 |2304 |2304 | |2021 INCOME (Rent), 33793 |2024|S05 |MF025 |C |4 |4036 |3850 | |2022 INCOME, 33799 |2024|S05 |MF025 |C |6 |4478 |3914 |4-PLEX |2023 INCOME. SEE DIRECT CAP 33815 |2024|S05 |RE025 |A |1 |4773 |4773 |Retail strip |2023 INCOME 33816 |2024|S05 |RE055 |C |1 |2400 |2400 |Title MAx |2023 Proforma, 33817 |2024|G01 |FL020 |B |1 |5196 |5196 | |2018 Proforma, NEED RENT ROLL AND I&E FOR 2017 33821 |2024|S05 |MF002 |C |3 |5757 |7200 |UNIVERSITY PARK APTS |2023 INC/EXP 33822 |2024|S05 |MF002 |C |5 |12783 |12783 |OAKLAND PLACE APTS |2024-2023 I/E provided. 2022 INC/EXP 33825 |2024|S05 |MF002 |C |5 |12783 |12783 |OAKLAND PLACE APTS |2024-2023 I/E provided. 2022 INC/EXP 33827 |2024|S05 |MF002 |A |1 |14338 |14338 |HANN & OAKLAND ST APT |2016 INCOME AND EXPENSE (NO RENT ROLL. ASSUMED 5% VACANCY IN CALCS.), 33829 |2024|S05 |MF002 |B2 |4 |9043 |9048 |PECAN COURTYARDS APTS |2016 INC (NO RENT ROLL. ASSUMED 5% VACANCY), 33831 |2024|S05 |MF002 |A |1 |14338 |14338 |HANN & OAKLAND ST APT |2016 INCOME AND EXPENSE (NO RENT ROLL. ASSUMED 5% VACANCY IN CALCS.), 33833 |2024|S05 |MF002 |C |5 |10044 |9900 |OAKLAND PAR APTS |2024- 2023 income provided. 2022 INCOME 12 units. AVG unit size 825, 33834 |2024|S05 |OF020 |C |1 |4848 |4848 |DENTON PHYS THERAPY |2016 income, UNSIGNED LEASE EXPIRED 8/31/13. OPTION TO RENEW & NEW NEGOTIATED RATE 33838 |2024|S05 |MF002 |C |5 |12783 |12783 |OAKLAND PLACE APTS |2024-2023 I/E provided. 2022 INC/EXP 33839 |2024|G01 |SC045 |C |1 |10730 |10478 |CONGRESS RETAIL |2023 RENT ROLL NO EXPENSES 33840 |2024|S05 |MF025 |A |3 |4923 |4923 | |NULL 33841 |2024|S05 |RE055 |C |1 |1184 |1184 | |2019 income, 33849 |2024|S05 |MF002 |C |5 |9636 |9768 |WITHERS APTS |2023 PROFORMA NO RENT ROLL 33850 |2024|S05 |OF002 |B |1 |3993 |3993 | |, 33859 |2024|G01 |SC045 |C |1 |33017 |32832 |UNIVERSITY CENTER |2023 INCOME 33860 |2024|S05 |OF002 |B |1 |3377 |1877 |LASHUP BROWDOWN |NULL 33871 |2024|G01 |FL020 |C |1 |22728 |23106 | |NULL 33873 |2024|S05 |RE045 |C |1 |6974 |5774 | |, 33874 |2024|S05 |RE005 |C |1 |3588 |3588 | |2016 PROFROMA, 33888 |2024|G01 |AA001 |B |1 |3108 |3108 | |, 33901 |2024|S05 |OF002 |B |1 |2180 |2180 |SERENDIPITY HOUSE |, 33909 |2024|S05 |OF002 |B |1 |1257 |1257 | |, 33914 |2024|S05 |MF025 |B1 |4 |4604 |4604 |4-PLEX |2022 INCOME - GABELS ON ELM, 33915 |2024|G01 |SC045 |A |3 |20460 |19792 |STRIP CENTER |2023 I/E PROVIDED. 2022 I/E 33917 |2024|S05 |MF002 |C |4 |9288 |9288 |VILLA EL CENTRO APTS |2023 INCOME 33920 |2024|S05 |MF002 |C |4 |9288 |9288 |VILLA EL CENTRO APTS |2023 INCOME 33921 |2024|S05 |RE005 |B |1 |8654 |8654 |GOOD YEAR |, 33925 |2024|S05 |RE010 |A |1 |4860 |4860 |WELLS FARGO BANK |2018 Proforma, 33926 |2024|S05 |OF002 |B |1 |4098 |4098 |NORTH ELM LAW OFFICE |NULL 33930 |2024|S05 |RE040 |B |1 |1224 |1224 |PAPPA JOHNS |, 33934 |2024|S05 |RE002 |B |1 |1150 |1150 | |, 33940 |2024|S05 |MF025 |B1 |4 |3016 |3016 | |, 33941 |2024|S05 |RE040 |B |1 |555 |555 |MI CASITA |, 33951 |2024|S05 |OF020 |C |1 |4380 |4380 | |2015 Proforma, 33958 |2024|S05 |OF020 |C |1 |4380 |4380 | |2015 Proforma, 33960 |2024|S05 |OF002 |B |1 |1760 |1760 | |, 33962 |2024|S05 |OF020 |C |1 |15300 |15300 |Down Towner |2023 INCOME 33966 |2024|S05 |RE090 |C |1 |11350 |15350 |HEALTH FOOD GROCERY STORE |, 33967 |2024|S05 |OF020 |B |1 |720 |720 | |2015 pro, 33995 |2024|S05 |MF025 |C |1 |5064 |5064 | |2023 PROFORMA - 100% VACANT. USED LEASEUP. 34007 |2024|S05 |OF002 |C |1 |1348 |1348 | |, 34009 |2024|S05 |MF002 |C |5 |16812 |16640 |WITHERS STREET APTS |2023 INCOME. OWNER PAYS WATER, TRASH AND GAS. TENANT PAYS ELECTRIC ONLY 34011 |2024|S05 |MF025 |C |1 |2736 |2736 |TRI-PLEX |2009 income, 34012 |2024|S05 |MF002 |C |3 |8556 |8556 |THE RIVIERA APTS |NULL 34021 |2024|S05 |RE045 |B |1 |11619 |7513 | |, 34030 |2024|S05 |MF002 |C |5 |8510 |8510 |CAMBRIDGE HOUSE APTS |2023 RENT ROLL 34034 |2024|S05 |MF025 |C |1 |3164 |3164 | |NULL 34035 |2024|S05 |MF025 |C |4 |5168 |4200 |6-PLEX |2023 INCOME, 34037 |2024|S05 |MF006 |B1 |2 |4224 |4176 |712 W SYCAMORE APTS |2023 INCOME/EXP 34039 |2024|S05 |MF002 |C |5 |10788 |10788 |OXFORD HOUSE STUDIO |2023 RENT ROLL ONLY 34041 |2024|S05 |MF025 |A |2 |4560 |4042 | |NULL 34042 |2024|S05 |OF002 |B |1 |3406 |3406 | |2009 PROFORMA, 34043 |2024|S05 |MF006 |B1 |2 |4224 |4176 |ASHTON PLACE |2023 INCOME/EXP 34048 |2024|S05 |OF002 |C |1 |2560 |2560 | |2022 INCOME PROFORMA. 34049 |2024|S05 |MF025 |C |1 |3332 |3332 | |2024 PROFORMA 34086 |2024|S05 |MF002 |C |5 |36860 |35200 |WILLOWOOD APTS |2023 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 |2024|S05 |RE025 |B |1 |1188 |1188 |Quick Track |, 34106 |2024|S05 |MF002 |C |4 |5928 |5928 |WILLOWOOD APTS |2023 INCOME 34107 |2024|S05 |MF025 |C |2 |5616 |5616 | |2016 PROFORMA, 34116 |2024|G01 |SC045 |C |1 |9489 |9296 |STRIP CENTER |2023 INCOME. BELOW MARKET RENTS. SEE DIRECT CAP. 34147 |2024|S05 |MF002 |C |5 |15003 |15003 |CHATEAU ROYAL APTS |2024-partial 2023 I/E provided. uncertain of SF 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 |2024|G01 |MF021 |C |1 |2995 |110 |Post Oak Place |2024-2023 I/E provided. 109 monthly, 1 overnight space. 2022 INCOME / EXPENSE 94 MONTHLY SITES 1 OVERNIGHT SITE 34235 |2024|S05 |MF025 |C |3 |4601 |5971 | |2019 INCOME, 34245 |2024|G01 |WH040 |C |3 |16239 |14739 |OAK GROVE MINI-STORAGE |2023 RENT ROLL Low Occupancy for 2023. Used actual vacancy as Market 34248 |2024|S05 |MF002 |C |5 |21568 |21600 |IOOF APTS |2023 Income- 95% vacancy. 34250 |2024|G01 |WH040 |C |3 |16239 |14739 |OAK GROVE MINI-STORAGE |2023 RENT ROLL Low Occupancy for 2023. Used actual vacancy as Market 34251 |2024|G01 |RE055 |C |1 |1150 |1150 |CAIN'S MEAT MARKET |NULL 34267 |2024|S05 |MF006 |C |2 |29750 |29326 |THE METRO |2023 INCOME / EXP 34269 |2024|S05 |OF010 |B |1 |3300 |3290 | LORETO HOUSE |2017 income. Gross(tenant pays utilities only), 34276 |2024|S05 |MF006 |C |2 |29750 |29326 |THE METRO |2023 INCOME / EXP 34278 |2024|S05 |MF002 |B1 |3 |4704 |4704 | |2018 Income (Rents Only), Sold 3/2017 $470,000 34281 |2024|S05 |MF002 |B1 |3 |4658 |4658 | |2016 PROFORMA, 34286 |2024|S05 |MF002 |B1 |5 |12880 |12885 |Ivy Commons |2022 INC/EXP 34312 |2024|S05 |MF006 |C |3 |6786 |6786 |825 W SYCAMORE ST APTS (14 UNIT APTS) |2023 Income. Owner pays Water, sewer, trash, internet, 34319 |2024|S05 |MF025 |C |4 |2920 |3000 |6-PLEX |2019 Income., 2019-Informed owner that rents seem below market. Currently between $350-$450 month 34328 |2024|S05 |MF002 |B2 |4 |16866 |15800 |PINECREST APT |2023 Income 34333 |2024|G01 |MF001 |C |1 |123575 |111040 |CORONADO NORTH APTS |2023 I&E 34334 |2024|S05 |OF020 |C |1 |3366 |3366 | |2015 pro, 34353 |2024|S05 |MF002 |C |3 |12348 |12348 |TREES APTS |2023 income. All bills paid including internet & cable., 34372 |2024|S05 |MF025 |C |3 |4464 |4464 |4-PLEX & DUPLEX |NULL 34375 |2024|S05 |MF002 |C |5 |12476 |11826 |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 |2024|S05 |MF002 |C |5 |12476 |11826 |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 |2024|S05 |MF025 |C |1 |3440 |3440 |8 UNIT APTS |, 34385 |2024|S05 |MF025 |C |5 |4637 |4637 |4-PLEX |2023 INCOME/EXP 34390 |2024|S05 |MF002 |C |4 |6160 |6160 |209 BERNARD ST APTS |NULL 34402 |2024|G01 |FL020 |B |1 |27000 |27000 | |2024 Market Proforma 25% Office. Owner Occupied, 34433 |2024|S05 |RE005 |B |1 |4464 |4200 |EAGLE TRANSMISSIONS |DC 34507 |2024|G01 |SC001 |B |1 |346303 |334799 |DENTON CENTER |2023 INCOME. SECONDARY INCOME IS GROUND LEASE BANK OF AMERICA, 34509 |2024|S05 |MF002 |C |4 |8208 |8208 | |2022 INC/EXP. RENTS SIGNIF BELOW MARKET 34517 |2024|S05 |OF020 |B |1 |6249 |6018 | |2023 INCOME 34522 |2024|S05 |RE025 |B |1 |2380 |2380 |Shell & BBQ |, 34524 |2024|S05 |RE025 |B |1 |1260 |1260 |Shell |2012 Proforma, 34531 |2024|S05 |MF002 |B2 |1 |11384 |11375 |TUPELO TOWNHOMES |2023 INCOME 34588 |2024|S05 |RE015 |B |1 |6325 |6325 |LUIGIS |2016 proforma, 34653 |2024|G01 |WH040 |C |3 |6000 |6000 |38 UNITS / 40 #S |2022 RENT ROLL & I/E 34656 |2024|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 |2024|S05 |RE025 |B |1 |2100 |2100 | |2023 PROFORMA 34699 |2024|G01 |SC045 |C |3 |8084 |8084 |STRIP CENTER |2023 RENT SURVEY 34707 |2024|S05 |RE075 |C |1 |2049 |2049 |RECYCLE 2 SUPPORT |2017 proforma, 34713 |2024|S05 |HS002 |C |1 |5825 |5825 |Holiday Inn |2011 INCOME & EXP, 34715 |2024|S05 |RE055 |C |1 |3440 |3200 | |, 34718 |2024|G01 |FL020 |C |3 |90327 |87849 | |2024 DIRECT CAP. ASKING RENT $7.5-$9 NNN. HIGH VACANCY PER COSTAR 34722 |2024|G01 |MF001 |C |2 |148525 |142992 |19TWENTY |2024-2023 I/E provided. 2022 Income 34725 |2024|S05 |WH060 |C |1 |7260 |7260 | |2023 I/E 34729 |2024|S05 |WH060 |C |1 |30527 |30527 | |2011 proforma, 34739 |2024|S05 |SE010 |B |1 |18117 |17657 | |2018 INCOME, PER TAX RETURN OWNER PAYS 0 EXPENSES. SHOULD HAVE A NOMINAL RESERVE ACCOUNT. 34745 |2024|S05 |WH060 |B |1 |16400 |16400 | |2022 PROFORMA 34747 |2024|S05 |RE070 |B |1 |2639 |2639 |MATZTLAN RESTAURANT |2019 PROFORMA, 34754 |2024|S05 |MF025 |B1 |1 |8640 |8700 | |6 UNITS 2023 INCOME 34768 |2024|G01 |WH040 |C |2 |51488 |41106 |CUBE SMART |2024 PROFORMA. SOLD 7/2023. GPI ONLY IN ACTUALS 34770 |2024|S05 |MF002 |C |4 |9408 |9408 |COLLIER ST APTS |12 Units- 2012 INCOME, 34771 |2024|G01 |WH060 |C |1 |6279 |4819 |Godwin Formwork Solutions |2022 PROFIT & LOSS STATEMENT 34772 |2024|S05 |MF002 |C |4 |9408 |9408 |COLLIER ST APTS |12 Units- 2012 INCOME, 34780 |2024|S05 |WH060 |B |1 |24450 |24450 |WHSE |2023 RENT ROLL + I/E 34781 |2024|S05 |WH060 |B |1 |7000 |7000 | |2008 income, 34782 |2024|S05 |WH060 |B |1 |24450 |24450 |WHSE |2023 RENT ROLL + I/E 34783 |2024|S05 |WH060 |B |1 |20000 |20000 | |2017 income, 34790 |2024|S05 |RE055 |A |1 |2980 |3930 |C-STORE/RETAIL |2008 income, 34792 |2024|S05 |RE040 |C |1 |1200 |1200 | |, 34798 |2024|S05 |AA002 |C |1 |0 |4800 | |2013 Proforma, 34884 |2024|S05 |MF006 |C |1 |25064 |32450 |ACROSS THE STREET |2023 INCOME/EXP 34885 |2024|S05 |MF006 |C |1 |25064 |32450 |ACROSS THE STREET |2023 INCOME/EXP 34886 |2024|S05 |MF025 |C |5 |6104 |6104 | |2023 INCOME/EXP 34889 |2024|S05 |MF025 |C |3 |2121 |2121 | |, 2022 INCOME 34890 |2024|S05 |MF025 |C |4 |4308 |4308 | |2023 RENT ROLL 34891 |2024|S05 |MF006 |C |1 |0 |2460 | |4plex, 34895 |2024|S05 |MF002 |B1 |4 |4931 |4640 |OAK RIDGE APTS |2022 INC/EXP 34896 |2024|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 |2024|S05 |MF002 |B2 |5 |10090 |9624 |FRY APTS |2023 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 |2024|S05 |MF002 |C |4 |7581 |7416 |GARDEN APTS |2015 ACTUAL INCOMEPROFORMA EXP-ALL BILLS PAID, 34934 |2024|S05 |MF006 |B1 |2 |15070 |14560 |BELLE FRANK APTS |2023 INCOME/EXP 34944 |2024|S05 |MF002 |C |3 |8528 |9200 |COURTYARDS APTS |2023 INCOME - 14 UNITS TTL 12 1 BEDROOMS 1 BATH / 2 2 BR 2 BATH, 34958 |2024|S05 |MF002 |C |4 |8000 |8000 |THE ABBEY APTS |2008 INCOME, 34963 |2024|S05 |MF025 |C |4 |4756 |4756 | |2023 rent roll 34966 |2024|S05 |MF002 |B1 |1 |9005 |8896 |1418 W OAK ST APTS |2023 INCOME 34968 |2024|S05 |MF006 |C |2 |20470 |19210 |OAK LANE APTS |2023 Income. Owner pays water, trash, gas, internet, 34974 |2024|S05 |MF025 |C |4 |3320 |3320 | |2022 INCOME / EXPENSE 2023 RENT ROLL 34975 |2024|S05 |MF025 |B1 |5 |6000 |6000 |CHESTNUT ARMS APTS |2019 income, 2018 Tax Return Only. Mgmt fee est. 34976 |2024|S05 |MF006 |A |2 |5800 |5280 |BELLE LENDE APTS |2023 INCOME/EXP 34977 |2024|S05 |MF025 |B2 |4 |6000 |6000 |6-PLEX |2023 INCOME-ACTUAL INCOME - CHESTNUT APTS, 34980 |2024|S05 |MF025 |C |1 |3782 |4478 | |2016 Income, 34982 |2024|S05 |MF002 |C |5 |13640 |10230 |NORMAL AVE APTS |2024-2023 income provided. 2022 INCOME / EXPENSE PER OWNER PHONE CALL. 5 UNITS PERMANENTLY STORAGE. 34995 |2024|S05 |MF002 |B2 |3 |9512 |9516 |FRY ST APTS / URBAN EAGLE |2023 RENT ROLL 34999 |2024|S05 |OF002 |B |1 |2183 |2183 | |, 35007 |2024|S05 |MF025 |C |1 |3117 |3117 | |2023 RENT ROLL + INCOME / EXPENSE 35011 |2024|S05 |OF010 |C |1 |3600 |3600 | |, 35015 |2024|S05 |HC001 |C |1 |31164 |31164 | |2011 proforma, 35034 |2024|S05 |MF002 |B2 |3 |15236 |14908 |OAK COURTS APTS |2023 INC/EXP 35039 |2024|S05 |MF006 |C |3 |19270 |17344 |STATE HOUSE APTS |2023 INCOME & EXP OWNER PAYS ALL BUT ELECTRIC, 35041 |2024|S05 |MF006 |C |4 |23676 |23660 |ALTON HOUSE |2023 INCOME, OWNER PAYS ALL UTILITIES 35054 |2024|S05 |MF025 |C |5 |4368 |4368 | |2023 INCOME, RENTS $3200/MO, 5 UNITS 35057 |2024|S05 |MF025 |C |3 |2980 |2980 |4-PLEX |2023 INCOME & EXPENSE 35058 |2024|S05 |OF002 |B |1 |2918 |2918 | |PROFORMA, 35061 |2024|S05 |MF002 |C |5 |7440 |5315 |JAGOE ST APTS |NULL 35078 |2024|S05 |MF002 |C |2 |15888 |16620 |THE PLACE TO BE APTS |2023 INCOME 35084 |2024|S05 |MF002 |C |2 |15888 |16620 |THE PLACE TO BE APTS |2023 INCOME 35087 |2024|S05 |MF006 |C |3 |8256 |8300 |SOME SUCH PLACE |2023 INCOME 35151 |2024|S05 |RE055 |B |1 |3000 |3000 |TOM'S DAIQUIRI |2017 proforma, Owner leases for $2,500 month 35158 |2024|S05 |SC045 |C |1 |0 |19480 | |2009 PROFORMA, 35220 |2024|S05 |MF025 |C |3 |3136 |3136 | |2019PROFORMA, ONE APTMENT UNRENTABLE DUE TO CONDITION UNTIL FEB 2019 35248 |2024|S05 |MF025 |B1 |4 |3160 |3160 | |, 35284 |2024|S05 |RE025 |B |1 |2880 |2880 |7 Eleven |2018 PROFORMA, 35307 |2024|S05 |MF025 |C |5 |5260 |3780 | |2019 proforma, 2019 Tax return only. Mgmt estimate 35320 |2024|G01 |FL020 |B |1 |48052 |48052 |INDUSTRIAL |2023 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 |2024|S05 |RE040 |A |1 |1600 |1600 |JIMMY JOHNS |2014 income, 35361 |2024|S05 |RE070 |C |1 |2180 |2180 |COOL BEANS RESTAURANT |, 35373 |2024|S05 |MF025 |C |1 |4090 |4090 | |NULL 35376 |2024|S05 |RE085 |C |1 |1750 |1750 | |2014 Proforma, 35422 |2024|S05 |MF002 |C |4 |10400 |13800 |TWIN OAKS APTS |2023 INCOME/EXP 35434 |2024|S05 |RE085 |B |1 |3202 |2351 | |2019 PROFORMA ASKING $5.36/SF, 35436 |2024|S05 |OF020 |C |1 |2058 |2058 | |2019 proforma, 35439 |2024|S05 |OF020 |C |1 |1080 |1080 | |2019 RENTED FOR $15.00/SF, 35443 |2024|S05 |RE010 |B |1 |79817 |73950 |WELLS FARGO BANK |2021 Income, valued with R32837, r32844, r118254 35448 |2024|S05 |AA001 |B |1 |5824 |5705 |309 W HICKORY ST OFFICE APARTMENTS |2019 INCOME. OFFICE / RETAIL, 35450 |2024|S05 |RE085 |B |1 |8560 |8560 |LUXOR |2014 income owner paid $1156 in electricity on 231 W Hickory, 35452 |2024|S05 |RE085 |B |1 |8560 |8560 |LUXOR |2014 income owner paid $1156 in electricity on 231 W Hickory, 35453 |2024|G01 |MF015 |A |2 |112180 |107860 |ROXTON APTS |2023 INCOME 35455 |2024|S05 |RE085 |B |1 |8560 |8560 |LUXOR |2014 income owner paid $1156 in electricity on 231 W Hickory, 35457 |2024|S05 |RE085 |B |1 |4681 |4681 |OFFICE |NULL 35459 |2024|G01 |RE085 |B |1 |2400 |2400 | |NULL 35460 |2024|S05 |RE085 |A |1 |2400 |2400 |WHIMSY FINDS |, 35463 |2024|S05 |RE010 |C |1 |4536 |9072 |Ciera Bank |, 35465 |2024|S05 |MF025 |C |4 |4468 |4468 |4-PLEX |2019 Income Proforma, 35466 |2024|S05 |OF020 |B |1 |9172 |9172 | |2024 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 |2024|S05 |MF006 |C |1 |33990 |30580 |CLUSTER APTS |2023 INCOME & EXPENSE (avg unit size 528 sqft). All Bills Paid 35473 |2024|S05 |MF002 |B2 |1 |18420 |21468 | |2023 income, 35475 |2024|S05 |MF002 |B2 |1 |18420 |21468 | |2023 income, 35476 |2024|G01 |RE085 |C |1 |4302 |4302 | |2024 Proforma 35477 |2024|G01 |SC045 |B |2 |2100 |2100 | |2014 PROFORMA, 35479 |2024|S05 |MF006 |C |4 |14586 |14586 |CATALINA APTS |2023 INCOME. Owner pays water, sewer, trash, gas, internet, 35480 |2024|S05 |RE085 |C |1 |2650 |2650 | |2024 Proforma 35484 |2024|S05 |RE040 |C |1 |2040 |2040 |DAIRY QUEEN |, 35487 |2024|S05 |RE085 |A |1 |9000 |9113 |UPPER PARK CAFE |2021 income profoma, LISTED FOR LEASE @ $20 FT 35493 |2024|S05 |RE040 |C |1 |1527 |1527 |MI CASITA |, 35495 |2024|G01 |SC045 |C |1 |19022 |19022 |OREILLY AND FAMILY DOLLAR |2019 proforma, 35497 |2024|S05 |OF020 |C |1 |3586 |3586 | |2015 proforma, 35504 |2024|S05 |RE025 |C |1 |1625 |1625 |Midway Mart |2018 Proforma, 35525 |2024|S05 |RE055 |C |1 |2950 |2950 |NIRVANA SMOKE SHOP |2015 proforma, 35534 |2024|S05 |RE055 |C |1 |2950 |2950 |NIRVANA SMOKE SHOP |2015 proforma, 35546 |2024|S05 |MF002 |B2 |5 |24454 |23783 |TOWNHILL OAKS APTS |2019 Income- pays water, gas, garbage, 35557 |2024|G01 |MF001 |C |3 |103078 |103814 |HUNTCLUB APTS |2023 INCOME STATEMENT / RR 35560 |2024|S05 |MF002 |C |3 |11632 |9460 |CRESTWOOD APTS |2024 PROFORMA, RENTS FROM COSTAR. INCOME VIA RENT ROLL, ACTUAL INCOME & EXPENSES ESTIMATED. 12 UNITS 35591 |2024|S05 |OF002 |B |1 |1643 |1643 | |2023 income, 35592 |2024|S05 |MF006 |C |3 |4828 |4828 |HICKORY APTS |2022 I&E 35594 |2024|S05 |MF025 |C |1 |2944 |2944 | |, 35600 |2024|S05 |MF002 |C |5 |7485 |7485 |HICKORY STREET APTS |2016 income- NO RENT ROLL Includes R161751, 35605 |2024|S05 |RE070 |B |1 |5684 |5428 |SMILING MOOSE DELI |, COMPLETE REMODEL-FOR SAL3 5/13 $1,476,000 35606 |2024|S05 |MF025 |C |4 |1822 |1822 |4-PLEX |2019 - INcome proforma, 35609 |2024|S05 |OF002 |B |1 |2992 |2992 | |, 35611 |2024|S05 |MF025 |C |5 |5182 |5180 |5-PLEX |2007 INC & EXP PROFORMA - GREGG ST PARTNERS, 35624 |2024|S05 |OF020 |C |1 |3780 |4100 | |2015 Proforma, 35625 |2024|S05 |MF002 |C |5 |8952 |8952 |802 W OAK ST APTS (10 UNIT APTS) |2023I/E + RENT ROLL. Owner pay Gas, water sewer and trash 35627 |2024|S05 |MF002 |C |5 |8952 |8952 |802 W OAK ST APTS (10 UNIT APTS) |2023I/E + RENT ROLL. Owner pay Gas, water sewer and trash 35646 |2024|S05 |OF002 |C |1 |1568 |2156 | |, 35647 |2024|G01 |WH040 |C |2 |51488 |41106 |CUBE SMART |2024 PROFORMA. SOLD 7/2023. GPI ONLY IN ACTUALS 35648 |2024|S05 |WH060 |C |1 |5630 |6260 | |Proforma, 35652 |2024|G01 |MF020 |C |1 |681 |23 |GASTON MHP |2024-verbal income provided. 2022 RENT PER OWNER. PRO FORMA - ONLY RENTING 23 SPACES NOW, WILL NOT REPLACE ANY TRAILERS OR ALLOW NEW TRAILERS IN 35669 |2024|S05 |OF002 |B |1 |1740 |1925 |THE GHOST NOTE |2019 Income, 35676 |2024|S05 |AA001 |C |1 |2400 |2400 | |2017 PROFORMA, 35683 |2024|S05 |OF002 |B |1 |6764 |6764 | |, 35717 |2024|S05 |WH060 |C |1 |10000 |10000 | |, 35762 |2024|G01 |FL020 |A |3 |7000 |7000 | |2023 - COSTAR LISTING FOR $16.00/NNN. GOES WITH ACCOUNT 35764 35796 |2024|S05 |OF015 |C |1 |33766 |34284 | |2018 INCOME PROFORMA. Owner Pays All Utilities. Historically 50% Vacancy, 4/15- CO* $14NNN 35824 |2024|S05 |WH060 |A |1 |10500 |23236 | |2015 Income, 35898 |2024|G01 |MF020 |A |2 |66 |57 |THE SHORES MHP |2023 INCOME. NO RENT ROLL. ASSUMED 10% VACANCY 35905 |2024|G01 |SC045 |C |1 |4820 |4820 |STRIP CENTER |NULL 35912 |2024|G01 |SC045 |B |2 |2542 |2542 |RETAIL STRIP |2023 INCOME, 36146 |2024|S05 |WH060 |C |1 |13800 |7920 | |, 36157 |2024|S05 |MF020 |C |1 |95 |95 |RV PARK |95 ttl spaces of those 11 are OVERNIGHT SPACES. ALL BILLS PAID. 83 MONTHLY SITES, 36174 |2024|G01 |MF020 |C |1 |1601 |175 |Center point MHP |NULL 36178 |2024|S05 |OF020 |C |1 |3369 |3369 | |, 36184 |2024|G01 |WH060 |C |1 |2400 |2400 | |, 36190 |2024|G01 |MF020 |B |2 |1874 |60 |HILLCREST MHP |NULL 36194 |2024|G01 |WH040 |C |2 |51488 |41106 |CUBE SMART |2024 PROFORMA. SOLD 7/2023. GPI ONLY IN ACTUALS 36196 |2024|G01 |WH040 |C |2 |51488 |41106 |CUBE SMART |2024 PROFORMA. SOLD 7/2023. GPI ONLY IN ACTUALS 36202 |2024|S09 |WH060 |B |1 |9000 |9000 | |2011 proforma OWNER OCCUPIED, 36238 |2024|G01 |WH040 |C |3 |20950 |20950 | |2023 Market proforma, 36264 |2024|S05 |RE075 |C |1 |1612 |1612 | |, 36272 |2024|S05 |RE075 |C |1 |1071 |1311 | |, 36291 |2024|S05 |RE075 |C |1 |1599 |1599 | |, 36355 |2024|S05 |MF025 |B1 |2 |6448 |6000 |6-PLEX |2023 INCOME/EXP. ACTUAL EXPENSES SIGNIF HIGHER THAN MARKET. ADJUST. 36389 |2024|S05 |MF006 |C |1 |92800 |88298 |EAGLE CREEK APTS |2023 Income. All Bills Paid, 36393 |2024|G01 |MF001 |C |2 |77590 |114512 |UNIVERSITY PLACE |2023 INCOME W/ 36395, 36393, 36398, 184759 - LURA - Includes some low income 36398 |2024|G01 |MF001 |C |2 |77590 |114512 |UNIVERSITY PLACE |2023 INCOME W/ 36395, 36393, 36398, 184759 - LURA - Includes some low income 36410 |2024|S05 |RE025 |C |1 |1516 |1516 |EZ |, 36431 |2024|G01 |WH040 |C |3 |20950 |20950 | |2023 Market proforma, 36438 |2024|S05 |OF002 |C |1 |1536 |1536 | |2019 Proforma, 36447 |2024|S09 |MF002 |C |3 |33494 |28950 |BENT CREEK |2023 Income 36599 |2024|S05 |MF005 |A |1 |201080 |198180 |University Uptown Apts |2022 INC/EXP 36631 |2024|S05 |MF002 |C |3 |67208 |63152 |VINTAGE PADS |2023 INCOME STATE & PARTIAL RR 36636 |2024|S05 |MF002 |C |3 |67208 |63152 |VINTAGE PADS |2023 INCOME STATE & PARTIAL RR 36639 |2024|S05 |RE025 |B |1 |3590 |3590 |Deli Quick |, 36644 |2024|S05 |MF002 |C |3 |67208 |63152 |VINTAGE PADS |2023 INCOME STATE & PARTIAL RR 36701 |2024|G01 |WH060 |B |1 |76600 |76929 | |2023 I/E 36809 |2024|G01 |WH040 |A |2 |62900 |64646 | |2023 INCOME/EXP 36827 |2024|G01 |RE055 |C |1 |3380 |2828 | |NULL 36843 |2024|S05 |MF002 |C |4 |16980 |16300 |NORTH POINT APTS |2023 PROFROMA 36865 |2024|S05 |OF002 |B |1 |588 |588 | |, 36867 |2024|G01 |WH040 |C |3 |20950 |20950 | |2023 Market proforma, 36900 |2024|S05 |RE005 |A |1 |8500 |8500 | |2011 PRFORMA-EXCESS LAND, 36903 |2024|S05 |RE055 |C |1 |3704 |3704 |TATTO COMPANY |2019 income, 36904 |2024|S05 |RE025 |C |1 |4400 |4400 | |2012 Proforma, 36909 |2024|G01 |MF001 |C |1 |123961 |118576 |VILLAGE EAST |2023 INCOME 36910 |2024|G01 |SC045 |C |1 |7840 |7840 |STRIP W/CSTORE |NULL 36911 |2024|S05 |MF001 |B |0 |217542 |187300 |RAMSGATE |2010 INCOME/EXP.--06 ACT. OCC. 96%, 36922 |2024|S05 |RE075 |C |1 |1766 |1766 | |, 36950 |2024|S05 |RE025 |A |1 |2940 |2940 |7-11 |2017 PROFORMA, 36962 |2024|S05 |RE025 |B |1 |0 |8200 | |TRUCK STOP/ WHAREHOUSE, 36994 |2024|S05 |AA001 |B |1 |4960 |4960 | |2013-rent $1,600 month, 36995 |2024|S05 |WH060 |C |1 |9952 |9952 |STANDARD SUPPLY |2022 INCOME PROFORMA. TENANT. OWNER STATED RENT 36998 |2024|S05 |WH025 |A |1 |129571 |129571 |Classic Corrugated |2013 proforma, 37129 |2024|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 |2024|S05 |OF015 |B |1 |53688 |54000 | |2017 Income. 3 Buildings. Partial Executive Suites, 37143 |2024|S05 |WH060 |B |1 |7713 |7713 | |2019 INCOME PROFORM-OWNER OCC, 37148 |2024|S05 |RE005 |C |1 |3600 |3600 | |YR LEASE 2011 INCOME AND EXPENCE. Also see 37155, 37233 |2024|S05 |WH060 |A |1 |20000 |20000 |MERIT SERVICES |2010 proforma-owner occ, 37291 |2024|G01 |MF020 |B |2 |11 |16 | |NULL 37302 |2024|G01 |MF020 |A |2 |188 |188 |DENTON FALLS MHP |188 SPACES, 37409 |2024|G01 |WH040 |C |4 |77674 |77254 | |NLA = 103,154 SF. 77,254 SF COVERED & 25,900 UNCOVERED PARKING. IMPS FROM 37414 & 38438 CARRIED ON THIS ACCT. 37421 |2024|S05 |MF020 |C |1 |10891 |194 |WOODHAVEN MHP |176 MH LOTS AND 18 RV LOTS. USED RV UNIT AS OTHER INCOME., 37440 |2024|G01 |WH040 |C |4 |5800 |24250 |A PLACE 4 SPACE |NULL 37477 |2024|S05 |MF020 |C |1 |10891 |194 |WOODHAVEN MHP |176 MH LOTS AND 18 RV LOTS. USED RV UNIT AS OTHER INCOME., 37532 |2024|G01 |MF020 |C |1 |32 |31 |RIVIERA MHP |NULL 37553 |2024|S05 |OF015 |B |1 |12362 |12362 | |, 37631 |2024|S05 |RE005 |C |1 |17360 |8000 |DENTON TECH AUTO REPAIR |2022 INCOME ONLY 37849 |2024|G01 |MF020 |A |2 |1420 |112 |ROCKY POINT MHP |NULL 37934 |2024|G01 |SC045 |C |3 |14986 |14518 |STRIP CENTER |NULL 38010 |2024|G01 |WH040 |B |2 |103030 |94210 |STORAGE KING USA |2023 Income 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 |2024|G01 |WH040 |B |5 |4140 |149850 |LANTANA RV & BOAT STORAGE |2023 ALL RV/BOAT STORAGE. COVERED AND OPEN PARKING. 38085 |2024|G01 |AA001 |B |1 |6317 |6317 | |2024 PROFORMA 38118 |2024|S05 |WH040 |A |1 |0 |34260 | |2013 Excess Land, 38240 |2024|G01 |MF003 |A |2 |500000 |499018 |MANSIONS AT OAK POINT |2023 RENT ROLL, OPERATING STATEMENT. 94% OCCUPIED. 2022 INCOME. LEASING UP. ONLY 87% OCCUPIED IN DEC. COST OK PER CHUCK. 38279 |2024|G01 |MF020 |A |1 |6178 |143 |LANTANA RV VILLAGE-SPACES |2023 I&E. VACANCY APPX 35% FOR 2023. WORK W/149069 38342 |2024|G01 |SC045 |B |1 |11028 |10740 |STRIP CENTER |2024-2023 income provided. 2022 - PROFORMA. LEASES GROSS. TRANSITINING TO NNN. SEE DIRECT CAP. 38343 |2024|S05 |OF010 |A |1 |14145 |14145 | |, 38368 |2024|S05 |OF002 |A |1 |4458 |4458 | |2023 INCOME PROFORMA 38371 |2024|S05 |OF020 |C |1 |3080 |3080 | |2013 income. Has been having trouble keeping tenants due to rain water getting into building, 38375 |2024|S05 |OF002 |B |1 |2203 |2200 | |2019 PROFORMA. COSTAR HAS LISTED AT 16.32 MG, 38382 |2024|S05 |OF002 |C |1 |2466 |1866 | |2013 INCOME proforma high vacancy and low rates due to flooding issues, 38397 |2024|G01 |MF001 |C |3 |102193 |86128 |CORONADO OAKS |2023 INCOME W/34212 38576 |2024|C02 |AA001 |A |1 |10161 |5661 |DENTON TRANSCO |, 38644 |2024|G01 |WH040 |B |2 |26548 |26548 | |2032 Income. P&L only. NRA = 25,398 SF FOR MINI STG & 3,400 SF FOR UNCOVERED PARKING PER AERIAL. 38660 |2024|S05 |HC005 |A |1 |21961 |20610 |BAYLOR EMERGENCY MEDICAL CENTER |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 |2024|S05 |WH060 |B |1 |53120 |50744 | |2014 Proforma, 38692 |2024|G01 |WH040 |C |3 |23512 |23000 | |204 Units, 38704 |2024|G01 |SC045 |B |1 |22000 |22246 |MAGNOLIA CROSSING |2023 INCOME RENT ROL 38891 |2024|G01 |MF020 |A |1 |114 |115 |SHERWOD MOBILE HOME PARK |2023 INCOME - 114 TOTAL. 1 SPACE IS USED FOR OFFICE-$685 PER SPACE 38926 |2024|S05 |MF025 |C |3 |10028 |10244 | |, 39138 |2024|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 |2024|S05 |RE025 |B |1 |0 |1904 | |2019 Proforma, 39192 |2024|G01 |MF020 |A |2 |5876 |382 |Southfork-Denton MHP |NULL 39221 |2024|G01 |MF001 |C |4 |86068 |79440 |EUREKA VILLAGE APTS |2023 INCOME. 39232 |2024|G01 |SC045 |C |1 |18100 |18100 |MARKET CENTER |2023 INCOME 39234 |2024|S05 |WH060 |B |1 |24240 |24240 | |2009 PROFORMA, 39235 |2024|G01 |FL020 |A |3 |21475 |21475 |CW FLOORS & LIGHTING |2023 RENT ROLL ONLY 39237 |2024|S05 |AA001 |C |1 |13500 |13500 | |2017 proforma, 39238 |2024|C02 |WH060 |A |1 |2100 |2100 | |2023 INCOME ONLY 39239 |2024|S05 |WH060 |B |1 |10000 |10000 | |2016 income, Per Costar 7/5/11 asking 12.00 39243 |2024|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 |2024|S05 |WH060 |B |1 |6000 |6000 |CARNEY CUSTOM CABINETS |, 39248 |2024|S05 |WH060 |B |1 |6630 |6630 | |, For sale 1/16 per Xceligent for $1,125,000. Includes business and personal property 39249 |2024|S05 |WH060 |C |1 |12600 |12600 |WHSE |2019 income proforma - owner occupies majority of property, 39251 |2024|S05 |WH060 |C |1 |8400 |8400 | |owner occupied, 39259 |2024|S05 |MF002 |C |4 |7776 |7632 |TARA APTS |2023 INCOME & EXP 39262 |2024|S05 |RE090 |B |1 |60430 |60430 |ALBERTSONS |2019 INC PROFORMA, 39263 |2024|G01 |SC020 |B |1 |35776 |34543 |UNIVERSITY VILLAGE |2023 INCOME/EXP.100% OCC. 39274 |2024|S05 |MF002 |C |4 |24516 |22705 |PARK VIEW APTS |2023 I/E ONLY. 32 UNITS 16 UNITS-1 BED/1 BATH 16 UNITS 2 BED/1 BATH, 39275 |2024|S05 |MF002 |C |2 |30000 |26000 |SHADOW WOOD |2023 INC/EXP. RR DATED 12/2023 39276 |2024|S05 |MF002 |C |2 |30000 |26000 |SHADOW WOOD |2023 INC/EXP. RR DATED 12/2023 39277 |2024|S05 |MF002 |C |2 |30000 |26000 |SHADOW WOOD |2023 INC/EXP. RR DATED 12/2023 39278 |2024|S05 |MF002 |C |4 |5760 |5760 | |2022 PROFORMA. INCOMPLETE OP RR/OPEX 39279 |2024|S05 |OF020 |C |1 |3360 |3360 | |2015 proforma, 39281 |2024|S05 |OF020 |C |1 |1948 |1732 | |, 39283 |2024|S05 |OF020 |C |1 |6080 |5930 |TEASLEY MALL |2023 PROFORMA 39306 |2024|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 |2024|G01 |MF001 |B2 |3 |208319 |198864 |OAK MEADOWS |2023 INCOME WORKED W/R97020,R97021. BUILT FROM 1979-1983 39347 |2024|S05 |RE040 |C |1 |2040 |2040 |DAIRY QUEEN |, 39359 |2024|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 |2024|G01 |WH040 |B |2 |51600 |48246 | |2023 INCOME, 39373 |2024|S05 |RE040 |B |1 |2790 |2790 |WHATABURGER |2014 Remodel, 39375 |2024|S05 |OF020 |B |1 |1800 |1800 | |2015 proforma, 39377 |2024|G01 |MF001 |C |4 |101692 |101692 |HOLLY HILLS APTS |2023 INC & EXP 39382 |2024|S05 |HC030 |C |1 |11500 |11024 | |2014 Proforma, 39383 |2024|S05 |MF002 |B2 |4 |18530 |17840 |BARRY PLACE APTS |2023 INCOME, 39384 |2024|S05 |AA001 |A |1 |0 |8 |SHADY SHORES VILLAGE MHP |, 39399 |2024|G01 |RE085 |C |1 |720 |720 | |2023 PROFORMA 39416 |2024|S14 |OF020 |C |1 |788 |788 | |, 39418 |2024|S14 |OF020 |C |1 |1800 |1800 | |, 39420 |2024|G01 |RE085 |B |1 |2500 |2500 |SARAH BOYD & CO REAL ESTATE |NULL 39428 |2024|S14 |RE085 |B |1 |1800 |1800 | |, 39435 |2024|G01 |SC045 |C |3 |4455 |4200 |RETAIL STRIP |2 TENANTS 2022 INCOME & EXPENSE 39440 |2024|G01 |SC045 |C |2 |10225 |10225 |RETAIL STRIP |NULL 39441 |2024|S14 |OF020 |C |1 |1309 |1309 | |2015 pro, 39443 |2024|S14 |AA001 |B |1 |1335 |1531 |ROCCO'S BARBER SHOP |, 39448 |2024|S05 |MF025 |C |3 |2688 |2688 |GASLIGHT APTS |2022 INCOME ONLY 39450 |2024|S14 |RE070 |C |1 |1248 |1248 |TWISTY DONUTS |, 39455 |2024|S05 |MF002 |C |2 |24488 |24838 |PLANTATION APTS |2023 INCOME, 39457 |2024|S05 |MF002 |C |2 |24488 |24838 |PLANTATION APTS |2023 INCOME, 39459 |2024|S05 |MF006 |C |1 |92692 |73960 |316 FRY APARTMENTS |2023 INCOME. WORKED WITH 29105, 1/1/17 ASKING RENTS AT 19.20/SF 39463 |2024|S05 |OF020 |C |1 |8663 |8663 |MCCLENDON OFFICE |2023 RENT 39466 |2024|S05 |RE020 |A |1 |2180 |2180 | |, 39489 |2024|S14 |RE055 |C |1 |1944 |1608 | |, 39496 |2024|G01 |WH040 |C |4 |2016 |2000 | |2018 Market proformaNo Electric & No water, 39502 |2024|G01 |WH040 |C |3 |864 |864 | |2018 Market proforma, 39505 |2024|S14 |WH060 |B |1 |15600 |14400 | |, 39508 |2024|G01 |WH040 |C |4 |2880 |2952 |GERMANIA INSURANCE |2023 PROFORMA. DAUGHTER RENTS OFFICE. STORAGE UNITS RENT FOR $50/MONTH. 10x25 39509 |2024|G01 |MF015 |A |4 |141145 |145372 |THE LOOP |2021 INCOME 39525 |2024|S05 |RE095 |C |1 |29411 |29411 | |2017, 39590 |2024|S14 |MF002 |B2 |5 |20038 |18872 |GATEWAY APTS |2023 P&L. NO RR. 39601 |2024|S05 |MF002 |C |3 |60136 |63050 |THE QUARTERS APTS |2023 INCOME 39607 |2024|S05 |MF002 |C |3 |27944 |27651 |CRASH PADS I APTS |2023 INCOME STATEMENT 39609 |2024|S14 |RE055 |C |1 |336 |240 |BARN STAR |, 39621 |2024|S05 |MF002 |C |5 |14400 |14400 |The Village Apts |2022 INCOME (Rent Roll Only) w/40189, 39632 |2024|S05 |RE085 |B |1 |3200 |3200 |FRY STREET TAVERN |, 39677 |2024|S05 |RE085 |B |1 |3200 |3200 |FRY STREET TAVERN |, 39691 |2024|S05 |MF025 |A |1 |5288 |4559 |THE LOFT |2023 RENT ROLL NO EXP 39721 |2024|S14 |WH060 |B |1 |5100 |5100 | |, 39749 |2024|S05 |RE040 |B |1 |3434 |3434 |SUBWAY |2019 proforma based on appraisal, 39756 |2024|S05 |MF025 |C |1 |1936 |1936 | |NULL 39790 |2024|S05 |RE040 |C |1 |1721 |1721 |JACK IN THE BOX |2016 Proforma, 39801 |2024|S05 |RE070 |C |1 |2100 |2100 |ORIENTAL GARDEN |, 39818 |2024|S05 |RE025 |A |1 |2480 |2480 |7 Eleven |2018 PROFORMA, 39827 |2024|S05 |RE070 |B |1 |4531 |4531 |BARIS |2014 Proforma, 39833 |2024|S05 |RE070 |C |1 |2681 |2681 |SUSHI CAFE |2013 income, 39896 |2024|S14 |OF002 |B |1 |712 |712 | |, 39952 |2024|S14 |WH015 |C |1 |28290 |28290 | |2015 Proforma. Owner Occupied, 40083 |2024|S05 |RE055 |C |1 |12032 |12032 | |, 40095 |2024|G01 |SC045 |C |3 |7240 |7240 |STRIP CENTER |2022 income, 40100 |2024|S05 |RE055 |B |1 |3063 |3063 | |2019 pro, 40102 |2024|S05 |OF020 |B |1 |1134 |1134 |ENTERPRISE RENT A CAR |NULL 40107 |2024|S05 |RE040 |B |1 |1800 |1800 |The Catch |2022 Income 40111 |2024|S05 |OF020 |C |1 |2400 |2400 | |2015 pro, 40112 |2024|G01 |SC045 |C |3 |5896 |5896 |RETAIL |2022 I/E 40117 |2024|S05 |RE055 |C |1 |1631 |1700 | |, 40121 |2024|S05 |OF010 |C |1 |2205 |2205 | |2015 Pro, 40136 |2024|S10 |WH040 |C |1 |960 |960 | |, 40140 |2024|G01 |MF001 |C |4 |119660 |117704 |CORONADO VILLA APTS |2023 INCOME - PARTIAL YEAR INCOME 40176 |2024|S05 |MF020 |A |1 |0 |299 |Denton West MHP |299 SPACES, 40177 |2024|S05 |OF010 |C |1 |3350 |3350 | |2017 Proforma, 40178 |2024|S05 |OF010 |C |1 |3406 |3485 | |2015 pro, 40179 |2024|S05 |RE001 |A |1 |50000 |50000 |CYCLE CENTER OF DENTON |2023 INCOME PROFORMA, Lease provided. 40181 |2024|S05 |MF025 |C |1 |2680 |2680 | |2023 INC/EXP 40183 |2024|S05 |MF006 |C |1 |24000 |24516 |THE LIGHTS |2023 INCOME/EXP 40184 |2024|S05 |MF002 |C |4 |13521 |13521 |HICKORY HOUSE APTS |2023 INCOME. 40185 |2024|S05 |MF002 |C |4 |6234 |6144 |RUSSELL PLACE APTS |2023 INCOME 40186 |2024|S05 |MF025 |C |4 |5376 |5376 |4-PLEX |2023 INCOME / EXPENSE + 2024 RENT ROLL 40188 |2024|S05 |MF002 |C |3 |33779 |32361 |THE QUARTERS APTS |2023 INCOME 40189 |2024|S05 |MF002 |C |5 |14400 |14400 |The Village Apts |2022 INCOME (Rent Roll Only) w/40189, 40191 |2024|S05 |RE055 |A |1 |1806 |1608 |FLASH PHOTOGRAPHY |, 40198 |2024|S05 |OF015 |B |1 |12130 |12567 |NUCON STEEL |2023 PROFORMA 40730 |2024|S14 |RE070 |C |1 |3000 |3000 | |, 40731 |2024|S14 |HC030 |B |1 |41862 |41862 | |2014 Proforma, 40738 |2024|S14 |WH040 |C |1 |7208 |7208 | |, 40745 |2024|S14 |WH060 |B |1 |23050 |23050 | |Excess Land, 40756 |2024|S14 |AA001 |B |1 |10230 |12330 | |2019 proforma, 40760 |2024|S14 |AA001 |C |1 |34153 |34153 | |2015 pro, 41023 |2024|S14 |AA001 |B |1 |138700 |136884 |Plantation Pointe |2019 Inc & Exp w/254089, 172 boat storage units -133 @ $90 & 39 @ $60 41025 |2024|G01 |WH040 |B |4 |31654 |30580 | |2019 Market Profoma, 41284 |2024|G01 |WH040 |C |5 |31140 |26770 |LAKE RAY ROBERTS RV PARK |2023 - $150/MO PER SPACE. APPROX $2.50/SF 29 UNITS PER OWNER. HIGH VACANCY. NLA = COVERED PARKING AND STORAGE ONLY. RENT SUPPORTS OFFICE. 41344 |2024|G01 |WH040 |C |4 |6528 |6528 | |2023 INCOME & EXP. OWNER NOTES $1,100/YEAR OR $300 FOR 3 MONTHS. 41354 |2024|S14 |OF020 |B |1 |2010 |2010 | |, 41385 |2024|S14 |WH060 |C |1 |5880 |5880 | |income proforma - see 2016 image for actual income and expence proforma, 41483 |2024|S14 |OF020 |C |1 |3201 |3201 | |, 41489 |2024|G01 |SC045 |C |1 |5800 |5800 | |2019 proforma, 41522 |2024|S14 |OF010 |B |1 |1678 |1678 | |, 41526 |2024|S14 |AA001 |C |1 |15854 |15854 |STEPHENS GROCERY |, 41533 |2024|S14 |RE010 |B |1 |20715 |20244 |POINT BANK |2009 PROFORMA, 41551 |2024|S05 |WH060 |B |1 |168190 |178386 |WAREHOUSES |200,000 s.f. in develpment, 41575 |2024|S14 |OF020 |C |1 |1347 |1347 | |Portable Building, 41598 |2024|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 |2024|S14 |OF002 |B |1 |2808 |2808 |LULU'S FABALOUS FINDS |, 41631 |2024|G01 |WH040 |C |3 |45047 |42968 |DRY DOCK & LOCK |NULL 41639 |2024|S14 |WH060 |B |1 |4500 |4500 |DAN'S EQUIPMENT SALES |, 41674 |2024|S14 |RE070 |B |1 |1142 |1110 |FISH JOINT |, 41720 |2024|G01 |MF021 |C |3 |484 |90 |Sharktooth RV |2024 PROFORMA RV Park. OWNER NOTED 90 SPACES (30 COVERED & 60 UNCOVERED) WITH EXCESS LAND/ACERAGE 42107 |2024|G01 |MF015 |A |5 |31849 |29000 |PILOT POINT APTS |2023 Income. LURA & USDA. 20 1-bed. 20 2-bed, 43327 |2024|G01 |MF021 |C |2 |1968 |98 |WAGGIN TAIL RV PARK |2022 - INCOME/EXP 43362 |2024|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 |2024|S05 |RE100 |B |1 |5355 |5355 | |, 43505 |2024|S05 |RE030 |B |1 |5094 |4478 |Abilitrees Montessori |2019 INCOME . Current lease of $5500/month gross lease.RC Class 2019, 43519 |2024|S05 |OF010 |B |1 |12949 |12265 |DAVITA |, 43557 |2024|G01 |SC020 |B |1 |100343 |95378 |LEGACY RANCH |2023 INCOME & RENT ROLL 43564 |2024|G01 |WH040 |A |2 |105097 |82483 |PANTHER CREEK STORAGE |2023 PRO FORMA. NO INCOME OR RR 43622 |2024|S10 |WH060 |A |1 |5600 |5600 | |2019 INCOME PRO FORMA, tENANT PAY FOR ELECTRICITY. SEPTIC SYSTEM, WELL AND GRAVEL PARKING OWNER MAINTAINS 43792 |2024|G01 |MF020 |B |1 |2685 |575 |CMH PARKS - PRESTON ON THE LAKE |NULL 43805 |2024|S10 |OF020 |A |1 |3630 |2982 |Allen Insurance Group |, 44115 |2024|S10 |WH025 |C |1 |29718 |29718 | |, 44210 |2024|S10 |OF020 |B |1 |3110 |3110 |EDWARD JONES |, 2017- CO* $25.62 NNN. 2016-CO* for sale $650,000 & Rents $24 45145 |2024|G01 |FL020 |B |3 |109500 |62500 | |NULL 45271 |2024|G01 |FL020 |B |3 |109500 |62500 | |NULL 45306 |2024|S11 |FL025 |C |1 |3010 |3010 | |, 45320 |2024|C02 |WH060 |A |1 |59000 |57960 | |2024-2023 RR, I/E provided. 2023 DC - 37.5% VACANT HIGHER THAN LAST YEAR 45396 |2024|S11 |AA001 |B |1 |36292 |24320 |BEVS |2019 INCOME, SELF STORAGE UNITS + INCOME PRO FORMA ON STORE + COST ON CARWASH + PARKING SPACE LEASES 45402 |2024|S14 |MF002 |B2 |5 |4800 |4800 |PONDER APTS |2022 I/E + RENT SURVEY 45406 |2024|S14 |MF002 |A |4 |11857 |10728 |ARCHSTONE APT |2023 P&L ONLY, 45444 |2024|S11 |RE010 |B |1 |3080 |3080 |BANK OF THE WEST |2017 Proforma, 45497 |2024|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 |2024|G01 |FL020 |C |1 |87000 |87000 | |2023 PROFORMA 45555 |2024|G01 |WH040 |B |3 |51948 |47800 | |2023 Market Profoma 325 Units, ACTUAL INCOME CONSISTANLY RUNNING AT 90-95% OCC. 45564 |2024|G01 |MF020 |B |1 |2685 |575 |CMH PARKS - PRESTON ON THE LAKE |NULL 45587 |2024|S11 |WH060 |B |1 |10100 |10100 | |NULL 45625 |2024|S10 |OF010 |B |1 |2595 |3300 | |2016 PROFORMA. EXCESS LAND, 45687 |2024|S10 |RE010 |A |1 |3545 |3545 |INDEPENDENT BANK |proforma, 46384 |2024|S10 |OF020 |B |1 |0 |2969 | |2011 PROFORMA. INC 172240 - LAND ACCT., 46401 |2024|G01 |MF015 |A |5 |17930 |18000 |LAKEVIEW CT APTS |2024 INC/EXP 46452 |2024|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 |2024|S10 |WH060 |B |1 |57100 |57900 | |2013 Proforma., See 46495 for rent & expense ratio 46495 |2024|G01 |FL020 |B |1 |12000 |11800 | |2023 INCOME PROVIDED 46594 |2024|S10 |OF020 |B |1 |2000 |2000 | |, 46978 |2024|S10 |RE005 |B |1 |4478 |4478 | |Parking is on acct 46969, 47205 |2024|G01 |WH040 |B |3 |10752 |10752 | |NULL 47211 |2024|S10 |WH060 |C |1 |13032 |12312 | |2015 income proforma, 47577 |2024|S05 |MF025 |B1 |4 |9910 |8162 | |2023 Income 51640 |2024|S14 |WH025 |B |1 |40200 |40200 | |2013 Proforma, 51908 |2024|S05 |OF002 |B |1 |1516 |1516 | |2022 INCOME 51975 |2024|S05 |MF025 |B1 |4 |5415 |5415 |4-PLEX |NULL 52065 |2024|G01 |WH040 |C |4 |30000 |30000 |RV, BOAT & ATUO STORAGE |2018 INCOME, 52083 |2024|G01 |WH040 |C |2 |24065 |23905 | |NULL 52140 |2024|S14 |WH060 |B |1 |4216 |12136 | |, 52146 |2024|S14 |OF002 |B |1 |936 |936 |HAIR ILLUSIONS |NULL 52344 |2024|G01 |WH040 |C |3 |22695 |22695 | |2023 PROFORMA. HIGH VACANCY. 52493 |2024|S14 |MF002 |B2 |5 |10194 |10192 |CHAPARRAL #1 |2019 Income, 2018 Mgmt exp. est. 52506 |2024|S14 |AA001 |C |1 |9284 |6268 | |2011 income, 52542 |2024|S14 |OF020 |C |1 |3248 |3440 |OFFICE |2014 INC., 52551 |2024|S14 |OF002 |B |1 |900 |900 | |, 52583 |2024|S14 |OF020 |B |1 |1856 |1856 |Real Estate Office |2019 Proforma, 52641 |2024|G01 |WH060 |B |1 |12400 |12400 | |2023 INCOME/EXP 52896 |2024|S14 |RE025 |C |1 |1440 |1440 | |, 52900 |2024|S14 |OF020 |B |1 |1926 |1926 | |, 52907 |2024|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 |2024|G01 |SC045 |C |2 |6248 |6250 |STRIP CENTER |2014 PROFORMA, 5295 US 377 ASKING $14/MG 52954 |2024|G01 |SC045 |C |2 |2742 |2742 |J & L PLAZA |VERBAL ON INCOME AND EXPENSES, 4/16 CS SHOWS 275 AVAIL @ $14MG 53059 |2024|S14 |OF020 |C |1 |3120 |3120 |MT OFFICE |2022 PROFORMA - SEE DIRECT CAP 53066 |2024|S14 |RE100 |B |1 |1476 |1800 | |, 53073 |2024|S14 |WH060 |C |1 |10423 |10423 |PENNINGTON TIRE CO. |2017 proforma, 53083 |2024|S14 |RE070 |C |1 |1860 |1860 |RILEYS PIT BBQ |, 53285 |2024|S14 |OF020 |C |1 |1300 |1300 | |, 53287 |2024|S14 |OF020 |C |1 |384 |384 | |, 53310 |2024|S14 |OF020 |C |1 |984 |1200 | |, 53325 |2024|G01 |WH040 |C |4 |2688 |2688 | |Low rent - $2.5/sf, 53340 |2024|S14 |WH060 |B |1 |5000 |5000 |TEXAS WEATHER |NULL 53482 |2024|S14 |RE085 |C |1 |2262 |1482 | |2012 Proforma, 53499 |2024|S14 |RE085 |C |1 |2958 |2958 | |2012 proforma, 53510 |2024|G01 |RE085 |C |1 |4698 |4698 | |NULL 53521 |2024|G01 |SC020 |B |2 |44952 |44649 |WOODLAKE VILLAGE |2023 INCOME. 53530 |2024|G01 |SC020 |C |1 |26460 |26660 |WOODLAKE VILLAGE |2024 PROFORMA BASED ON AGENT PROVIDED INFO. MISSING SF FROM PREVIOUS YEAR. INACCURATE. ASKING RENTS IN AREA = $14-$18 NNN 53575 |2024|C02 |RE100 |B |1 |4310 |4310 | |, 53593 |2024|C02 |RE030 |A |1 |4941 |4941 |La-Petite |2018 proforma, 53622 |2024|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 |2024|G01 |SC020 |C |1 |67111 |67067 |FRANKFORD VILLAGE |2023 RENT ROLL ONLY 53677 |2024|S14 |OF002 |B |1 |802 |952 | |, 53698 |2024|C02 |RE025 |A |1 |2944 |2944 | |, 53723 |2024|G01 |SC020 |C |1 |60542 |60159 |ROSEMEADE PLAZA |2023 - RR. INC/EXP. 54129 |2024|G01 |MF015 |A |3 |301338 |274633 |THE FOUNTAINS OF ROSEMEADE |2023 INCOME-LOW INCOME 9% TAX CREDIT 54240 |2024|C02 |WH040 |A |1 |56945 |56945 | |2018 market profomraAlso has additional restaurant space & Excess Land, 54286 |2024|C02 |RE035 |C |1 |5023 |3553 | |2019 proforma. 1920 sf storage building. Not full retail rent, 54449 |2024|S05 |RE090 |B |1 |7200 |7200 |LA MICHOACANA MEAT MKT |2019 Proforma, 56438 |2024|S14 |RE025 |C |1 |0 |4102 | |, 56459 |2024|S14 |RE055 |B |1 |7134 |7134 | |2010 income proforma, 56513 |2024|S14 |OF002 |C |1 |1224 |1224 | |2019 Proforma OWNER IS BUILDER., 56668 |2024|G01 |MF020 |C |1 |204 |204 |SANGER MHP | 56750 |2024|S14 |RE025 |C |1 |2000 |2000 | |2017 pro, 56753 |2024|S14 |RE070 |B |1 |6625 |6625 |TRAILDUST STEAKHOUSE |2022 INCOME 56837 |2024|G01 |WH040 |B |4 |66387 |59700 |SANGER STORAGE |EXCESS LAND. Plus 118 RV Parking Spaces(Other Income).Older Buildings have large vacancies., NO CC 56943 |2024|S14 |MF002 |C |1 |8620 |8020 |THE CAITLYN APTS |2015 Proforma, 56954 |2024|S05 |MF002 |B2 |3 |11093 |11093 | |2023 Income. SEE DIRECT CAP. WITH ACCTS 256699 AND 56972 56979 |2024|S14 |RE002 |B |1 |1920 |1920 | |2009 PROFORMA, 56989 |2024|S14 |OF010 |C |1 |1222 |1222 | |, 57083 |2024|S14 |OF020 |C |1 |1950 |1950 | |2014 Proforma. L:B Ratio is 11 which is twice the normal, 57115 |2024|S05 |MF025 |C |6 |3840 |3700 | |2023 INCOME/EXP 57223 |2024|S14 |RE040 |C |1 |2800 |2800 |DAIRY QUEEN |Updated 2014, 57235 |2024|S14 |RE090 |C |1 |0 |18960 |BURRUS GROCERY |2018 proforma, 57392 |2024|S14 |WH060 |C |1 |4000 |4000 | |, 57837 |2024|S05 |MF025 |B2 |3 |5040 |5040 | |2023 RENT ROLL 57844 |2024|S14 |MF002 |B2 |5 |25654 |20342 |Aspen Apts |2023 P&L ONLY 57919 |2024|G01 |SC045 |B |2 |4224 |4100 |S&J PHARMACY |2023 Income 57924 |2024|S14 |MF002 |B2 |5 |25654 |20342 |Aspen Apts |2023 P&L ONLY 57943 |2024|G01 |FL020 |C |3 |21108 |21108 | |2023 - OWNER OCCUPIED 57982 |2024|S14 |MF025 |C |1 |3564 |3564 |4-PLEX |2023 RENT ROLL & INCOME 2022 RENT ROLL + INCOME / EXPENSE 57986 |2024|S14 |MF002 |C |1 |2836 |2836 | |2019 Income proforma, 58038 |2024|S14 |OF020 |B |1 |1080 |1080 | |, 58433 |2024|S14 |RE055 |C |1 |1120 |1211 |SANGER INSURANCE |NULL 58441 |2024|S14 |OF020 |C |1 |0 |1080 | |per owner, 58485 |2024|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 |2024|G01 |WH060 |B |1 |17000 |15000 | |2008 Income on whse, 58639 |2024|S14 |OF020 |C |1 |1380 |1380 | |, 58640 |2024|S14 |MF002 |C |1 |1892 |1892 | |2019 Income proforma, 58670 |2024|S14 |MF002 |A |4 |17696 |17696 |BERKSHIRE TOWNHOMES |2023 INCOME 58673 |2024|S14 |OF002 |B |1 |0 |900 | |, 58680 |2024|S14 |MF002 |C |1 |7920 |7920 |PECAN PLACE |2023 Income 58681 |2024|S14 |MF002 |A |4 |17696 |17696 |BERKSHIRE TOWNHOMES |2023 INCOME 58695 |2024|G01 |FL020 |C |3 |6684 |6300 |R&T ELECTRIC |NULL 58697 |2024|S14 |OF002 |C |1 |1152 |1152 | |2015 Proforma, 2014- $750 month. 58699 |2024|G01 |SC045 |C |3 |0 |6976 | |proforma, 1/5/12 NO INFORMATION ON COSTAR OR LOOPNET 58701 |2024|S14 |RE085 |C |1 |2500 |2500 |BOLIVAR ST BBQ |2019 Income, 58704 |2024|S14 |OF002 |B |1 |0 |736 | |, 58706 |2024|S14 |RE085 |C |1 |1440 |1440 | |, 58721 |2024|S14 |RE085 |C |1 |2200 |2200 | |2008 INCOME, 58724 |2024|S14 |RE085 |C |1 |7500 |7500 | |WELDING SHOPOWNER OCCUPIED, 58769 |2024|S14 |AA001 |C |1 |2250 |2250 |LE BLUEBONNET BOUTIQUE |2019 Income Proforma, 58771 |2024|G01 |SC045 |C |3 |11428 |11428 | |2023 Income. Proforma expenses. Actual Rents 58772 |2024|G01 |RE080 |B |1 |11100 |10500 |UPTOWN CREAMERY |NULL 58774 |2024|G01 |RE080 |B |1 |11100 |10500 |UPTOWN CREAMERY |NULL 58784 |2024|S14 |RE085 |C |1 |8800 |8800 |BABES/GYPSY COWGIRL |2019 Income Proforma, 58802 |2024|S14 |RE085 |C |1 |5625 |5625 | |2022 INCOME PROFORMA. 100% VACANT. ASKING RENTS $10 + UTIL 58817 |2024|S14 |RE085 |C |1 |2250 |2250 |GIGI'S CAFE |2022 income 58819 |2024|G01 |RE085 |C |1 |2125 |2375 | |NULL 58852 |2024|S14 |OF002 |B |1 |768 |768 | |, 58860 |2024|S14 |RE085 |C |1 |5000 |5700 |BARBER SHOP & GUIDING HANDS |NULL 58864 |2024|S14 |RE085 |C |1 |21601 |12663 |WILFONG OFFICE |2022 RENT ROLL & EXPENSES VERBAL 58870 |2024|S14 |RE085 |C |1 |21601 |12663 |WILFONG OFFICE |2022 RENT ROLL & EXPENSES VERBAL 58877 |2024|G01 |WH040 |C |5 |34596 |32460 |LAKEVIEW STORAGE |NLA = 55,615 SF. 32,460 SF FOR MINI STG & 23,155 SF FOR OUTSIDE PARKING PER 2023 OWNER SURVEY. 58926 |2024|S14 |OF002 |B |1 |1934 |1736 | |, 58957 |2024|S05 |MF025 |C |4 |2956 |2956 |4-PLEX |NULL 59144 |2024|S14 |RE025 |C |1 |2122 |1792 | |, 59731 |2024|G01 |RE055 |C |1 |1560 |1200 |H&R BLOCK |2022 Income 59743 |2024|S14 |RE010 |B |1 |5367 |5367 |GNB BANK |2015 proforma, 59764 |2024|G01 |MF020 |C |5 |84022 |168 |McClains Campsite |ADD Excess Land & Commercial buildings at Cost ($, 59769 |2024|G01 |WH040 |C |4 |9751 |9751 | |2018 Market, 59901 |2024|G01 |MF021 |C |1 |11314 |163 |WAGON MASTERS RV PARK |2023 INCOME 59905 |2024|G01 |MF021 |C |1 |11314 |163 |WAGON MASTERS RV PARK |2023 INCOME 59981 |2024|C02 |RE055 |B |1 |6036 |6036 |NATIONAL IMPORTS |Owner Occupied, 60102 |2024|G01 |SC045 |C |3 |8750 |8750 |STRIP CENTER |2024 - OWNER OCCUPIES SUITES 100, 400, 500 & 600. 60266 |2024|G01 |WH060 |B |1 |5000 |3750 | |2024-2023 income provided. 2023 PROFORMA PLUS EXCESS LAND AT DISCOUNT DUE TO FLOOD AND FENCE 60288 |2024|G01 |MF021 |C |1 |2222 |32 |Indian Village Camp Ground |2022 PROFORMA - SEE DIRECT CAP. PER OWNER $400/SPACE. OWNER PAYS WATER AND SEWER. NO AMENITIES. 60296 |2024|S14 |RE055 |B |1 |4480 |4480 |GRANITE HUGGERS |2022 RENT PER OWNER 60332 |2024|G01 |WH040 |C |4 |34981 |34981 | |2024-2023 rent, I/E provided. 2022 PROFORMA. SEE DIRECT CAP. RENTAL HOUSE 2ND INCOME. 60333 |2024|S14 |OF020 |C |1 |1716 |1716 | |2015 proforma, 60371 |2024|G01 |SC045 |C |3 |7720 |7720 |SPRINGER CENTER 1 |2019 PROFORMA, 60585 |2024|G01 |WH060 |A |2 |5864 |5864 | |2022 INCOME. 60620 |2024|G01 |MF020 |A |1 |15146 |16 |BAR W MOBILE HOME PARK |2023 INCOME. 60698 |2024|S11 |MF025 |A |1 |19066 |16906 | |2023 INCOME/EXP. 60768 |2024|G01 |WH040 |C |3 |10800 |8550 |A PLACE 4 SPACE |TY 2024 - OWNER NOTED HE LOST 1,050 SF DUE TO TXDOT ROW. 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/SP 61121 |2024|S14 |MF002 |A |4 |16640 |17872 |16 UNIT APTS |NULL 61400 |2024|G01 |RE085 |B |3 |2240 |2240 | |NULL 61422 |2024|S14 |RE085 |A |1 |13017 |10622 | |2023 INCOME 61426 |2024|S14 |OF020 |C |1 |4510 |4510 | |, 61431 |2024|S14 |MF002 |B2 |5 |7344 |7344 |8 UNIT APTS |2023 income, No rent roll 61463 |2024|S14 |WH040 |B |1 |4000 |4000 | |, 61486 |2024|S14 |RE085 |A |1 |2700 |2700 | |2019 income proforma, 61537 |2024|S14 |OF020 |C |1 |896 |896 | |, 61539 |2024|S14 |AA001 |C |1 |8050 |6240 | |, 61545 |2024|G01 |RE085 |B |3 |3380 |2080 | |2023 Rent 61556 |2024|G01 |SC045 |B |1 |4040 |4040 |CSTORE W/GAS |2024 Rents from survey letter for taco stand inside of C-Store and Donuts next door. 61657 |2024|G01 |SC045 |C |3 |4800 |4800 |VENTURE CNTER |2022 INC, 61717 |2024|S14 |OF002 |B |1 |1968 |2592 | |, 62023 |2024|S08 |RE025 |B |1 |0 |4122 | |2013 proforma, 62084 |2024|S08 |OF020 |B |1 |6659 |6259 | |2019 Proforma, 62118 |2024|C02 |AA001 |A |1 |3773 |3773 | |2022 INCOME. WORKED IN DIRECT CAP 62144 |2024|G01 |MF021 |C |1 |6104 |169 |Destiny Dallas |2023 INCOME. Valued with R170252and R62197 62217 |2024|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 |2024|S08 |AA001 |B |1 |696 |696 | |Excess Land, 62231 |2024|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 |2024|S05 |AA001 |C |1 |5362 |5400 | |, 62236 |2024|S08 |OF015 |B |1 |6486 |6486 | |2019 INCOME PROFORMA. 100% Vacant, 62245 |2024|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 |2024|S08 |RE025 |B |1 |2800 |2800 | |, 62257 |2024|G01 |MF020 |A |1 |1588 |148 |LAKE HAVEN ESTATES MHP |2023 ACTUALS PROVIDED. 4/11/2024 - RENT ROLL SHOWS 148 SPACES. 62278 |2024|S08 |OF002 |B |1 |1680 |1680 | |, 62285 |2024|G01 |WH040 |C |3 |6720 |8160 | |2023 I/E Atmos 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 |2024|S08 |RE055 |A |1 |6240 |6240 |Buckeye Liquor |2017 proforma, 62289 |2024|S08 |OF020 |B |1 |1981 |1981 | |2017 Proforma, 62291 |2024|G01 |SC045 |C |2 |9200 |9896 |STRIP CENTER |OWNER OCCUPIES 7046 FT SEE FIELD NOTES- 62310 |2024|C02 |AA001 |A |1 |5400 |5400 | |2024 Proforma OWNER OCCUPIED 62326 |2024|G01 |MF020 |A |1 |70 |70 | |2023 INCOME & 2024 PROFORMA FROM OWNER STATED RENT, OCC AND INC 70 TOTAL SPACES - 17 MH AND 53 RV 62354 |2024|S05 |OF002 |B |1 |2544 |1644 | |, 62357 |2024|G01 |MF015 |A |5 |29895 |29880 |SHADY SHORE APT |2023 INCOME/EXP. 62376 |2024|G01 |SC045 |A |2 |9450 |9492 |STRIP CENTER | 2023 INCOME/EXP 62383 |2024|G01 |SC045 |C |3 |23160 |23160 |LAKELAND CITIES S/C |2023 RENT ONLY IN ACTUALS. HIGH VACANCY. 62409 |2024|G01 |SC045 |C |3 |4800 |4800 |STRIP CENTER |NULL 62412 |2024|S05 |OF002 |B |1 |2376 |2376 | |, 62425 |2024|S08 |OF002 |B |1 |3407 |3198 | |, 62433 |2024|S08 |OF002 |B |1 |2756 |2756 | |2018 proforma, 62448 |2024|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 |2024|S08 |WH060 |C |1 |3200 |3200 | |2023 PROFORMA PLUS EXCESS LAND. OWNER STATES TENANT PAYS $2600/MONTH. OWNER PAYS EXPENSES 62584 |2024|S05 |MF002 |C |1 |6384 |6384 |OAKWOOD TERRACE APTS |2019 Income Proforma Income 6 1bdrm rents for 525, 2- 2bdrm at 625., 62629 |2024|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 |2024|S08 |RE040 |A |1 |1440 |1440 |SONIC |2019 Proforma, 62646 |2024|S08 |RE055 |B |1 |2132 |2132 |LINNYBIRD BAKE SHOP |2023 I/E 62652 |2024|S08 |AA001 |A |1 |14 |14 |BROWN MHP |, 62661 |2024|S08 |RE055 |B |1 |8000 |8000 |DOLLAR GENERAL STORE #4692 |2009 PROFORMA, 62664 |2024|S08 |RE025 |B |1 |2880 |2880 | |2019 Proforma, 62668 |2024|G01 |SC045 |C |1 |9960 |9240 |STRIP CENTER |2023 INCOME ONLY NO EXPENSES 62698 |2024|C02 |AA001 |B |2 |45707 |45707 | |2018 proforma, 62700 |2024|C02 |AA001 |B2 |1 |49913 |49913 | |, 62702 |2024|C02 |AA001 |B |2 |45707 |45707 | |2018 proforma, 62703 |2024|C02 |AA001 |B2 |1 |49913 |49913 | |, 62706 |2024|C02 |AA001 |B |2 |45707 |45707 | |2018 proforma, 62709 |2024|C02 |AA001 |B |2 |45707 |45707 | |2018 proforma, 62710 |2024|C02 |AA001 |B |2 |45707 |45707 | |2018 proforma, 62711 |2024|C02 |AA001 |B |2 |45707 |45707 | |2018 proforma, 62712 |2024|C02 |AA001 |B |2 |45707 |45707 | |2018 proforma, 62713 |2024|C02 |AA001 |B |2 |45707 |45707 | |2018 proforma, 62715 |2024|C02 |AA001 |B |2 |45707 |45707 | |2018 proforma, 62729 |2024|C02 |AA001 |B2 |1 |49913 |49913 | |, 62847 |2024|S08 |AA001 |A |1 |1 |1 | |, 62849 |2024|S08 |MF020 |B |1 |1125 |5 | |, 62873 |2024|S08 |OF002 |B |1 |2044 |2044 | |, 62878 |2024|S08 |OF002 |B |1 |2012 |2012 | |, 62940 |2024|S08 |OF002 |C |1 |1282 |1282 | |, 62953 |2024|S08 |OF020 |C |1 |3212 |2000 | |2012 income, 62954 |2024|S08 |OF020 |C |1 |2800 |2800 | |2019 income proforma, 63940 |2024|G01 |WH040 |C |3 |7200 |7600 |Sto N Go |2019 Market Proforma.- Actuals 48 Units, 64027 |2024|S08 |RE090 |C |1 |3200 |3200 |ENRIQUES PLACE |, 64041 |2024|S08 |OF002 |B |1 |1036 |1036 | |USED AS A SANDWICH SHOP, 64043 |2024|S08 |AA001 |C |2 |2300 |2300 | |, 64046 |2024|S08 |OF002 |C |1 |3892 |3892 | |2019 Proforma, 64096 |2024|S08 |RE070 |C |1 |3322 |3322 |BBQ |2007 INCOME, 64197 |2024|G01 |MF020 |B |2 |10 |10 |LAKE DALLAS MHP |NULL 64198 |2024|S14 |OF002 |B |1 |1938 |1938 | |, 64254 |2024|G01 |MF020 |B |2 |2156 |16 | |RENT RATE ONLY. NO RR OR EXP. 64280 |2024|G01 |MF020 |B |2 |1352 |20 |DOUBLE ROCK MHP |2023 RENT RATE ONLY NO EXP OR RR 64344 |2024|G01 |MF020 |A |1 |1862 |14 | |NULL 64442 |2024|S11 |WH025 |B |1 |74283 |61667 | |2017 proforma-includes 64442, 64445 |2024|G01 |MF021 |C |3 |4697 |48 |LAKE RAY ROBERTS RV PARK |2023 INCOME -DC 64927 |2024|G01 |SC001 |A |1 |153737 |188516 |TRINITY VALLEY |2023 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 |2024|G01 |SC001 |A |1 |153737 |188516 |TRINITY VALLEY |2023 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 |2024|G01 |MF001 |B2 |3 |405668 |369176 |BELLA VISTA APARTMENTS |2023 INCOME/EXP. CMBS DATA. RENT ONLY IN ACTUAL. SOLD 3/2022 65064 |2024|G01 |MF001 |B2 |2 |255538 |209289 |VILLA SIENA APTS |2023 INCOME/EXP 65177 |2024|S05 |RE030 |B |1 |6000 |6000 |COUNTRY KIDDIE BARN |2023 INCOME PROFORMA PLUS EXCESS LAND. 65548 |2024|C02 |AA001 |A |1 |0 |0 | |, 65629 |2024|G01 |FL020 |A |1 |53200 |56375 |ARGYLE BUSINESS CENTER |2023 INCOME 65744 |2024|S05 |OF002 |B |1 |1264 |1264 | |, 65753 |2024|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 |2024|S05 |MF002 |B2 |4 |32448 |32832 |HUNDLEY SHORES APTS |2023 I/E + RENT ROLL 65862 |2024|S05 |MF002 |B2 |4 |32448 |32832 |HUNDLEY SHORES APTS |2023 I/E + RENT ROLL 65863 |2024|S05 |MF002 |B2 |4 |32448 |32832 |HUNDLEY SHORES APTS |2023 I/E + RENT ROLL 65864 |2024|S05 |MF002 |B2 |4 |32448 |32832 |HUNDLEY SHORES APTS |2023 I/E + RENT ROLL 65865 |2024|S05 |MF002 |B2 |4 |32448 |32832 |HUNDLEY SHORES APTS |2023 I/E + RENT ROLL 65866 |2024|S05 |MF002 |B2 |4 |32448 |32832 |HUNDLEY SHORES APTS |2023 I/E + RENT ROLL 65867 |2024|G01 |SC045 |C |2 |11111 |11000 |HUNDLEY VILLAGE |NULL 66063 |2024|G01 |SC045 |B |1 |4160 |4160 |STRIP CENTER |2022 PROFORMA, 3/18 CS SHOWS FOR SALE $1,600,000 66069 |2024|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 |2024|S08 |OF002 |B |1 |1936 |936 | |, 66411 |2024|G01 |SC045 |C |3 |4525 |4525 |STRIP CENTER |2023 VERBAL I&E FROM OWNER. 66533 |2024|G01 |MF020 |B |2 |12 |12 | |2017 proforma, 66587 |2024|G01 |MF020 |B |2 |8 |8 |HOWARD MHP |2022 - PROFORMA. WORK W/66592 66592 |2024|S05 |MF002 |C |5 |2089 |2080 | |2022 - INCOME PROFORMA. APTS. MOBILE HOMES CARRIED ON 66587. 66860 |2024|S05 |OF002 |B |1 |1064 |1064 | |, 66861 |2024|S05 |OF002 |B |1 |6936 |6936 | |, 66862 |2024|S05 |OF002 |B |1 |6936 |6936 | |, 66863 |2024|S05 |OF002 |B |1 |6936 |6936 | |, 66941 |2024|S05 |OF020 |A |1 |1302 |1302 | |2015 Proforma, 66943 |2024|S05 |OF020 |C |1 |1356 |1356 |INDEPENDET TITLE BLDG |2015 proforma, 66948 |2024|S05 |RE085 |B |1 |1375 |1375 | |2015 income, 67067 |2024|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 |2024|S05 |OF015 |A |1 |21251 |19300 | |2023 RENT ROLL 6/1/2023. proforma worked for 2024. 67114 |2024|S05 |AA001 |B |1 |4743 |4743 | |2009 income, 67583 |2024|C02 |RE010 |B |1 |3032 |3032 |TEXANS CREDIT UNION |, 67601 |2024|S05 |WH060 |B |1 |23676 |20610 | |2012 INCOME PROFORMA. CONSTRUCTION COST (W/0 ENTREPRENURAL PROFIT) $380K - OWNER BUILT., 67713 |2024|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 |2024|G01 |WH040 |B |5 |41150 |316181 |A - AFFORDABLE SELF STORAGE |2023 INCOME AND EXP NLA = 316,181. EXCLUDING OPEN AIR PARKING. 68055 |2024|G01 |MF020 |B |2 |2312 |18 | |2023 NEW RV STORAGE/PARKING INCOME NEEDS ADDED. OPEN AIR RV STG/PARKING INCLUDED AS EXCESS LAND. 68144 |2024|S11 |WH025 |C |1 |14240 |26440 | | EXCESS LAND OF 144845 FT @ .65/FT, 68448 |2024|G01 |WH060 |B |2 |5768 |5768 | |NULL 68521 |2024|S11 |WH060 |B |1 |20112 |20112 |SOUTHWEST TRENT TECH |2019 proforma, 68532 |2024|G01 |MF021 |C |2 |475 |22 |Catherine Branch MHP |2023 Income 68596 |2024|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 |2024|S11 |OF010 |B |1 |3706 |3706 | |2009 proforma, 68687 |2024|S11 |MF020 |B |1 |1573 |130 |Northlake Village RV & MHP |2013 proforma, 68694 |2024|S11 |RE025 |B |1 |4520 |4640 |ENTERPRISE |, 2014 Listed $560,000,VACANT FOR SEVERAL YEARS NOW. TANKS HAVE BEEN REMOVED.1/16/2014 68775 |2024|G01 |WH040 |B |5 |52425 |43425 |HILLTOP RV & BOAT STORAGE |NULL 68848 |2024|S11 |RE025 |B |1 |2107 |1323 | |, 68876 |2024|G01 |MF020 |A |2 |1752 |36 |Villager MHP |2023 INCOME NO EXP. (corrected spaces from 28 to 36), 68914 |2024|S11 |WH060 |B |1 |10200 |10200 | |2019 Income, LEASE IS A 60 MONTH LEASE. 1/1/2016 THROUGH 12/31/2020 68937 |2024|S11 |WH001 |B |1 |13000 |13000 | |2018, 69045 |2024|G01 |RE025 |A |1 |11920 |11920 |PARIDISE LIQUER STORE |2017 pro, 69106 |2024|S11 |OF015 |C |1 |6090 |6090 | |2022 PROFORMA 69191 |2024|S11 |OF010 |C |1 |2314 |2314 | |, 69252 |2024|S11 |RE070 |C |1 |2305 |1680 |MARGARITA'S MEXICAN RESTAURANT |2015 proforma, 69254 |2024|S11 |RE025 |B |1 |1653 |1652 | |2015 proforma, 69255 |2024|S11 |RE085 |C |1 |3174 |3174 | |2015 pro, 69258 |2024|S11 |RE085 |C |1 |1236 |1236 | |, 69260 |2024|S11 |RE085 |C |1 |3150 |3150 | |2015 INCOME, 69261 |2024|S11 |AA002 |C |1 |1356 |1356 | |, 69264 |2024|S11 |WH060 |C |1 |9054 |9054 | |2018 PROFORMA, 2018 PER OWNER RENT IS $3,000 69267 |2024|S11 |RE085 |C |1 |1188 |1188 | |2015 pro, 69269 |2024|S11 |RE085 |C |1 |1100 |1100 | |2015 pro, 69270 |2024|S11 |RE085 |C |1 |2600 |2600 | |2019 Proforma, 69271 |2024|S11 |AA001 |C |1 |2832 |2832 | |, 69272 |2024|S11 |RE085 |C |1 |1940 |1940 | |2019 income, 69329 |2024|G01 |WH060 |B |3 |2800 |2800 | |2023 Rent for barber shop is $1,290 for approximately 800SF. 69377 |2024|S11 |OF002 |B |1 |4312 |4312 | |NULL 69380 |2024|S11 |OF002 |B |1 |4312 |4312 | |NULL 69403 |2024|S11 |RE010 |C |1 |6974 |6974 |JUSTIN STATE BANK |, 69448 |2024|G01 |SC045 |C |1 |3000 |3000 |STRIP CENTER |2023 I/E 69465 |2024|S11 |FL025 |C |1 |6120 |6120 | |, 69500 |2024|S11 |RE025 |B |1 |2668 |2668 | |, 69515 |2024|S14 |MF002 |C |1 |8992 |8992 |Trail Creek Apts |2024 PROFORMA. 4 69525 |2024|S11 |WH060 |C |1 |7920 |4400 | |2008 INCOME FOR ONLY 4400SF OF BLDG THE REST OF BLDG IS OCCUPIED BY TENANT, 69527 |2024|S11 |WH060 |A |1 |4000 |4640 | |, 69577 |2024|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 |2024|S11 |RE035 |B |1 |6708 |6708 |ROANOKE PHARMACY |2019 Income Proforma, 69749 |2024|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 |2024|S11 |RE005 |B |1 |6900 |7200 | |, 69885 |2024|C02 |WH060 |C |1 |7000 |7000 | |, 69904 |2024|S11 |WH060 |A |1 |4000 |4704 | |, 69909 |2024|G01 |WH060 |C |1 |4000 |4000 | |NULL 70003 |2024|S05 |MF025 |C |5 |3196 |3200 |4-PLEX |2020 PROFORMA IN DIRECT CAP. 70658 |2024|G01 |AA001 |B |1 |15436 |11800 | |2022 INCOME. WAREHOUSES TOTAL 11,800 SF 70686 |2024|G01 |MF015 |A |3 |19962 |19962 |LEUTY AVENUE APTS |2023 INCOME/EXP. SUBSIDIZED. RENTAL RATE SET BY GOVT 70737 |2024|S14 |MF002 |C |1 |19592 |19592 |JUSTIN PLACE APTS |2022 INCOME & EXPENSE - RENT ROLL 70801 |2024|G01 |MF021 |C |1 |5220 |40 |COUNTRYSIDE RV RESORT |2022 PROFORMA, PER WEBSITE07/2022: NIGHTLY = $50, WEEKLY = $250, MONTHLY = $650 71376 |2024|S11 |OF002 |B |1 |0 |1268 |NIEVES |2019 Proforma, 71393 |2024|S11 |OF002 |A |1 |0 |1150 |HIDDEN DOOR MED SPA |2019 pro, 71438 |2024|G01 |WH060 |B |2 |5890 |5890 |LEGACY STONE |2023 PROFORMA 71439 |2024|S11 |RE070 |A |1 |5351 |5351 |HARD EIGHTS |, PER SALE-PATIO AREA INCLUDED 71442 |2024|S11 |OF002 |B |1 |1488 |1488 |VALENTINE PHYSICAL THERAPY |2019 Proforma, 71447 |2024|S11 |OF002 |B |1 |995 |995 | |, 71496 |2024|G01 |WH060 |B |1 |9375 |9375 | |2022 INCOME 71532 |2024|S11 |OF002 |B |1 |1344 |1344 | |, 71541 |2024|S11 |OF002 |B |1 |688 |788 | |NULL 71571 |2024|S11 |OF002 |B |1 |1120 |1120 | |2019 INCOME, 71754 |2024|S11 |RE085 |C |1 |948 |851 |OAK STREET PIE |2014 proforma, 71815 |2024|S11 |RE070 |A |1 |4972 |4972 |BABE'S |, 71895 |2024|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 |2024|S11 |OF020 |B |1 |1024 |1024 | |2013 Proforma, 71918 |2024|G01 |OF020 |B |1 |5880 |5880 | |2023 Market Proforma.OWNER OCCUPIED. PRIOR NOTES INDICATE THIS IS OFFICE NOT FLEX, 71949 |2024|G01 |OF020 |B |1 |2600 |2600 | |2024 PROFORMA 71951 |2024|S11 |OF020 |B |1 |2918 |2910 | |2024 PROFORMA 71960 |2024|C02 |RE055 |C |1 |4000 |4000 |NORTH TEXAS CHARITIES |, 71970 |2024|C02 |AA001 |A |1 |4645 |4645 |Cajin Jacks |2019 income, 71983 |2024|G01 |SC045 |B |1 |4680 |4200 | |2023 INCOME ONLY NO EXP 72266 |2024|G01 |SC045 |A |3 |2948 |2948 |THE MARKET AT ROANOKE |NULL 72272 |2024|S11 |OF002 |B |1 |1403 |1403 | |Value in Land, FOR SALE 3/16 $549,000 72286 |2024|S11 |OF002 |B |1 |1900 |1900 | |, 72302 |2024|S11 |OF002 |B |1 |3389 |2589 | |, 72310 |2024|G01 |SC045 |C |1 |8538 |8400 |STRIP CENTER |NULL 72382 |2024|S11 |OF002 |B |1 |1491 |1491 |HAYNES & ASSOCIATES |, 72388 |2024|S11 |OF002 |B |1 |1400 |1400 |FOSSIL ROCK SUITES |2023 ACTUALS PROVIDED BUT DOES NOT INLCUDE SQUARE FOOTAGE 72492 |2024|S11 |OF002 |B |1 |1320 |1320 | |, 72502 |2024|S11 |OF002 |B |1 |956 |956 |NY LIFE SECURITIES |, 72516 |2024|S11 |OF002 |B |1 |1100 |1800 |COPPER COTTAGE STUDIO |2015 Proforma, 72597 |2024|S11 |OF002 |B |1 |828 |828 |DFW Legacy Real Estate |, 72618 |2024|S11 |OF020 |B |1 |1500 |1500 |WADE TRIM |2021 PROFORMA. CO-STAR MAY 2020 ASKING $19.92 NNN 72622 |2024|G01 |SC045 |C |1 |18712 |18690 |STRIP CENTER |2023 PROFORMA 72626 |2024|S11 |OF020 |B |1 |5592 |5092 | |2022 PROFORMA 72628 |2024|S11 |OF002 |B |1 |744 |744 |ROANOKELICIOUS |, 72656 |2024|G01 |SC045 |C |2 |4100 |4100 |DENTON APPLIANCE |2017 INCOME PROFORMA, 72842 |2024|G01 |MF020 |A |2 |1512 |73 |GREENHILL ESTATES MHP |2023 Income 73130 |2024|G01 |WH015 |B |2 |294078 |295548 |TRINITY MILLS DIST CENTER #7 |2023 I/E + RR 73132 |2024|G01 |FL020 |C |1 |24429 |23925 |FRANKFORD TRADE CENTER |2023 PROFORMA. 61% Office, 2018- Avg asking rent $7 MG 73133 |2024|G01 |WH060 |B |1 |18750 |18750 |PITMAN PLUMBING |2023 INC/EXP 73210 |2024|S09 |WH060 |B |1 |43790 |41150 | |, 73315 |2024|S09 |RE085 |C |1 |3600 |4000 | |2012 Income, 73360 |2024|S11 |AA001 |A |1 |8422 |5400 |THE CLASSIC |2023 INCOME - ACTUAL EXPENSES ARE HIGH- USED OFC MARKET 73620 |2024|S11 |AA002 |B |1 |3776 |3776 | |, 73944 |2024|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 |2024|G01 |WH015 |A |2 |117000 |102164 |LEWISVILLE WAREHOUSE |2022 INCOME. 74022 |2024|G01 |WH015 |A |2 |104000 |102820 |WARHOUSE |2023 INCOME 74027 |2024|G01 |FL020 |B |3 |256000 |256000 | |NULL 74097 |2024|S09 |OF002 |B |1 |2094 |2094 | |, 74292 |2024|G01 |FL020 |C |2 |11000 |11000 | |2023 INCOME - 11 UNITS - LOW RENTS 74305 |2024|G01 |FL020 |C |2 |10000 |10000 | |2023 INCOME - 10 UNITS- LOW RENT 74315 |2024|G01 |FL020 |C |2 |11000 |11000 | |2023 INCOME - 11 UNITS 74411 |2024|S09 |OF020 |B |1 |11256 |10840 | |, 74436 |2024|G01 |FL020 |C |1 |1600 |2400 | |2023 I/E 1/3 WHSE SPACE, 74449 |2024|G01 |SC045 |B |3 |10431 |10576 |LEWISVILLE VALLEY PKWY CENTER |2022 INCOME 74584 |2024|G01 |SC020 |B |2 |57876 |58111 |VALLEY SQUARE SHOPPING CENTER |2023 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 |2024|G01 |SC020 |B |2 |57876 |58111 |VALLEY SQUARE SHOPPING CENTER |2023 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 |2024|G01 |SC020 |B |2 |57876 |58111 |VALLEY SQUARE SHOPPING CENTER |2023 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 |2024|G01 |SC020 |B |2 |57876 |58111 |VALLEY SQUARE SHOPPING CENTER |2023 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 |2024|S09 |RE040 |A |1 |2851 |2851 |WENDYS |AA75 not include in NRA, 74937 |2024|S05 |SC010 |C |1 |85816 |86396 |HOBBY LOBBY |2019 income, 75078 |2024|S05 |MF006 |C |4 |9576 |10116 |FRENCH QUARTER APTS |2022 INCOME / EXPENSE + RENT ROLL 75207 |2024|S05 |SE010 |B |1 |29096 |29096 | |, 75209 |2024|S05 |WH060 |A |1 |5600 |5600 | |, 75239 |2024|S05 |OF020 |B |1 |3424 |3424 | |2014 proforma, 75246 |2024|S05 |MF002 |B2 |5 |28736 |28620 |CRESCENT APTS |2023 I/E 75253 |2024|G01 |SC045 |C |1 |3000 |3000 |COYOTES SALON SPA & BOUTIQUE |NULL 75256 |2024|S14 |WH060 |B |1 |5004 |4792 | |2013 proforma., per rent next door. This is larger facility 75281 |2024|S05 |OF010 |C |1 |41516 |37767 | |2023 INCOME, R43476 & R43524 IS PARKING FOR THIS PROPERTY. OCC. 75% 1/1/18 AND 66% 1/1/19., 75290 |2024|G01 |MF001 |B1 |4 |557502 |481682 |TIDES ON THE TRINITY |2023 INCOME - WORKED W/R75290 75295 |2024|G01 |MF001 |B1 |1 |287002 |287002 |Vail Apts |2023 INCOME 75309 |2024|S08 |WH015 |B |1 |0 |249600 | |, 75310 |2024|G01 |FL020 |C |3 |88518 |74000 |Off/Whse |OWNER OCCUPIED., 2018 SALE IS SALE-LEASEBACK 75320 |2024|G01 |SC045 |B |3 |6840 |6840 |STRIP CENTER |2023 Rent Roll 75323 |2024|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 |2024|G01 |MF001 |B2 |2 |318901 |264824 |PARC LAKE APTS |2023 I/E + RENT ROLL 75347 |2024|G01 |WH040 |C |3 |3300 |27500 | |2018 Market Profoma, 75456 |2024|G01 |FL020 |C |1 |8352 |8352 | |NULL 75616 |2024|S05 |AA001 |B |1 |0 |11012 | |, 75721 |2024|S09 |HC030 |C |1 |32197 |32197 | |2014 Proforma, 75789 |2024|G01 |OF015 |B |1 |19526 |18700 | |2019 income. Rent roll only, 75909 |2024|S14 |RE085 |C |1 |21601 |12663 |WILFONG OFFICE |2022 RENT ROLL & EXPENSES VERBAL 76159 |2024|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 |2024|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 |2024|S05 |MF025 |C |2 |4560 |4560 | |2023 PROFORMA IN DIRECT CAP. PARTIAL YEAR INCOME DUE TO SALE? 76189 |2024|S05 |OF020 |C |1 |9920 |9760 | |2023 PROFORMA. 5,000 OWNER OCC 76226 |2024|C02 |AA001 |B |2 |45707 |45707 | |2018 proforma, 76227 |2024|C02 |AA001 |B |2 |45707 |45707 | |2018 proforma, 76290 |2024|G01 |SC045 |C |3 |4464 |4464 |RETAIL STRIP |2022 PRO FORMA 76298 |2024|S05 |OF020 |C |1 |1456 |1456 | |, 76299 |2024|S05 |OF002 |C |1 |1292 |1292 | |2012 Proforma, 76324 |2024|G01 |WH060 |B |1 |2400 |2400 |GARRISON PLUMBING |2023 PROFORMA 76353 |2024|G01 |FL020 |B |1 |33808 |31400 |FRONTIER/MHMR |2023 INCOME / 2023 PROFORMA 76388 |2024|S05 |RE055 |C |1 |2135 |2135 |GIGI'S VAPOR & SMOKE SHOP |2010 income, 76395 |2024|G01 |SC045 |A |3 |18292 |17346 |UNIVERSITY PLAZA |2023 INCOME 76417 |2024|S05 |RE055 |C |1 |1750 |1750 | |Property is currently unleased, 76521 |2024|G01 |MF001 |B1 |2 |323653 |304430 |PARK AT FLOWER MOUND |2023 INCOME 76526 |2024|G01 |MF015 |A |5 |31849 |29000 |PILOT POINT APTS |2023 Income. LURA & USDA. 20 1-bed. 20 2-bed, 76532 |2024|S05 |MF002 |C |3 |5304 |5304 | |2023 INCOME 76750 |2024|G01 |WH040 |C |3 |49656 |57595 |KRUM SELF STORAGE |2023 INCOME 76785 |2024|S05 |MF025 |B2 |5 |4650 |4650 |4-PLEX |2023 Proforma, 76786 |2024|S05 |MF025 |B2 |4 |3816 |3816 | |, 76787 |2024|S05 |MF025 |B2 |4 |3816 |3816 | |, 76881 |2024|S09 |WH060 |B |1 |42945 |42260 | |2024 DIRECT CAP. NO DETAIL FROM OWNER/AGENT 76904 |2024|S05 |RE006 |A |1 |4558 |4796 |Kwik Kar Oil & Lube |2018 proforma, 76909 |2024|G01 |WH040 |C |4 |16144 |24394 | |FOR 2019 VALUE POST CERTIFICATION, USED RENT AND I&E, 77542 |2024|G01 |WH040 |C |2 |92615 |91505 | |2023 INCOME 77550 |2024|G01 |SC045 |C |3 |5609 |5440 | |2023 Income 77583 |2024|S14 |MF002 |B2 |5 |9444 |8570 | |NULL 77645 |2024|S05 |OF015 |C |1 |15841 |12204 |HICKORY/OAK OFFICE |2019 proforma, 77868 |2024|S11 |WH001 |B |1 |6240 |6240 | |2017, 77928 |2024|G01 |SC045 |C |1 |5529 |5529 |COTTON PATCH |2019 INCOME. 77945 |2024|S14 |RE075 |C |1 |5671 |4823 | |2011 PROFORMA. 100% VACANT & GAS STATION HAS BEEN VACANT FOR YEARS, 77947 |2024|S10 |RE025 |C |1 |3220 |3220 | |2015 Proforma, 78113 |2024|G01 |FL020 |B |1 |8480 |11092 |OFF/WHSE |2018 Market proforma, 78210 |2024|G01 |SC020 |B |1 |39474 |39520 |SHOPS AT LITTLE ELM |2023 INCOME/EXP 78563 |2024|S10 |WH060 |A |1 |5924 |5924 |Harper Row Home |, 78566 |2024|G01 |WH060 |C |1 |8050 |4900 |WAREHOUSE |RENT $2,000/MO PER OWNER. TENANT PAYS THEIR OWN UTILITIES. 78604 |2024|S14 |OF002 |C |1 |0 |1300 | |, 78634 |2024|S14 |WH060 |B |1 |8500 |8500 |INTEGRITY CAR CARE |, 78851 |2024|C02 |RE040 |C |1 |2457 |2457 |JACK IN THE BOX |2017 Proforma, 78858 |2024|S09 |WH060 |C |1 |16890 |16890 | |2019 Proforma, 78877 |2024|G01 |MF015 |A |2 |140194 |140296 |PETER COLONY APTS |2015 proforma, 78878 |2024|G01 |MF001 |B2 |2 |301964 |294764 |EDENTREE APARTMENT HOMES |2023 - RR SUMMARY. NO INC/EXP DETAIL. NO OTHER INCOME. ADDING AT MARKET. RENT ONLY IN ACTUAL . 78879 |2024|S09 |OF015 |C |1 |16240 |14874 | |2024 PROFORMA. COSTAR SHOWS 100% OCC. LEASING ACTIVITY 2023 78883 |2024|S09 |OF015 |C |1 |12950 |13476 |OFFICE |2014 income. PROPERTY HAS SEVERE FOUNDATION PROBLEMS, 78884 |2024|S09 |OF015 |C |1 |11328 |9280 | |2022 proforma. 2012-tenants paid reimbursments., 4/15- Co* asking $10 NNN. 2020 Rent roll only 78885 |2024|S09 |RE055 |B |1 |10800 |10800 |PPG PAINT |2023 INCOME HALF RETAIL - HALF WHSE SPACE 4/16 CS SHOWS 100% OCC LAST ASKING $8 MG 78887 |2024|S09 |RE005 |A |1 |6121 |6120 |ALL TUNE & LUBE |, 2017-asking lease rate at time of sale $5,700 month 79159 |2024|G01 |WH015 |A |2 |202730 |198919 | |NULL 79167 |2024|G01 |WH015 |B |1 |53718 |53415 | |2023 INCOME/EXP 79320 |2024|G01 |SC001 |A |1 |153737 |188516 |TRINITY VALLEY |2023 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 |2024|S05 |WH060 |B |1 |36144 |36144 | |2024 PROFORMA 79810 |2024|S09 |OF015 |C |1 |28792 |21643 |Edmonds Square |2023 RENT ROLL + I/E -, DOES NOT INCLUDE 17623 79862 |2024|C02 |RE010 |B |1 |10156 |10156 |COMPASS BANK |2010 INCOME W/R122906, 80144 |2024|S09 |WH060 |B |1 |10775 |10775 |Blue Bell |OWNER OCCUPIED, Mostly freezer not typical warehouse. 80150 |2024|C02 |RE025 |A |1 |1767 |967 | |, 80152 |2024|G01 |MF001 |B2 |3 |223495 |215432 |WINDSOR COURT |2023 INCOME 80154 |2024|G01 |MF001 |B2 |2 |210702 |189872 |THE GLEN |2023 INCOME/EXP 80155 |2024|G01 |MF015 |A |2 |140698 |140698 |Stone Creek Apts |, 80160 |2024|G01 |SC045 |C |1 |15675 |16290 |INTER CORPORATE PLAZA |2022 INCOME. 2014 LISTED FOR $2,300,000 WITH NOI @ $161.230 80381 |2024|S09 |RE040 |A |1 |0 |3598 |TACO BUENO |Remodeled 1999, 80382 |2024|S09 |RE070 |A |1 |4995 |4995 |IHOP |, 80525 |2024|C02 |AA001 |B |1 |1193 |1193 | |, 80531 |2024|S05 |MF025 |A |1 |1193 |5000 |4-plex |NULL 80545 |2024|S05 |MF025 |C |1 |1193 |1193 | |, 80557 |2024|S05 |MF002 |C |5 |8222 |8220 |WOODBRIDGE CONDOS |2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80558 |2024|S05 |MF002 |C |5 |8222 |8220 |WOODBRIDGE CONDOS |2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80559 |2024|S05 |MF002 |C |5 |8222 |8220 |WOODBRIDGE CONDOS |2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80560 |2024|S05 |MF002 |C |5 |8222 |8220 |WOODBRIDGE CONDOS |2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80561 |2024|S05 |MF002 |C |5 |8222 |8220 |WOODBRIDGE CONDOS |2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80562 |2024|S05 |MF002 |C |5 |8222 |8220 |WOODBRIDGE CONDOS |2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80563 |2024|S05 |MF002 |C |5 |8222 |8220 |WOODBRIDGE CONDOS |2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80564 |2024|S05 |MF002 |C |5 |8222 |8220 |WOODBRIDGE CONDOS |2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80565 |2024|S05 |MF002 |C |5 |8222 |8220 |WOODBRIDGE CONDOS |2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80566 |2024|S05 |MF002 |C |5 |8222 |8220 |WOODBRIDGE CONDOS |2023 PROFORMA - CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 81590 |2024|G01 |SC055 |B |1 |79641 |74431 |DENTON TOWN CENTER |2023 RENT ROLL ONLY 81670 |2024|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 |2024|G01 |SC030 |C |1 |34459 |34459 |BIG LOTS/RETAIL STRIP |BIG LOTS AND RETAIL STRIP, NEED ACTUAL INCOME. - NOT COMP TO 81670 81679 |2024|S05 |RE005 |A |1 |9120 |8500 |MIDAS |2019 INCOME, 81681 |2024|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 |2024|S05 |RE040 |A |1 |3912 |3912 |BURGER KING |, 81693 |2024|S05 |RE005 |B |1 |4242 |4242 |DISCOUNT TIRE |, 81699 |2024|G01 |SC055 |B |1 |79641 |74431 |DENTON TOWN CENTER |2023 RENT ROLL ONLY 81844 |2024|S05 |MF002 |B2 |5 |7980 |7800 |GIBSON-MOORE APTS |2022 Income- Handwritten. 81865 |2024|S05 |MF002 |B2 |3 |19776 |19800 |GREEN HILL GARDEN |2023 INCOME 81917 |2024|S05 |RE005 |A |1 |19320 |19200 | |2013 proforma, 81926 |2024|S05 |OF020 |C |1 |2467 |2467 | |2016 proforma, 82009 |2024|S05 |MF002 |B2 |4 |15975 |15975 |Springhill Apts |2023 INCOME. Owner pays gas & electric, 82020 |2024|S09 |OF001 |C |1 |924 |924 | |2015 pro, 82022 |2024|S09 |OF001 |C |1 |918 |918 | |2015 pro, 82024 |2024|S09 |OF001 |C |1 |1032 |1032 | |2015 pro, 82025 |2024|S09 |OF001 |C |1 |1032 |1032 | |C*, 82026 |2024|S09 |OF001 |C |1 |918 |918 | |, owner occuppies but leases therapy rooms to 2 others 82028 |2024|S09 |OF001 |C |1 |924 |924 | |2015 pro, 82158 |2024|S05 |OF020 |B |1 |18301 |28314 | |2017 INC PROFORMA. OWNER OCCUPIED, 82161 |2024|S05 |FL001 |B |2 |114062 |114062 | | Apprrox 50% office. OWNER OCCUPIED., 82575 |2024|S05 |OF020 |C |1 |5731 |5464 |BELL OFFICE PARK |2018 INC., 82749 |2024|S05 |WH040 |B |1 |41397 |41397 | |, 82781 |2024|G01 |MF001 |B1 |2 |277210 |277210 |VICTORIA VILLAGE |2022 P/L 82811 |2024|G01 |SC045 |C |2 |11364 |11504 |STRIP CENTER |2022 INCOME & EXPENSE 82814 |2024|S05 |OF020 |C |1 |7995 |7832 | |2023 INCOME- 2,100 sq ft owner occupied, 82818 |2024|S10 |WH060 |B |1 |6000 |6000 | |, 82823 |2024|S11 |RE010 |B |1 |5575 |8424 |PROSPERITY BANK |2012 proforma-, 82998 |2024|S14 |OF002 |B |1 |1536 |1536 | |, 83197 |2024|G01 |MF001 |B2 |3 |154788 |142400 |KINGWOOD I APTS |2023 INCOME 83210 |2024|S05 |MF002 |B2 |3 |473130 |45504 |EMERALD LANE |2023 INCOME 84190 |2024|G01 |MF020 |B |1 |3155 |7 |LZK CAMPSITES |NULL 84242 |2024|G01 |FL020 |B |1 |13068 |12900 |FLEX |2018 Market Proforma. OWNER OCCUPIED. 35% office, 84521 |2024|S10 |RE070 |B |1 |7538 |7538 | |2020 Owner / Agent Data 84541 |2024|S14 |AA001 |A |1 |66 |66 |MARIAMS FAMILY MHP |, 84555 |2024|S14 |OF020 |B |1 |4418 |4418 |FARMERS INSURANCE |2017 proforma, 84769 |2024|G01 |SC045 |B |2 |5429 |5429 |FRANKFORD PLACE |2023 PRO FORMA 84786 |2024|S09 |RE025 |B |1 |2604 |2604 | |2017 proforma, 84826 |2024|S05 |WH025 |B |1 |326321 |322329 | |OWNER OCCUPIED, 86116 |2024|G01 |AA001 |B |1 |7695 |5515 | |NULL 86118 |2024|G01 |MF001 |B2 |2 |990454 |906842 |THE RESIDENCE AT NORTH DALLAS |2023 RENT ROLL & INCOME STATEMENT 86121 |2024|G01 |MF001 |B2 |2 |251309 |233900 |WRAY NORTH DALLAS |2023 INCOME 86122 |2024|G01 |MF001 |B2 |2 |990454 |906842 |THE RESIDENCE AT NORTH DALLAS |2023 RENT ROLL & INCOME STATEMENT 86125 |2024|G01 |MF001 |B2 |1 |147898 |116263 |TIDES ON ROSEMEADE WEST |2023 INCOME - 200 UNITS 86128 |2024|G01 |MF001 |B2 |3 |266296 |237944 |THE GEORGIAN APTS |2023 income, 86129 |2024|G01 |MF001 |B2 |3 |276018 |258128 |CROSSINGS ON MARSH APARTMENTS |2023 INCOME/EXP 86131 |2024|G01 |MF001 |B2 |2 |267012 |243908 |CITY LIMITS APARTMENTS |2023 INCOME/EXP. HIGH EXP. STABILIZED AT MARKET.UNITS BEING COMPLETELY REMODELED AND UPDATED. COMINGLING OF OPEX W/REMODEL EXP. 86132 |2024|G01 |MF001 |B2 |2 |228395 |221376 |TIMBERGLEN APTS |2023 INCOME 86134 |2024|G01 |MF001 |B2 |1 |239516 |226304 |RETREAT AT 3737 |2023 RENT ROLL AND INCOME STATEMENT - SOLD 2/2022 86136 |2024|G01 |MF001 |B2 |2 |222975 |220248 |THE CARLING ON FRANKFORD |2023 INCOME. 9/2021 SALE. 86155 |2024|G01 |SC045 |B |1 |2560 |2560 |STRIP CENTER |2022 proforma per market rents, 86157 |2024|C02 |RE055 |B |1 |3256 |3256 | |2019 Proforma, 86209 |2024|G01 |FL020 |C |1 |4400 |4400 | |NULL 86210 |2024|G01 |FL020 |C |1 |5350 |5200 | |2023 I/E 86211 |2024|G01 |FL020 |C |1 |11000 |11000 | |2023 PROFORMA 86212 |2024|G01 |FL020 |C |1 |9742 |9742 | |2022 pro forma, 86213 |2024|G01 |FL020 |C |1 |5500 |5500 | |2012 INC, 86214 |2024|G01 |FL020 |C |1 |6250 |6250 | |2023 NO ACTUALS DC- USED COSTAR 86216 |2024|G01 |WH040 |C |2 |92615 |91505 | |2023 INCOME 86217 |2024|G01 |FL020 |C |1 |6000 |6000 | |, 86218 |2024|G01 |FL020 |C |1 |3540 |3540 | |2023 PROFORMA 86219 |2024|G01 |FL020 |C |1 |6400 |6500 | |WORKED ON INCOME 2011 W/R86220, 86220 |2024|G01 |FL020 |C |1 |6400 |6500 | |WORKED ON INCOME 2011 W/R86220, 86230 |2024|G01 |SC020 |B |2 |55529 |54343 |COLONY PARK |2023 INCOME 86231 |2024|C03 |SC010 |B |1 |30000 |30000 |THRIFT GIANT |2024 PROFORMA 86232 |2024|G01 |SC020 |B |2 |55529 |54343 |COLONY PARK |2023 INCOME 86233 |2024|G01 |SC045 |B |3 |34498 |34469 |407 MCGEE VILLAGE |2023 INCOME-WORKED W/86233,168199,162960, 86243 |2024|G01 |SC020 |C |1 |36707 |36270 |LAKERIDGE SHOPPING CENTER |2023 INCOME. OTHER ACCT 86242 (PARKING LOT) 86354 |2024|G01 |MF001 |B2 |1 |195121 |194304 |RIDGECREST 2 |NULL 86357 |2024|G01 |MF001 |B2 |3 |139672 |143520 |BRIGHTON PLACE APTS |2023 INCOME/EXP 86359 |2024|G01 |MF001 |B2 |3 |229450 |204819 |WATERS EDGE APTS |2023 INCOME 86361 |2024|G01 |MF001 |B2 |3 |184114 |179674 |Westwind Apts |2023 INCOME 86364 |2024|G01 |MF001 |B2 |2 |176543 |164064 |CATALINA |2023 RR/ INC ST 86498 |2024|S09 |RE040 |B |1 |5280 |3218 |MCDONALDS |2017 Proforma, 86499 |2024|G01 |SC020 |C |1 |44552 |44552 |TIMBER VALLEY |2023 GROSS INCOME. ACTUALS PROVIDED. 86500 |2024|G01 |MF001 |B2 |3 |130600 |119966 |PINNACLE |2023 Income 86563 |2024|G01 |MF015 |A |3 |258852 |245976 |OAK TREE APTS |NULL 86636 |2024|G01 |SC020 |B |2 |94559 |86176 |ORCHARD VILLAGE |2023 INCOME/EXP. Winco worked by other agent, on 579937 86637 |2024|G01 |SC020 |B |2 |94559 |86176 |ORCHARD VILLAGE |2023 INCOME/EXP. Winco worked by other agent, on 579937 86640 |2024|S05 |MF025 |B2 |1 |8085 |8085 | |, 86641 |2024|S05 |MF025 |B2 |1 |8085 |8085 | |, 86643 |2024|S05 |MF025 |B2 |1 |8085 |8085 | |, 86645 |2024|S05 |MF025 |B2 |1 |8085 |8085 | |, 86647 |2024|S05 |MF025 |B2 |1 |8085 |8085 | |, 86649 |2024|S05 |MF025 |B2 |1 |8085 |8085 | |, 86650 |2024|S05 |MF025 |B2 |1 |8085 |8085 | |, 86708 |2024|S05 |MF025 |B2 |2 |6453 |6453 |4-PLEX |2019 PROFORMA, 86711 |2024|S05 |MF025 |B2 |2 |6453 |6453 |4-PLEX |2019 PROFORMA, 86720 |2024|G01 |MF001 |B2 |3 |127846 |121518 |HUNTINGTON CIRCLE APT |2023 Income 86788 |2024|G01 |MF001 |B2 |2 |300960 |268158 |FRANKFORD FLATS APTS |2023 INCOME 86789 |2024|G01 |WH040 |B |2 |51600 |48246 | |2023 INCOME, 86791 |2024|G01 |MF020 |A |2 |42580 |405 |Lakewood Estates MHP |405 SPACES. 2023 ACTUALS PROVIDED. 86823 |2024|S05 |MF002 |B2 |1 |697 |697 | |NULL 86824 |2024|S05 |MF002 |B2 |1 |697 |697 | |NULL 86825 |2024|S05 |MF002 |B2 |1 |697 |697 | |NULL 86827 |2024|S05 |MF002 |B2 |1 |697 |697 | |NULL 86829 |2024|S05 |MF002 |B2 |1 |292 |292 | |NULL 86831 |2024|S05 |MF002 |B2 |1 |697 |697 | |NULL 86833 |2024|S05 |MF002 |B2 |1 |697 |697 | |NULL 86834 |2024|S05 |MF002 |B2 |1 |697 |697 | |NULL 86836 |2024|S05 |MF002 |B2 |1 |697 |697 | |NULL 86847 |2024|S05 |MF002 |B2 |5 |10742 |10742 | |2023 INCOME 86850 |2024|S05 |MF002 |B2 |4 |48366 |44645 |CRYSTALWOOD PH IV APTS |2021 INCOME 86852 |2024|S05 |MF002 |B2 |4 |48366 |44645 |CRYSTALWOOD PH IV APTS |2021 INCOME 86855 |2024|S05 |MF002 |B2 |4 |48366 |44645 |CRYSTALWOOD PH IV APTS |2021 INCOME 86856 |2024|S05 |MF002 |B2 |4 |48366 |44645 |CRYSTALWOOD PH IV APTS |2021 INCOME 86866 |2024|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 |2024|S05 |RE005 |B |1 |20374 |20374 |PEP BOYS AUTOMOTIVE |2017 income, 86874 |2024|S05 |AA001 |B |1 |3360 |3360 | |PROFORMA, 87065 |2024|G01 |MF001 |B2 |1 |214846 |207596 |OAKS OF DENTON |2023 INCOME W/ 87066, 87065, 25679, 87537 |2024|G01 |SC020 |C |1 |28398 |33335 |ROSEMEADE SHOPPING VILLAGE |2023 INCOME 87538 |2024|C02 |RE005 |B |1 |7072 |7072 |FIRESTONE |Proforma, 87540 |2024|C02 |RE025 |B |1 |2585 |2585 |7 Eleven |2017 PROFORMA, 87541 |2024|C02 |RE040 |A |1 |0 |2573 |BURGER KING |Remodeled 2013, 87543 |2024|C02 |WH060 |C |1 |9400 |9400 | |, 87544 |2024|G01 |SC045 |B |3 |27563 |3250 |TRINITY OAKS |2023 INCOME. 88.2% COLLIN COUNTRY, 7.2% DENTON COUNTY, 4.6% DALLAS COUNTY. 87545 |2024|G01 |MF001 |B2 |1 |149818 |150318 |AZURE URBAN LIVING |2023 ONLY 17.5% OF COMPLEX IS IN DENTON CO 87547 |2024|G01 |MF001 |B2 |1 |208540 |206794 |BRIDGES AT DEER RUN APTS |2023 INC & EXP - 87% in Denton County & 13% in Dallas County, 87554 |2024|S05 |OF020 |C |1 |0 |1200 | |, 87583 |2024|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 |2024|C03 |RE100 |B |1 |2217 |2217 | |, 87589 |2024|G01 |SC045 |C |1 |32492 |32177 |CORPORATE VILLAGE |PROPERTY IS 55% VACANT 2022 PER RENT ROLL. ASKING RENT = $15NNN (ASKING NNN = 4.80/SF). LISTED FOR SALE @ $8.5M/6 CAP 87590 |2024|G01 |SC045 |C |1 |28923 |28950 |CORPORATE PARK |2023 I/E + 2024 RENT ROLL 87594 |2024|G01 |SC045 |C |2 |20623 |20500 |COLONY POINT |2023 RR - HIGH VACANCY. . 87597 |2024|G01 |MF001 |B2 |2 |990454 |906842 |THE RESIDENCE AT NORTH DALLAS |2023 RENT ROLL & INCOME STATEMENT 87604 |2024|C02 |WH060 |B |1 |3000 |3000 | |2024-2023 I/E provided. 87611 |2024|G01 |MF021 |C |2 |1694 |14 | |NULL 87627 |2024|G01 |FL020 |B |3 |24826 |26300 | |2023 INCOME 87628 |2024|G01 |FL020 |B |3 |33275 |33724 |JUST WEST OF THE SPEEDWAY BUSINESS PARK |2024 PROFORMA. INC/EXP HAS OWNER REVENUES MIXED IN. 87641 |2024|G01 |WH060 |A |1 |35850 |35850 | |2024 DIRECT CAP. LEASING UP 87645 |2024|G01 |OF015 |A |1 |11970 |5985 | |NULL 87650 |2024|C02 |WH060 |B |1 |7842 |7842 | |2018 PROFORMA OWNER OCCUPIED, 87676 |2024|G01 |WH040 |B |3 |57483 |57483 | |2023 I/E + RENT ROLL. OPEN PARKING $45/SPACE X 50 SPACES @ 90% IN SECONDARY INCOME. 87677 |2024|G01 |WH040 |B |3 |57483 |57483 | |2023 I/E + RENT ROLL. OPEN PARKING $45/SPACE X 50 SPACES @ 90% IN SECONDARY INCOME. 88225 |2024| | | |0 |20500 |14000 | |, 88348 |2024| | | |0 |0 |464282 | |, 90063 |2024|S09 |MF002 |C |2 |5888 |5888 |RURNELL RD APTS (8 UNIT APT) |2023 INCOME 4-1 BED $700/UNIT AND 4-2 BED $800/UNIT, NO ONSITE LAUNDRY, INTERNET, OR CABLE-NO UPDATES TO THE COND-STILL PANELING IN MOST OF UNIT. 2017 transaction internal. 90076 |2024|S09 |OF002 |B |1 |1179 |1179 | |, 90094 |2024|S09 |RE040 |B |1 |4246 |3372 |TACO CABANA |2016 Proforma, 90101 |2024|S09 |RE040 |B |1 |4246 |3372 |TACO CABANA |2016 Proforma, 90107 |2024|S09 |RE040 |B |1 |4246 |3372 |TACO CABANA |2016 Proforma, 90119 |2024|S09 |OF002 |B |1 |1880 |1880 | |, 90171 |2024|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 |2024|S09 |RE055 |C |1 |2584 |2584 |MINISTERIO CRISTO |2016proforma, 90535 |2024|S09 |OF002 |B |1 |2518 |2518 | |, 91330 |2024|S09 |OF002 |C |1 |0 |600 | |2015 Proforma, 91462 |2024|S09 |WH060 |C |1 |20000 |20000 | |2019 proforma, 91471 |2024|G01 |MF001 |B2 |2 |228040 |214638 |VILLAS AT WATERCHASE APTS |2023 INCOME 91472 |2024|S09 |AA002 |C |1 |3648 |3648 |DENTAL CLINIC |2011 income proforma - Parrtially owner occupied- tenant pays $13.00/ft, 91497 |2024|S09 |MF002 |C |1 |12578 |12975 |Rose Ridge Apts |2023 INCOME 21 units, 2017-No income provided 91772 |2024|S09 |OF010 |B |1 |2380 |2380 | |2023 PROFORMA 91779 |2024|S09 |OF002 |B |1 |1222 |1222 |FUNERALES USA |, 91812 |2024|S09 |HC005 |A |1 |7340 |7340 |CLINIC |2019 INCOME PROFORMA-ONLY 2320 FT LEASED-REST IS OWNER OCCUPIED, 91825 |2024|S09 |HC005 |A |1 |7340 |7340 |CLINIC |2019 INCOME PROFORMA-ONLY 2320 FT LEASED-REST IS OWNER OCCUPIED, 91838 |2024|S09 |OF002 |B |1 |1718 |1718 | |2018 proforma, 91842 |2024|S09 |OF002 |B |1 |2065 |2065 | |2019 pro, 91846 |2024|S09 |OF010 |C |1 |3095 |3095 | |2024 Profroma, 91995 |2024|G01 |WH060 |C |1 |3712 |3712 | |NULL 92023 |2024|S09 |OF020 |B |1 |1560 |1560 | |2022 PROFORMA 92035 |2024|S09 |WH060 |C |1 |11832 |11832 | |2024 PROFORMA. SEE DIRECT CAP 91% LEASED PER COSTAR. INC LAND ACCT 92039., MULTI TENANT NEED RENT ROLL 92089 |2024|S09 |OF020 |B |1 |3822 |3822 | |2019 income PROFORMA, 92099 |2024|S09 |OF020 |B |1 |1989 |1989 | |2023 Income Proforma, 92364 |2024|G01 |FL020 |C |3 |8736 |8268 | |2023 INCOME / EXPENSE + RENT ROLL 92365 |2024|G01 |FL020 |C |3 |9048 |9082 | |2023 RENT ROLL + INCOME / EXPENSE 92385 |2024|S09 |WH060 |B |1 |18576 |18576 | |2023 NCOME & EXPENSE. BOTH UNITS EXPERIENCED 8-9 MONTH OF VACANCY IN 2023. 94003 |2024|S09 |OF015 |B |1 |22051 |20749 |CENTERPLACE |2024 Per subject's website listed for 16.50-17.50/SF + Elec 94005 |2024|S09 |OF020 |B |1 |17314 |17538 |medical office |2023 PROFORMA. Owner Occupied 2,500 sq ft, 94109 |2024|S11 |MF001 |C |1 |36814 |19920 |HILLTOP |2007 INCOME, 94191 |2024|S05 |OF020 |C |1 |17200 |17200 | |2013 proforma, HOSPITAL USES FOR TRAINING, ETC. 94195 |2024|S05 |MF002 |B2 |3 |16141 |14272 |PRAIRIE OAKS I & II APTS |2023 INCOME, 94196 |2024|S05 |MF002 |B2 |3 |16141 |14272 |PRAIRIE OAKS I & II APTS |2023 INCOME, 94218 |2024|S05 |MF025 |B2 |4 |14028 |14028 | |2016 PROFORMA, 3 4-PLEXES, 12 TOTAL UNITS, 94219 |2024|S05 |MF025 |B2 |4 |14028 |14028 | |2016 PROFORMA, 3 4-PLEXES, 12 TOTAL UNITS, 94220 |2024|S05 |MF025 |B2 |4 |14028 |14028 | |2016 PROFORMA, 3 4-PLEXES, 12 TOTAL UNITS, 94222 |2024|S05 |MF025 |B2 |4 |4676 |4676 |4-PLEX |NULL 94227 |2024|S05 |MF025 |A |1 |7336 |7336 | |, 94228 |2024|S05 |MF025 |B2 |4 |7336 |7336 |DAVIS HOUSE |NULL 94367 |2024|S05 |MF002 |C |3 |30365 |33650 |Teasley Apts |2023 INCOME 94372 |2024|G01 |MF001 |B2 |3 |341232 |294728 |WOODHILL |2023 Income, 94383 |2024|S09 |MF002 |B1 |4 |51801 |49045 |LAKELAND APTS |2023 PARTIAL INCOME.BOUGHT 10/2023. SEE DIRECT CAP. 94385 |2024|G01 |FL020 |B |3 |9541 |8000 | | VALUED WITH R94384, INCOME INFOR FROM COSTAR SHOWS 1295 SF AVIL 1/12 AT $13.50/SF 94400 |2024|G01 |MF015 |A |2 |163534 |168862 |TIVOLI APARTMENTS |2019 INCCHODO. 2018 income. Original building built in 1984, but 80% of property built in 2003, 2018 Rent Roll only. 94402 |2024|G01 |SC045 |B |1 |14420 |14485 |JOSEY ROSEMEADE SHOPPING CENTER |2023 INC/EXP. 94403 |2024|G01 |MF001 |B2 |2 |219057 |218341 |THE TALLOWS APTS |2023 INCOME/EXP 94404 |2024|G01 |SC045 |B |2 |26460 |26288 |FRANKFORD PLAZA |2024 INCOME 94405 |2024|C02 |OF010 |A |1 |3318 |3318 | |2015 Proforma, 94406 |2024|C02 |RE025 |A |1 |2087 |864 |Chevron |, 94407 |2024|C02 |RE040 |A |1 |5153 |3773 |MCDONALDS |Remodel 2014. AA75 not included in NRA, 94720 |2024|S05 |RE025 |B |1 |2301 |1725 | |, 95148 |2024|S11 |MF001 |C |1 |22446 |22346 |NEWRK APTS |2002 INCOME, 95928 |2024|G01 |MF001 |B2 |3 |175004 |175004 |WATERFORD AT THE PARK APTS |2023 INCOME 96606 |2024|C03 |OF020 |B |1 |5958 |5100 | |2016 Proforma, 96607 |2024|G01 |MF001 |B2 |2 |420251 |385854 |POST OAK RIDGE |2023 RENT ROLL ONLY 96608 |2024|G01 |MF001 |B2 |3 |237586 |216687 |ARBOR CREEK |2023 INC/EXP. 96609 |2024|G01 |MF001 |B2 |3 |237586 |216687 |ARBOR CREEK |2023 INC/EXP. 96737 |2024|G01 |FL020 |C |1 |9000 |9000 |OFF/WHSE |2019 owner pays water and tenant pays the other expenses, 96854 |2024|S05 |MF025 |B2 |3 |8190 |8190 | |RUN WITH #96855, 96855 |2024|S05 |MF025 |B2 |3 |8190 |8190 | |RUN WITH #96855, 96856 |2024|S05 |MF025 |B2 |5 |4095 |4095 |4-PLEX |RENT ROLL / I&E 96857 |2024|S05 |MF025 |B2 |4 |4095 |4095 |4-PLEX |2019 Income proforma, 96858 |2024|S05 |MF025 |B2 |4 |4095 |4095 |4-PLEX |2023 income, 96859 |2024|S05 |MF025 |B2 |4 |4095 |4095 |4-PLEX |NULL 96860 |2024|S05 |MF025 |B2 |4 |4095 |4095 | |2023 INCOME NO EXP. 96861 |2024|S05 |MF025 |B2 |5 |16380 |16380 |4-PLEX |2022 Income 96862 |2024|S05 |MF025 |B2 |5 |16380 |16380 |4-PLEX |2022 Income 96863 |2024|S05 |MF025 |B2 |4 |4095 |4095 | |NULL 96864 |2024|S05 |MF025 |B2 |5 |16380 |16380 |4-PLEX |2022 Income 96865 |2024|S05 |MF025 |B2 |5 |16380 |16380 |4-PLEX |2022 Income 96866 |2024|S05 |MF025 |B2 |5 |12285 |12276 |4-PLEX |2017 PROFORMA INCOME, 96867 |2024|S05 |MF025 |B2 |5 |12285 |12276 |4-PLEX |2017 PROFORMA INCOME, 96868 |2024|S05 |MF025 |B2 |5 |12285 |12276 |4-PLEX |2017 PROFORMA INCOME, 96869 |2024|S05 |MF025 |B2 |4 |8190 |8190 |4-PLEX |4 PLEX 96870 |2024|S05 |MF025 |B2 |4 |8190 |8190 |4-PLEX |4 PLEX 97019 |2024|G01 |MF001 |B2 |1 |141012 |125712 |RIDGECREST APTS |NULL 97020 |2024|G01 |MF001 |B2 |3 |208319 |198864 |OAK MEADOWS |2023 INCOME WORKED W/R97020,R97021. BUILT FROM 1979-1983 97021 |2024|G01 |MF001 |B2 |3 |208319 |198864 |OAK MEADOWS |2023 INCOME WORKED W/R97020,R97021. BUILT FROM 1979-1983 97628 |2024|S09 |OF020 |B |1 |17314 |17538 |medical office |2023 PROFORMA. Owner Occupied 2,500 sq ft, 97841 |2024|G01 |WH015 |A |1 |92558 |92520 |FRANKFORD TRADE CENTER - 1A |2022 INCOME, 98052 |2024|S14 |WH060 |C |1 |10046 |10200 | |2015 pro, 98073 |2024|S14 |WH060 |B |1 |31900 |31900 | |2015 Proforma, 98096 |2024|S14 |AA001 |C |1 |11870 |10286 | |2022 PROFORMA BASED ON OWNER STATED RENTS. 100% OCCUPIED. 98118 |2024|S14 |WH060 |B |1 |5600 |5600 | |2019 Proforma, 98148 |2024|G01 |MF021 |C |2 |1100 |50 |RIVER N LAKES RV PARK |NULL 98155 |2024|G01 |WH040 |C |4 |7638 |6750 | |2024 Market Profomra, 98192 |2024|G01 |MF020 |A |1 |1352 |197 | | WORK W/18403 & 78228 98233 |2024|S09 |OF002 |B |1 |1744 |1744 | |2010 INCOME PROFPRMA, 98650 |2024|G01 |WH040 |B |4 |21250 |22450 |FALCON STORAGE |NULL 98651 |2024|G01 |MF021 |C |2 |2631 |43 |WATERFRONT HIDEAWAY RANCH |2023 P&L ONLY PER WEBSITE.. 40 SPACES.. RATES = $65/NIGHT. $220/WEEK. $700/MONTH 98726 |2024|G01 |FL020 |B |1 |21300 |21300 | |2023 Income 98734 |2024|G01 |FL020 |C |1 |61875 |61875 | |2024 INCOME 99043 |2024|G01 |SC045 |B |2 |19060 |19467 |FLOWER MOUND SQUARE |2023 INCOME W/ 99043 100289 |2024|G01 |SC045 |B |1 |9828 |9563 |HEBRON TOWN CENTER |2016 income, 2017 INCOME please see Karen 100290 |2024|C02 |OF010 |B |1 |16752 |16751 |Medical Office |2024-direct cap worked. 2022 Income. 100293 |2024|G01 |MF001 |B1 |2 |632593 |598128 |KEYSTONE AT CASTLE HILLS |2023 INCOME---WORKED W/R180168,R156085, 2019 INCOME---WORKED W/R180168,R156085 100329 |2024|C02 |WH060 |A |1 |5019 |6000 | |, 100492 |2024|G01 |FL020 |A |2 |13970 |13970 |off/whse |2022 PROFORMA. OWNER OCCUPIED 100548 |2024|G01 |FL020 |B |1 |12064 |12064 | |2022 PROFORMA. SEE NOTES BELOW. 100552 |2024|G01 |SC045 |B |2 |2866 |2866 | |2019 proforma per market rents, 100878 |2024|G01 |FL020 |B |2 |32437 |32664 |LEMAY BUSINESS PARK |2023 INCOME/EXP 101962 |2024|S05 |MF025 |B2 |1 |10336 |10336 |COUNTRY CLUB ROAD CONDOS |NULL 101968 |2024|S05 |MF025 |B2 |1 |10336 |10336 |COUNTRY CLUB ROAD CONDOS |NULL 101973 |2024|S05 |MF025 |B2 |1 |10336 |10336 |COUNTRY CLUB ROAD CONDOS |NULL 101978 |2024|S05 |MF025 |B2 |1 |10336 |10336 |COUNTRY CLUB ROAD CONDOS |NULL 101981 |2024|S05 |MF025 |B2 |1 |10336 |10336 |COUNTRY CLUB ROAD CONDOS |NULL 101984 |2024|S05 |MF025 |B2 |1 |10336 |10336 |COUNTRY CLUB ROAD CONDOS |NULL 101987 |2024|S05 |MF025 |B2 |1 |10336 |10336 |COUNTRY CLUB ROAD CONDOS |NULL 101988 |2024|S05 |MF025 |B2 |1 |10336 |10336 |COUNTRY CLUB ROAD CONDOS |NULL 101989 |2024|S05 |MF025 |B2 |3 |6464 |6464 | |2022 Income 101990 |2024|S05 |MF025 |B2 |3 |6464 |6464 | |2022 Income 101991 |2024|S05 |MF025 |B2 |3 |6464 |6464 | |2022 Income 101992 |2024|S05 |MF025 |B2 |3 |6464 |6464 | |2022 Income 101993 |2024|S05 |MF025 |B2 |3 |6464 |6464 | |2022 Income 101994 |2024|S05 |MF025 |B2 |3 |6464 |6464 | |2022 Income 101995 |2024|S05 |MF025 |B2 |3 |6464 |6464 | |2022 Income 101996 |2024|S05 |MF025 |B2 |3 |6464 |6464 | |2022 Income 101997 |2024|S05 |MF025 |B2 |3 |6464 |6464 | |2022 Income 101998 |2024|S05 |MF025 |B2 |3 |6464 |6464 | |2022 Income 102216 |2024|S05 |MF025 |B2 |3 |3432 |3432 |4-PLEX |2023 INCOME / EXPENSE + 2024 RENT ROLL 102786 |2024|S09 |RE025 |C |1 |900 |900 | |2012 Proforma, 102789 |2024|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 |2024|S05 |OF020 |B |1 |4948 |4540 | |2015 Proforma, 103410 |2024|S05 |OF020 |B |1 |4948 |4540 | |2022 INCOME 104731 |2024|S05 |MF002 |B1 |3 |28400 |28525 |CORNER STONE APTS PH I & II |2023 INCOME & EXPENSES 106187 |2024|G01 |WH040 |B |3 |60843 |63610 | |2023 INCOME 106188 |2024|S05 |MF006 |B2 |3 |5196 |4800 |SYCAMORE FALLS |2023 INCOME/EXP 106191 |2024|G01 |WH040 |B |3 |67420 |67420 | |2023 INCOME 495 UNITS 106193 |2024|G01 |SC045 |C |2 |11600 |11600 |OFFICE / RETAIL |2023 INCOME, 106195 |2024|G01 |SC020 |C |1 |117597 |123147 |DENTON SQUARE |2023 RENT ROLL. NO EXP. WORKED IN DC. USE DIRECT CAP. NOT FOR ACTUALS.ASKING RENT = $9-$15 + NNN 106196 |2024|S05 |RE055 |B |1 |13328 |13328 |THE DESIGN HOUSE |2019 profoma.per owner leased, 106202 |2024|G01 |MF001 |B2 |2 |219059 |208016 |16TEN |2023 INCOME 106203 |2024|S05 |WH060 |B |1 |6800 |6800 | |2023 PROFORMA 106207 |2024|S05 |MF006 |B2 |4 |11776 |10640 |EAGLE APTS |2023 INCOME DATA PER MESSAGE ON BIS PORTAL 106211 |2024|S05 |MF002 |B2 |4 |26252 |26280 |DOMINION APTS |2023 INC., 106213 |2024|S05 |MF002 |B2 |4 |6000 |3000 |CARROLL POINT BUILDING |2023 INCOME / EXP. 1ST FLOOR OFFICE (OWNER OCC 1 OF 4 UNITS) 2F = 4 APARTMENTS. CITY COMPLETED APPROVAL 06/2023 107201 |2024|G01 |SC020 |C |1 |42622 |41615 |HIGHLAND PLAZA |2023 INCOME-238 VACANT RENT ROLL 107202 |2024|G01 |SC020 |C |1 |61895 |57306 |HIGHLAND POINT VILLAGE |2024 PROFORMA - OTHER INCOME VENDING, 107315 |2024|S05 |MF006 |B2 |4 |5280 |5280 |909 N ELM ST APTS (12 UNIT APTS) |2023 RENT SURVEY / P&L 107316 |2024|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 |2024|G01 |SC045 |C |1 |12560 |12280 |MACK CENTER |2023 INCOME 107319 |2024|S05 |RE055 |B |1 |10458 |10458 |DOLLAR GENERAL STORE #7050 |2017 PROFORMA, 107324 |2024|S05 |RE005 |B |1 |5680 |5680 | |2024 PROFORMA 107327 |2024|S05 |MF002 |B2 |3 |25832 |25694 |PARK PLACE |2023 income, 107330 |2024|G01 |SC045 |C |3 |31200 |31520 |EAST MCKINNEY BUSINESS PARK |2024- 2023 I/E provided 2022 INCOME/EXP 107333 |2024|S05 |MF002 |C |3 |8397 |8397 | |2023 INCOME/EXP 107996 |2024|G01 |MF001 |B2 |3 |99144 |99436 |PRAIRIE HOLLOW LTD APTS |2023 PROFORMA 108000 |2024|G01 |MF001 |B2 |3 |99144 |99436 |PRAIRIE HOLLOW LTD APTS |2023 PROFORMA 108002 |2024|S05 |OF010 |B |1 |3733 |3572 | |2024- 2023 verbal actuals given. NNN $1,20/mo. includes sewer and water. 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 |2024|S05 |RE090 |B |1 |31404 |31404 |CLEANERS |2019 Proforma, 108007 |2024|S05 |MF006 |B2 |2 |13920 |13500 |HAMPSHIRE APTS. |2023 INC. Owner pays Water & Trash, 108620 |2024|S05 |MF002 |B2 |1 |16192 |17720 |LA MAURETA APTS |2023 INC/EXP 108623 |2024|S05 |MF002 |B2 |4 |17600 |18064 |SLEEPY HOLLOW APTS. |2023 INCOME 108628 |2024|G01 |WH060 |B |1 |26200 |11200 | |2023 PROFORMA 108958 |2024|S05 |MF002 |B2 |3 |7416 |7416 |EAGLE'S CROSSING |2023 RENT ROLL - NO I/E 108972 |2024|G01 |WH060 |A |3 |20400 |20400 | |2024 DIRECT CAP 109008 |2024|S11 |MF001 |A |1 |2268 |120666 |APARTMENTS |, 109443 |2024|S05 |MF025 |B2 |5 |5794 |5500 |5-PLEX |2023 INCOME 109519 |2024|G01 |SC045 |C |1 |5984 |5984 |STRIP CENTER |2024-Provided 2023 P&L 2022 PROFORMA. HIGH VACANCY. MOLD ISSUES IN EARLY 2022 109521 |2024|S05 |RE055 |B |1 |2812 |2812 | |, WASHATERIA 109530 |2024|G01 |SC045 |B |1 |5160 |5160 |MULTI-TENANT RETAIL |NULL 109532 |2024|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 |2024|S05 |WH040 |C |1 |73156 |71438 | |2023 INCOME.513 UNITS(57,611 sq ft). 18 Office Suites(9,054 sq ft). 24 Parking spaces., 109574 |2024|S05 |MF002 |B2 |3 |6848 |6848 |8 UNIT APTS |2022 INCOME/EXP. 109604 |2024|S05 |WH060 |C |1 |12072 |12000 |WHSE |2019 income Proforma, 109909 |2024|G01 |MF001 |B2 |3 |250334 |236682 |VINES |2023 PARTIAL INCOME/EXPENSE- PURCHASED IN DECEMBER OF 2023 110764 |2024|G01 |MF001 |B2 |1 |275641 |232980 |WESTVIEW |2023 INCOME. 110802 |2024|S09 |RE055 |B |1 |12726 |12726 |TEACHER'S TOOLS |2022 I/E 110804 |2024|G01 |SC045 |B |3 |13090 |11925 |STRIP CENTER |NULL 110834 |2024|S09 |RE070 |B |1 |3394 |3428 |DICKEY SHEA'S SMOKE 'N POUR |2023 INCOME 110836 |2024|G01 |SC045 |B |1 |10395 |10300 |HWY 121RETAIL S/C |2023 INCOME 110839 |2024|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 |2024|C03 |AA002 |B |1 |24329 |20129 |PAIGE PLAZA/CLINIC |, 110868 |2024|G01 |SC045 |C |1 |19528 |18875 |EDMONDS CENTER S/C |2022 INCOME 110872 |2024|S09 |RE005 |C |1 |6150 |6150 |HAMM'S AUTO REPAIR | 110874 |2024|G01 |SC045 |C |1 |19528 |18875 |EDMONDS CENTER S/C |2022 INCOME 110893 |2024|G01 |MF001 |B2 |3 |295478 |291240 |INDIAN CREEK APTS |2023 INCOME/EXP 110901 |2024|S09 |WH025 |B |1 |100198 |100198 | |2020 PROFORMA. OWNER OCCUPIED 110922 |2024|S09 |WH060 |B |1 |29030 |29030 | |11,030SF IS METAL EXTERIOR. OWNER OCCUPIED PER CO-STAR 1/12., SOLD IN 2015 111003 |2024|S05 |MF002 |B2 |4 |35966 |35886 |HEBRON OAKS APTS |2023 INCOME 111004 |2024|G01 |MF001 |B2 |2 |420251 |385854 |POST OAK RIDGE |2023 RENT ROLL ONLY 111005 |2024|G01 |SC020 |C |1 |32125 |33521 |PARK LANE VILLAGE |2023 INCOME. 111008 |2024|S05 |RE006 |B |1 |1624 |2912 | |, 111123 |2024|G01 |SC045 |B |2 |23994 |24086 |MARKET SQUARE |2023 INC/EXP. SEVERAL LEASES AT $3-$5. BELOW MARKET 111125 |2024|G01 |MF001 |B2 |2 |380304 |330642 |HUNTERS HILL APTS |2023 INCOME/EXP 111126 |2024|C02 |OF015 |C |1 |23241 |22924 |Rosemeade Center |2023 INCOME 111127 |2024|G01 |MF001 |B2 |3 |535162 |504732 |OVERLOOK RANCH - PHASE I and II |2023 INCOME & EXP. PROPERTY SOLD 04/2022 111128 |2024|G01 |MF001 |B2 |3 |535162 |504732 |OVERLOOK RANCH - PHASE I and II |2023 INCOME & EXP. PROPERTY SOLD 04/2022 111129 |2024|G01 |MF001 |B2 |1 |217075 |217275 |THE EDGE |2023 INCOME. 111130 |2024|C02 |RE025 |A |1 |2498 |3981 |Stop N Go |, 111131 |2024|G01 |SC045 |C |1 |15245 |16343 |MIDWAY VILLAGE S/C |2023 INCOME/EXP 111133 |2024|G01 |SC045 |C |1 |27426 |26113 |PARKSIDE VILLAGE |2024 RR/IE. HISTORICAL HIGH VACANCY. ASKING RENT = $14.50 FULL SERVICE 111134 |2024|G01 |MF001 |B2 |1 |213962 |207264 |THE HAMPTONS |2023 INCOME 111175 |2024|G01 |MF021 |C |1 |6 |6 |SLIDELL RV PARK |SLIDELL RV PARK 111195 |2024|S14 |RE030 |C |1 |3060 |3060 | |, 111213 |2024|S05 |OF002 |B |1 |2164 |2164 | |2024-direct cap worked 111214 |2024|G01 |MF001 |B1 |2 |203238 |202276 |Cooper Glen Apts |2023 INCOME 111232 |2024|C02 |RE040 |A |1 |2085 |2085 |TACO BUENO |, 111717 |2024|S14 |RE040 |C |1 |2786 |2660 |DAIRY QUEEN |, 111767 |2024|S08 |FL005 |B |1 |34858 |33752 | |2015 proforma OWNER OCCUP, 111775 |2024|G01 |SC045 |C |3 |11900 |11900 | |Conv Store & Off/Whse in back, 111782 |2024|S14 |AA001 |B |1 |800 |800 | |2015 proforma. Excess land. L:B 37.5, 2014 Income did not include excess land 111783 |2024|S14 |WH060 |B |1 |13200 |13200 |Make it Snappy Tools |2022 Proforma 111789 |2024|S14 |MF002 |B2 |5 |16760 |16760 |TAPESTRY APTS |2022 Rent Roll 111792 |2024|S14 |MF002 |C |1 |5820 |5820 |4 HORSEMAN |2018 proforma. With 111795, 111813 |2024|S14 |WH060 |B |1 |10070 |10070 | |2014 proforma, 111814 |2024|S14 |WH060 |C |1 |15500 |15500 | |2014 proforma, 111827 |2024|S14 |WH060 |B |1 |25665 |13800 | |, 111835 |2024|S05 |MF002 |B2 |2 |23276 |19700 |4 Horseman Apartments |2023 INCOME 111838 |2024|S14 |WH060 |B |1 |8600 |9400 | |2014 PROFORMA, 111840 |2024|S14 |WH060 |B |1 |15200 |15200 | |, 111846 |2024|S14 |WH060 |B |1 |4890 |2100 | |, 111857 |2024|S14 |WH060 |B |1 |5600 |5888 | |, 111858 |2024|G01 |WH060 |A |1 |6400 |6400 | |, 111859 |2024|S11 |WH060 |A |1 |10000 |10000 | |, 111860 |2024|S14 |WH060 |B |1 |3461 |3461 | |2024 PROFORMA. SEE DIRECT CAP. 111877 |2024|G01 |MF020 |C |1 |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 |2024|S09 |RE030 |A |1 |18326 |18326 |Children's Courtyard |2018 prorma, 112302 |2024|S11 |WH001 |B |1 |14616 |14616 | |2017 Proforma, 112388 |2024|G01 |SC020 |B |2 |82227 |82227 |FLOWER MOUND CROSSING |2023 PROFORMA. WENDY'S IMP ONLY 336609 INCLUDED IN INCOME VALUE, BUT IT IS PART OF THE OVERALL 112801 |2024|S14 |MF002 |C |1 |1980 |1980 | |2019 Income Proforma, 112879 |2024|S09 |MF020 |B |1 |7296 |96 | |2006 INCOME, 112943 |2024|G01 |MF015 |A |5 |34252 |29592 |CHISUM TRAIL APTS |2024-2023 RR, I/E provided. 2022 INCOME LOW INCOME RESTRICTED 112964 |2024|S11 |WH001 |B |1 |13590 |13590 | |, 113035 |2024|G01 |WH060 |C |1 |11540 |9860 | |2022 PROFORMA 113071 |2024| | | |0 |39599 |39599 | |, 113221 |2024|S09 |OF001 |C |1 |1041 |1041 | |2015 pro, 113223 |2024|S09 |OF001 |C |1 |1035 |1035 | |2015 pro, 113228 |2024|S09 |OF001 |C |1 |1125 |1125 | |2015 pro, 113231 |2024|S09 |OF001 |C |1 |1125 |1125 | |2015 proforma, 113233 |2024|S09 |OF001 |C |1 |1125 |1125 | |2009 INCOME RATE PER OWNER, 113235 |2024|S09 |OF001 |C |1 |1125 |1125 | |2012 proforma, 113237 |2024|S09 |OF001 |C |1 |1125 |1125 | |2015 pro, 113707 |2024|S05 |SP005 |A |1 |3880 |3880 |AMAZING GRACE BAPTIST CHURCH |, 113723 |2024|S11 |WH001 |B |1 |15806 |14002 | |2017, 113990 |2024|S10 |OF020 |A |1 |4480 |4480 | |2024 PROFORMA 114204 |2024|S05 |RE055 |B |1 |6996 |6996 | |2019 proforma, 114263 |2024|S11 |RE100 |B |1 |4995 |4995 |ROANOKE ANIMAL HOSPITAL |, 114309 |2024|S05 |MF002 |B2 |4 |5900 |6460 |TIFFANY PLACE |2024 - DIRECTCAP. RR HAS NO SF. PARTIAL INCOME STATEMNT FOR 2024. NOT HELPFUL 114310 |2024|G01 |SC045 |C |1 |13951 |13841 |DICKERSON SQUARE |2023 INCOME. REMOVED NON-OPERATING EXPENSES. NEW LEASE @$16.50 NNN = MARKET. OLD, BELOW MARKET LEASES IN PLACE 114318 |2024|G01 |MF001 |B1 |3 |178596 |160084 |FOUNTAINS OF DENTON |2023 INCOME/EXP 114321 |2024|G01 |OF025 |B |1 |45597 |44961 |JOSEY LANE OFFICES |2022 INCOME/EXP. SLIGHTLY HIGHER THAN MARKET VACANCY. MIX OF OFFICE AND EXEC SUITES. 114800 |2024|G01 |MF001 |B2 |1 |200479 |172117 |HILLSIDE APTS |2023 INCOME 114800 & 114801 114801 |2024|G01 |MF001 |B2 |1 |200479 |172117 |HILLSIDE APTS |2023 INCOME 114800 & 114801 114802 |2024|S09 |RE001 |A |1 |108646 |107607 |HUFFINES CHEVROLET |, 114820 |2024|G01 |MF020 |A |2 |2436 |228 |PECAN CREEK MHP |2023 PROFORMA 2023 PGR $614/MO 228 SPACES, Rent $481 per space (annual rent $5,572 per space) 114826 |2024|S09 |RE030 |B |1 |4950 |4950 |CHILD CARE CENTER |, 114827 |2024|G01 |FL020 |C |1 |28602 |27712 | |2023 INCOME. 1/2022 ASKING $12 MG 114830 |2024|G01 |WH040 |C |1 |18622 |18622 | |2023 INCOME & EXP FOR TY 2024 114838 |2024|G01 |SC045 |B |1 |28804 |28804 |SOUTHRIDGE PLAZA |2023 INCOME/EXP 114840 |2024|G01 |SC045 |B |3 |18000 |18000 |TEASLEY SQUARE |2023 I/E + RENT ROLL. CONSTANT VACANCY FOR ONE SUITE. 114844 |2024|S05 |MF025 |B2 |5 |7392 |7392 | |NULL 114845 |2024|S05 |MF006 |B2 |2 |14300 |14080 |HANN STREET VILLAGE |RENT ROLL WITH NOR MUCH INFO. PARTIAL 2024 INCOME/EXP. NOT HELPFUL. DIRECT CAP 114846 |2024|S05 |MF025 |B2 |4 |2028 |2028 | |2023 INCOME/ EXPENSE + RENT SURVEY 114847 |2024|S05 |RE055 |B |1 |2720 |2720 |SMOKE & VAPE DZ |2023 INCOME 114855 |2024|S05 |AA001 |B |1 |17104 |14013 |KELSOE BLDG |2023 INCOME/EXP. UPSTAIRS = MF. PARTIALLY OWNER OCCUPIED 114893 |2024|G01 |WH040 |C |4 |26680 |24559 | |, 114933 |2024|G01 |FL020 |A |1 |46387 |45334 | |2022 INCOME/EXP 115232 |2024|S05 |WH060 |B |1 |5672 |5672 | |OWNER PAYS FOR INSURANCE ON BLD AND THE TAXES. TENANT PAYS FOR UTILITIES., 115235 |2024|S11 |RE090 |C |1 |25777 |25777 |BURRUS/FUEL CENTER |2019 Proforma, 115247 |2024|G01 |MF001 |B2 |3 |211160 |195200 |MACK PARK |2023 INC/EXP 115255 |2024|G01 |MF001 |B2 |1 |300558 |280096 |ROSEMEADE TOWNHOMES |2023 INCOME 115260 |2024|G01 |SC045 |C |1 |3200 |3200 |STRIP CENTER |NULL 115280 |2024|C03 |RE040 |C |1 |6526 |4811 |MCDONALDS |AA50 is Not included in NRA, 115337 |2024|G01 |WH040 |C |2 |17420 |36820 |DONE STORAGE |17,420 SF FOR FOR MINI STG & 19,400 SF FOR UNCOVERED PARKING PER AERIAL. 115338 |2024|G01 |WH040 |C |2 |17420 |36820 |DONE STORAGE |17,420 SF FOR FOR MINI STG & 19,400 SF FOR UNCOVERED PARKING PER AERIAL. 115344 |2024|S11 |WH060 |B |1 |13920 |13920 |BFG PROPERTIES |2019 proforma, 115356 |2024|S11 |WH060 |B |1 |25640 |25640 | |2023 PROFORMA. PROPERTY APPEARS 100% VACANT AS OF 1/2023 115359 |2024|S11 |WH060 |C |1 |22348 |24148 | |, 115362 |2024|S05 |MF006 |B2 |4 |5290 |5146 |THE SYCAMORE II APTS |2023 RR Only 115477 |2024|S14 |WH040 |C |1 |13494 |6900 |WAREHOUSE-MINI WHSE-APTS |2019 MArket ProfomaINCLUDES R115477, 115480,115484, 115480 |2024|S14 |WH040 |C |1 |13494 |6900 |WAREHOUSE-MINI WHSE-APTS |2019 MArket ProfomaINCLUDES R115477, 115480,115484, 115484 |2024|S14 |WH040 |C |1 |13494 |6900 |WAREHOUSE-MINI WHSE-APTS |2019 MArket ProfomaINCLUDES R115477, 115480,115484, 115544 |2024|S05 |OF001 |C |1 |9018 |5856 | |, Unsure of NRA, possibly 5,856 115548 |2024|S05 |RE075 |C |1 |2576 |2576 |THE HORSE'S AXE |, 115614 |2024|G01 |MF020 |B |1 |81 |75 |COUNTRY VIEW MHP |NULL 115616 |2024|S05 |OF015 |C |1 |26675 |26520 |DALLAS DRIVE TECH CENTER |2023 INCOME 115653 |2024|S05 |WH060 |B |1 |18192 |18192 | |2013 INC PROFORMA-OWNER OCC, 115654 |2024|G01 |FL020 |C |1 |53328 |48798 |BIZPLEX INC |2023 RENT ROLL NO EXP, 2018- Avg rent $6.87 FS 115726 |2024|C03 |RE030 |A |1 |9495 |9495 |Day Care Center |2017 proforma, 115731 |2024|C02 |RE010 |B |1 |4187 |4187 |BANK OF AMERICA |, 115743 |2024|G01 |SC020 |B |2 |135705 |135228 |NORTHCREST VILLAGE |2023 INCOME. NO EXPENSES 01/0204 115747 |2024|G01 |SC020 |B |2 |135705 |135228 |NORTHCREST VILLAGE |2023 INCOME. NO EXPENSES 01/0204 115753 |2024|G01 |SC020 |B |2 |135705 |135228 |NORTHCREST VILLAGE |2023 INCOME. NO EXPENSES 01/0204 115766 |2024|S05 |MF025 |B2 |4 |3568 |3568 |4-PLEX |2023 INCOME & EXP 116858 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116860 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116863 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116867 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116869 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116871 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116873 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116876 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116878 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116880 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116882 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116884 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116885 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116888 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116893 |2024|S05 |MF002 |B2 |2 |6300 |6300 | |2017 INCOME, 116983 |2024|S05 |MF002 |B2 |2 |15168 |12040 |THE VINEYARD APTS |2023 INCOME & EXPENSE 20 UNITS 117005 |2024|S14 |AA001 |C |1 |5000 |5000 | |, 117031 |2024|G01 |MF020 |A |2 |14635 |637 |ASHLI OAKS MHP | 637 spaces, 117110 |2024|C02 |AA001 |A |1 |6250 |6250 |GOHLKE POOLS |Owner Occ. Proforma 117121 |2024|G01 |MF001 |B2 |2 |179741 |184472 |EAGLE CREEK APTS |2023 INCOME. HIGH EXP. ONGOING ISSUE. COMINGLING OPEX AND REMODEL/REHAB 117139 |2024|S05 |RE005 |B |1 |6607 |6607 | |2011 INC PROFORMA, 117144 |2024|S05 |MF002 |B2 |3 |29543 |31030 |THE PEARL ON UNIVERSITY |2023 Income. Proforma expenses and secondary income. 117150 |2024|G01 |MF001 |B2 |2 |214253 |201079 |THE TIMBERS APARTMENT HOMES |2023 INCOME 117161 |2024|C02 |AA001 |B |1 |8879 |10443 | |2016 Proforma. Vacant, 117166 |2024|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 |2024|S05 |OF015 |B |1 |39727 |38085 |PROVIDENT PLACE BANK / OFFICE |2023 INCOME 117183 |2024|S05 |MF002 |B2 |4 |26252 |26280 |DOMINION APTS |2023 INC., 117208 |2024|S09 |RE030 |B |1 |4950 |4950 |CHILDRENS WORLD |, 117209 |2024|S09 |OF020 |B |1 |5260 |5260 | |2016 INCOME AND EXPENSES, 117211 |2024|G01 |MF001 |B2 |2 |243040 |214076 |CAMINO DEL SOL |2023 INCOME/EXP 117270 |2024|S09 |WH060 |A |1 |6000 |6000 |COMM BLDG |2007 INCOME, 117328 |2024|S05 |MF002 |B2 |5 |11872 |11755 |WOODVINE APTS |2023 INCOME 117351 |2024|G01 |WH040 |B |3 |62625 |56685 |BUDGET SELF STORAGE |2024-2023 I/E provided. 2023 PROFORMA 117523 |2024|G01 |WH040 |C |3 |4400 |4400 | |2018 Income proforma, 117531 |2024|C03 |OF010 |A |1 |6077 |6077 |DENTAL DEPOT |2019 proforma - owner occ, 117565 |2024|G01 |MF001 |B2 |1 |203656 |172172 |WINDSONG APTS |2022 INCOME NO EXP 117585 |2024|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 |2024|G01 |SC045 |A |3 |13814 |13200 |HAIMARK CENTER |2024- 2023 RR, I/E provided NNN included in income numbers. 2022 RENT ROLL & INCOME/EXPENSE 117825 |2024|S05 |MF002 |B2 |3 |10664 |11000 |DOUBLETREE APTS |2023 INCOME/EXP. ALL UNITS ARE 1,100 SF. 118356 |2024|S05 |OF001 |C |1 |1152 |1152 | |2015 pro, 118357 |2024|S05 |OF001 |C |1 |1152 |1152 | |2015 pro, 118358 |2024|S05 |OF001 |C |1 |1557 |1152 | |2015 pro, 118359 |2024|S05 |OF001 |C |1 |1557 |1152 |GREENWAY CONDO |2014 PROFORMA, ON MARKET FOR 21/2 YRS 118360 |2024|S05 |OF001 |C |1 |1152 |1152 | |2015 pro, 118361 |2024|S05 |OF001 |C |1 |1152 |1152 | |2015 pro, 118362 |2024|S05 |OF001 |C |1 |1152 |1152 | |2015 pro, 118363 |2024|S05 |OF001 |C |1 |1152 |1152 | |2016 pro, 118364 |2024|S05 |OF001 |C |1 |1152 |1152 | |, 118365 |2024|S05 |OF001 |C |1 |1152 |1152 | |2015 pro, 118366 |2024|S05 |OF001 |C |1 |1152 |1152 |Greenway Club Estates Condo |2019 proforma, 118367 |2024|S05 |OF001 |C |1 |1152 |1152 | |2015 pro, 118368 |2024|S05 |OF001 |C |1 |1152 |1152 | |2015 pro, 118369 |2024|S05 |OF001 |C |1 |1152 |1152 | |2019 pro, 118370 |2024|S05 |OF001 |C |1 |1452 |1152 | |2015 pro, 118371 |2024|S05 |OF001 |C |1 |1152 |1152 | |2015 pro, 118372 |2024|S05 |OF001 |C |1 |1557 |1152 | |2015 pro, 118373 |2024|S05 |OF001 |C |1 |1557 |1152 | |2019 pro, 118374 |2024|S05 |OF001 |C |1 |1152 |1152 | |NULL 118375 |2024|S05 |OF001 |C |1 |1152 |1152 | |2015 pro, 118957 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 118961 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 118963 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 118966 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 118968 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 118969 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 118975 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 118979 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 119030 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 119043 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 119066 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 119078 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 119096 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 119116 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 119190 |2024|S05 |MF002 |B2 |1 |15705 |15705 | |2016 INCOME AND EXP. 15 units on condo's ran as apts, 121041 |2024|S05 |MF002 |B2 |4 |17600 |18064 |SLEEPY HOLLOW APTS. |2023 INCOME 121042 |2024|S05 |MF002 |B2 |3 |7226 |7048 |SYCAMORE PLACE APTS. |2023 INCOME 121043 |2024|S09 |RE090 |A |1 |60370 |60370 |KROGER CO #463 |2014 proforma, 121048 |2024|S09 |RE040 |A |1 |3756 |3756 |BURGER KING |2019 proforma, 121056 |2024|G01 |SC045 |B |2 |24300 |24290 |LEWISVILLE VILLAGE |2023 INCOME. 121060 |2024|G01 |MF001 |B2 |3 |169188 |160036 |CAMBRIDGE VILLAGE APTS |2023 RR AND INC/EXP. 121062 |2024|G01 |MF010 |A |1 |179120 |146556 |FRANKLIN PARK APTS |2023 income 121065 |2024|S09 |RE070 |B |1 |2625 |2600 |THE PORCH |2023 INCOME AND EXP 121067 |2024|G01 |SC045 |B |3 |34498 |34469 |407 MCGEE VILLAGE |2023 INCOME-WORKED W/86233,168199,162960, 121075 |2024|G01 |MF001 |B2 |1 |232942 |212552 |PACE'S CROSSING APTS |2023 INCOME. 121082 |2024|S09 |OF020 |C |1 |6146 |6146 | |2024 PROFORMA, 121083 |2024|S09 |OF020 |C |1 |6146 |6106 |ELM CENTER |2019 INCOME GROSS RENTS, 121084 |2024|G01 |MF001 |B2 |2 |990454 |906842 |THE RESIDENCE AT NORTH DALLAS |2023 RENT ROLL & INCOME STATEMENT 121091 |2024|S09 |WH060 |B |1 |11152 |11002 |OFFICE/WHSED | 2019 Proforma PLUS EXCESS LAND, 121093 |2024|S09 |OF015 |C |1 |81489 |84411 |THE ATRIUM |2023 I/E + RENT ROLL 121095 |2024|S05 |RE070 |C |1 |980 |980 |BOCA 31 |2013 income, 121096 |2024|G01 |SC045 |C |1 |42385 |42387 |ROUND GROVE CROSSING |2023 RR + I/E 121100 |2024|S09 |RE025 |B |1 |1792 |1056 | |, 121105 |2024|S09 |RE040 |A |1 |2938 |2938 |JACK IN THE BOX #793 |Remodeled 2010, 121108 |2024|G01 |FL020 |B |1 |6750 |6750 | |2018 Market Proforma, 121164 |2024|G01 |MF015 |A |1 |217384 |202820 |WELLINGTON PARK |2023 I/E + RR. 52 Very low income -50% of market. 39 Low income-80% of market, 121166 |2024|G01 |SC045 |C |1 |14640 |14500 |RETAIL STRIP W/CSTORE |2023 INCOME 121247 |2024|G01 |FL020 |A |3 |3200 |3200 |LW'S TOWING |2024 Proforma 121249 |2024|G01 |MF020 |A |2 |14449 |583 |CREEKSIDE MHP |2024 ACTUALS / TREPP overlap with dallas. 583 spaces - 487 in Denton & 96 in Dallas, 121297 |2024|S05 |RE040 |B |1 |2446 |2446 |WENDYS |AA75 Not included in NRA, 121316 |2024|G01 |SC045 |A |2 |6384 |6319 |RETAIL STRIP W/CSTORE |NULL 121320 |2024|S05 |MF002 |B2 |4 |5052 |5052 |1112 FRAME ST APTS |2023 INCOME 121322 |2024|S05 |RE040 |A |1 |1470 |1470 |GOLDEN CHICK |, 121323 |2024|S05 |RE010 |B |1 |2788 |2788 |WELLS FARGO BANK |2018 proforma, 121400 |2024|S09 |OF015 |B |1 |251122 |158204 |GL CORPORATE POINTE LP PS |2023 INCOME. 121413 |2024|S09 |AA001 |C |1 |0 |2400 | |, 121414 |2024|S05 |MF006 |B2 |3 |7175 |6960 |AVENUE B APTS |2022 Income. WORKED WITH ACCT 155036, 121416 |2024|S09 |OF010 |A |1 |9696 |9696 | |2016 INCOME. Complete gut & remodel, 121418 |2024|G01 |WH040 |A |1 |85901 |56900 |U-HAUL SELF STORAGE |2023 INC/EXP. GPR ONLY IN ACTUAL. ALL INTERIOR CH/A UNITS 718 units., 121422 |2024|S09 |RE055 |A |1 |62313 |58890 |MINYARDS |2008 INCOME, Owner occ-Leather Sofa Co. is the dba for TLSC 2011 121423 |2024|G01 |SC020 |B |2 |94559 |86176 |ORCHARD VILLAGE |2023 INCOME/EXP. Winco worked by other agent, on 579937 121424 |2024|G01 |SC045 |C |1 |9996 |10016 |STRIP CENTER |2023 INCOME. Tenant occupied 6,281 sqft. 3,735 Owner Occupied, 121428 |2024|G01 |MF001 |B1 |3 |230332 |230322 |HIGHLAND VISTA |2023 INCOME 121431 |2024|G01 |MF001 |B1 |2 |392646 |341928 |CRESCENT COVE APTS |2023 INCOME 121436 |2024|G01 |MF015 |A |1 |210794 |179456 |TUSCANY AT LAKEPOINTE |2023 INCOME 121439 |2024|G01 |MF001 |B1 |2 |354546 |339216 |EMERY BAY |2023 INCOME 121445 |2024|G01 |MF001 |B1 |4 |284869 |295884 |EDGEWATER APTS |2023 INCOME/EXP 121463 |2024|S09 |OF010 |A |1 |21915 |21040 |LEWISVILLE PAIN CLINIC |2023 INCOME/EXP. 121464 |2024|G01 |WH060 |B |1 |14000 |14000 | |2023 INCOME 121466 |2024|S09 |OF010 |C |1 |10428 |6248 | |PROFORMA IS ONLY FOR MA. PLEASE ADD ADDITIONAL VALUE FOR 2ND FLOOR STORAGE., 121468 |2024|G01 |WH015 |B |2 |125181 |126810 |MULTI-OFF/WHSE |2023 INCOME 121471 |2024|G01 |MF001 |B2 |2 |214257 |206258 |DALLAS NORTH PARK APTS |2023 INCOME 121472 |2024|S05 |MF002 |B1 |1 |32392 |30580 |COLE PLACE |2023 Income, 121607 |2024|G01 |FL020 |B |1 |13189 |13200 | |2023 INCOME/EXP 121619 |2024|S09 |WH060 |B |1 |13949 |13868 | |2015 PROFORMA, 121622 |2024|S09 |OF020 |C |1 |9978 |9978 | |2019 proforma, 11/15-no new co* 121623 |2024|S09 |OF020 |B |1 |10042 |10042 | |, 121625 |2024|G01 |FL020 |A |1 |14122 |13006 |OFF/WHSE |2019 Market Proforma, $9.50 ASKING RENT 6/13 121627 |2024|G01 |FL020 |B |1 |10000 |10000 |BICORP INC |2019 proforma. 30% office per costar, 121629 |2024|S09 |OF020 |B |1 |3748 |3748 | |2015-PROFORMA, 2012-Fully leased per CO* 121630 |2024|G01 |FL020 |B |1 |6783 |6783 | |2022 Market Proforma, 121632 |2024|G01 |FL020 |B |1 |7052 |7052 | |, 121634 |2024|S05 |OF002 |B |1 |1760 |1760 | |, 121638 |2024|G01 |FL020 |A |1 |3791 |3791 | |2019 3,100 office & 700 sq ft of warehouse, 121641 |2024|S09 |OF020 |C |1 |10880 |10971 | |2019 prof, 121643 |2024|S09 |OF020 |B |1 |6414 |6400 | |2023 PROFORMA 121647 |2024|G01 |FL020 |B |1 |5000 |5000 |Hillside Off Park |2019 Market Proforma, 121650 |2024|G01 |FL020 |B |1 |10824 |11000 | |2023 INCOME / EXPENSE + RENT ROLL 121653 |2024|G01 |FL020 |B |1 |22580 |22580 | |2023 PROFORMA 121656 |2024|G01 |FL020 |B |1 |8920 |8920 |Off/Whse |2019 Income Proforma. Low Office Percent (20%), 121663 |2024|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 |2024|S09 |RE030 |B |1 |9400 |9345 | |2014 proforma, 121682 |2024|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 |2024|S05 |RE005 |B |1 |20860 |20860 |CALIBER COLLISION |2019 PROFORMA TRIPLE NET, 121960 |2024|G01 |WH060 |B |3 |40070 |40070 | |2024 PROFORMA ONLY ONE WH WITH 12' WALLS 122049 |2024|S05 |MF002 |B1 |3 |28400 |28525 |CORNER STONE APTS PH I & II |2023 INCOME & EXPENSES 122054 |2024|G01 |MF001 |B2 |2 |259728 |259728 |THE ENCLAVE |2023 INCOME 122055 |2024|G01 |MF001 |B2 |1 |288735 |284730 |SOMERSET APT |2023 INCOME DATA. 2021 SALE = $53.4M 122056 |2024|S09 |RE055 |B |1 |2744 |2744 | |2013 income, 1/9/12 NOTHING LISTED IN COSTAR OR LOOPNET 122057 |2024|S09 |RE010 |B |1 |4480 |4480 |COMERICA BANK |2018 PROFORMA, 122058 |2024|G01 |SC020 |C |1 |33402 |35861 |SOUTHWEST PARKWAY PLAZA |2023 INCOME, 122060 |2024|S05 |OF010 |B |1 |3380 |3380 | |2015 Pro, 122061 |2024|G01 |SC045 |C |2 |12800 |12975 |RETAIL STRIP |2022-INCOME, 2 TENANTS 122067 |2024|G01 |SC045 |C |1 |11934 |9534 |LONE STAR FOOD STORE PLUS LIQUOR |NULL 122068 |2024|S09 |WH060 |A |1 |66100 |66100 | |2023 INCOME SETT TAB 122077 |2024|G01 |FL020 |B |1 |11200 |8000 | |NULL 122085 |2024|G01 |WH060 |C |1 |3630 |3630 | |, 122089 |2024|G01 |WH060 |B |1 |10251 |10251 | |NULL 122090 |2024|S09 |WH060 |B |1 |21021 |21021 | |2019 Proforma, 122091 |2024|G01 |SC020 |C |1 |49607 |49404 |ROSEMEADE PARK |2023 RR ONLY 122093 |2024|G01 |WH040 |A |3 |120190 |91428 |LIFE STORAGE |2023 Income. 585 units all CHCA. MAJOR REMODEL. NEARLY NEW PROPERTY, 122095 |2024|C02 |OF015 |C |1 |31285 |27944 | |2023 INCOME 122096 |2024|S09 |OF020 |C |1 |8783 |8800 |EDMONDS SQUARE |2023 proforma WORKED W/R122098, 122098 |2024|S09 |OF020 |C |1 |8783 |8800 |EDMONDS SQUARE |2023 proforma WORKED W/R122098, 122099 |2024|G01 |MF001 |B2 |2 |163135 |152584 |SLATE DALLS |2023 Income 122100 |2024|G01 |MF001 |B2 |2 |300960 |268158 |FRANKFORD FLATS APTS |2023 INCOME 122184 |2024|G01 |AA001 |B |2 |809451 |750825 |Frito Lay |2023 PROFORMA 122411 |2024|G01 |WH040 |C |3 |13086 |13086 | |2022 - NLA = 13,086 SF MINI STG & 14 RV SPACES @$25/MONTH. ADD TO OTHER INCOME 2019 Market Profoma, 7 Units unrentable - 2019 122456 |2024|G01 |MF001 |B2 |1 |300558 |280096 |ROSEMEADE TOWNHOMES |2023 INCOME 122475 |2024|S08 |OF020 |B |1 |4791 |4791 | |, 122523 |2024|S11 |AA001 |C |1 |99494 |89126 |Rinker |NULL 122575 |2024|S11 |WH060 |B |1 |8700 |8700 | |, 122905 |2024|C02 |RE010 |B |1 |2809 |2809 |CHASE BANK |2015 pro, 122906 |2024|C02 |RE010 |B |1 |10156 |10156 |COMPASS BANK |2010 INCOME W/R122906, 122917 |2024|C02 |RE040 |A |1 |2194 |2194 |POPEYES |2018 pro, 122921 |2024|G01 |MF001 |B1 |2 |150817 |150817 |BRIARGROVE AT VAIL APTS |2023 INCOME 122992 |2024|G01 |WH015 |B |1 |55600 |56531 | |2023 INCOME, 122993 |2024|G01 |WH015 |B |2 |152697 |154915 |WAREHOUSE |2023 INCOME/EXP 123368 |2024|S09 |MF002 |B1 |4 |29840 |30600 | |2021 Income 123808 |2024|G01 |SC045 |C |3 |2400 |2400 |RETAIL STORE |NULL 123843 |2024|G01 |MF001 |B2 |3 |124888 |115895 |HEATHERSTONE APTS |2023 INCOME 124077 |2024|G01 |SC045 |B |1 |5598 |5642 |STRIP W/CSTORE |2019 PROFORMA - 124330 |2024|G01 |FL020 |A |1 |88864 |89473 | |2023 RENT ROLL, 38 % OFFICE, 124458 |2024|G01 |WH040 |B |4 |194837 |175000 |KING BROS BOAT & RV |UNCOVERED SPACES ESTIMATE #498439--118 / #124458--81=TOTAL 199 124878 |2024|G01 |FL020 |B |3 |256000 |256000 | |NULL 125850 |2024|C03 |OF020 |C |1 |4800 |4800 | |2014 proforma INC 155489 & 7997 LAND ACCTS, 125863 |2024|G01 |SC045 |C |1 |13445 |13299 |TRINITY PLAZA |2023 INCOME. 126411 |2024|S05 |WH060 |B |1 |4800 |4800 | |2023 I/E 126455 |2024|S05 |MF002 |B2 |5 |27792 |26648 |SYCAMORE SQUARE APTS |2023 INCOME/EXP. 126730 |2024| | | |0 |11315 |10035 | |, 126757 |2024| | | |0 |24180 |21600 |MINIWHSE |, 128103 |2024|S09 |RE030 |A |1 |4952 |4616 |DKH ACADEMY |, 128292 |2024|S05 |MF006 |B2 |3 |4864 |4860 |714 W HICKORY | 2023 RENT SURVEY & P&L 128299 |2024|C02 |OF015 |B |1 |46892 |44256 |French Quarter |2023 RENT ROLL & I/E 128391 |2024|C02 |RE025 |B |1 |4526 |3950 |7 Eleven |2018 PROFORMA, 128398 |2024|S09 |WH060 |A |1 |13410 |13410 | |2015 Proforma, 128408 |2024|S14 |RE100 |B |1 |1938 |1938 | |NULL 128410 |2024|S14 |AA001 |B |1 |6018 |3885 | |PROFORMA, 128414 |2024|G01 |SC045 |C |2 |7500 |7186 |STRIP CENTER |WORKED WITH R166782., 128415 |2024|G01 |SC045 |A |2 |6406 |6325 |7-11 AND AUTOZONE |2022 Income 128440 |2024|S05 |MF002 |A |2 |7120 |7120 | |NULL 128441 |2024|G01 |SC055 |B |1 |60565 |54134 |SOUTHRIDGE SHOPPING CENTER |2023 INCOME. 128444 |2024|S05 |RE070 |A |1 |5656 |5656 |Chili's |, 128448 |2024|G01 |SC045 |A |3 |6496 |6290 |MULTI-TENANT RESTAURANT |2023 RR & INCOME 128455 |2024|G01 |SC030 |C |2 |76593 |73949 |MULTI-TENANT (LARGE) |2023 INCOME 128461 |2024|G01 |SC020 |B |1 |37541 |37203 |SOUTHRIDGE VILLAGE |2023 INCOME & EXP 128467 |2024|G01 |FL020 |C |1 |26250 |26250 | |NULL 128480 |2024|S11 |WH060 |B |1 |16875 |16875 | |rural location . OWNER PAYS TAXES AND INSURANCE, AND REPAIRS, 128489 |2024|G01 |WH015 |B |2 |252496 |241477 |TRINITY MILLS VI |2023 INCOME & EXP 128494 |2024|G01 |WH015 |B |2 |100956 |106472 |TRINITY MILLS VII |2023 INCOME 128497 |2024|G01 |WH015 |B |1 |72026 |72026 |WHSE |Owner Occupied, 128925 |2024|S14 |RE090 |B |1 |17156 |17156 |DIAMOND GROCERY STORE |, 129493 |2024| | | |0 |3360 |3360 | |, 130242 |2024|G01 |MF015 |A |2 |243356 |228600 |TWENTYFIVE25 |2023 INCOME. AFFORDABLE HOUSING. 130261 |2024|S05 |RE010 |B |1 |2814 |2814 |LONE STAR AG CREDIT |, 130367 |2024|G01 |SC045 |B |3 |10205 |10210 |SOUTH COLONY SQUARE |2023 - BELOW MARKET RENT 130503 |2024|S05 |MF002 |B2 |2 |13064 |12040 |HOLLY TREE |2023 Income, 130505 |2024|S09 |RE025 |B |1 |1354 |1354 | |, 130509 |2024|G01 |FL020 |B |3 |12000 |12000 | |2023 PROFORMA. SETTLEENT STATMENT PROVIDED. 130517 |2024|S05 |MF006 |B2 |3 |5360 |5360 |1511 N Elm St Apts |2023 INCOME / EXPENSE + RENT SURVEY 130525 |2024|S09 |RE055 |C |1 |15698 |15278 |Distillery |2019 pro, 130611 |2024|S05 |OF020 |B |1 |6712 |5628 |OFFICE |2023 INCOME 130644 |2024|S09 |WH060 |C |1 |34352 |21200 | |2012 Proforma. Owner Occuppied, 130755 |2024|S14 |RE010 |B |1 |7890 |7890 |SANGER BANK |2019 proforma, 130831 |2024|S05 |RE040 |B |1 |2374 |2374 |NEW YORK SUB WAY |, 130835 |2024|S09 |OF015 |B |1 |31680 |29597 |Forums Office |2023 INCOME, 31% VACANT HISTORICAL VACANCY. NOI IS DOWN FROM PRIOR YEAR 130840 |2024|G01 |FL020 |C |3 |8436 |8880 | |2023 RENT ROLL & INCOME/EXP 130856 |2024|G01 |MF001 |B2 |1 |216860 |216960 |CAMDEN SPRINGS |2023 INCOME STATEMENT 130872 |2024|S05 |WH060 |B |1 |40000 |40000 | |2012 Proforma, 130875 |2024|S05 |MF006 |B2 |3 |9428 |8360 |A PLACE ACROSS THE STREET |2024 DIRECT CAP. RR W/NO SF. PARTIAL 2024 INC/EXP STMT. 130936 |2024|S09 |RE025 |B |1 |2092 |1300 | |, 130937 |2024|G01 |WH040 |B |3 |115813 |115065 | |2023 INCOME NO CLIMATE CONTROLLED UNITS. ALL GROSS LEASES, Retail(OReilly Auto), Flex units, mini whses. 131028 |2024|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 |2024|G01 |WH040 |C |4 |46525 |44285 |FISH N HOOK |INCLUDE RESIDENTIAL IMP VALUE & LAND VALUE AS EXCESS VALUE ON INCOME WORKUP. 131203 |2024|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 |2024|S09 |WH060 |B |1 |43543 |41700 | |2018 Proforma, 131209 |2024|G01 |SC020 |B |1 |33729 |35433 |OAK VILLAGE |2023 INCOME. 131210 |2024|C03 |RE090 |C |1 |47972 |44990 |KROGER |2014 PROFORMA, 131219 |2024|S05 |MF006 |B2 |2 |7560 |6160 |CHESTNUT APTS |2024 INCOME Proforma - 14 units. 7 at 640/month. 7 at 670/month. Higher expenses., 131222 |2024|G01 |MF001 |B2 |1 |262065 |240647 |CENTER POINT APTS |2023 INCOME., AVERAGE UNIT SIZE 522-SF. DO NOT COMPARE TO APARTMENTS WITH LARGER AVERAGE UNITS. 131281 |2024|G01 |SC045 |A |3 |2500 |2500 |RESTAURANT STRIP |2024 INCOME ACTUALS 131282 |2024|C02 |WH060 |C |1 |6500 |6500 | |2019 INCOME, 131299 |2024|S09 |RE001 |A |1 |54862 |54862 |PACK FORD |EXCESS LAND OF APPROX 400,000 FT @ 5.00, 131328 |2024|S05 |HC025 |A |1 |64023 |63603 | |, 131459 |2024|S09 |OF020 |C |1 |0 |3192 | |2019 pro, 131466 |2024|S09 |WH060 |B |1 |3750 |3750 | |, 131476 |2024|S05 |AA001 |A |1 |7752 |7752 | |, 131478 |2024|S09 |SE010 |B |1 |34960 |34960 | |Bowling Alley & Seperate Restaurant, 131495 |2024|G01 |RE055 |C |1 |4200 |4200 |SKY GUITARS MUSIC STORE |2022 Income 131517 |2024|G01 |WH040 |B |3 |63922 |61641 | |2023 P&L NO RR. EXP SIGNIFICANTLY ABOVE MARKET RANGE. SETTLED BASED OFF DC VALUE. 131621 |2024|S05 |WH060 |B |1 |29120 |25000 | |, 132011 |2024|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 |2024|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 |2024|G01 |WH015 |B |2 |106067 |106048 |TRINITY MILLS DISTRIBUTION CENTER #5 |2023 INCOME & EXP THIS PROPERTY MAY HAVE MORE THAN TYPICAL AIR CONTROLLED SPACE. 132016 |2024|G01 |WH015 |B |1 |72702 |72702 | |2024 PROFORMA. PER COSTAR FOR SALE 11/2015 FOR $4,819,555, SOLD ON 7/11/2016 132032 |2024|S05 |MF025 |B1 |2 |3528 |3462 |4-PLEX & DUPLEX |2023 INC. 6 UNITS, 132065 |2024|S14 |RE025 |C |1 |2640 |2640 | |, 132069 |2024|S14 |RE055 |C |1 |4050 |4050 | |, 132070 |2024|S14 |RE055 |B |1 |1500 |1500 |OFFICE/WHSE |2018 PROFORMA, 3/18 42 FLOOR RENT LISTING FOR $1950/MTH 132073 |2024|S14 |RE055 |B |1 |2392 |2392 |Impire counter tops |2014 income proforma, 132074 |2024|S14 |OF020 |B |1 |1200 |1200 |Impire Counter Tops |2014 Proforma. Typical L:B Ratio 5, 132076 |2024|S14 |OF020 |B |1 |4340 |4340 |HORSE INSURANCE OFFICE |2019 INCOME, 132084 |2024|S14 |OF020 |B |1 |3432 |3432 | |2018 proforma, 132092 |2024|S14 |WH025 |B |1 |9065 |8670 | |2017 Proforma, 132110 |2024|S14 |WH025 |B |1 |28100 |28100 | |2019 Proforma, 132111 |2024|S14 |WH025 |B |1 |2880 |2880 | |2018 Proforma, 132297 |2024|C02 |RE006 |B |1 |2220 |3870 | |, 132301 |2024|G01 |RE055 |C |1 |4916 |4916 |OCEAN WASH-N-DRY |2023 INCOME & EXP 132468 |2024|G01 |WH060 |C |1 |56925 |56925 | |2024 PROFORMA 132472 |2024|G01 |WH060 |C |1 |56925 |56925 | |2024 PROFORMA 132892 |2024|G01 |WH040 |B |3 |101298 |63928 |598 UNITS |2023 INCOME/EXPENSE + RENT ROLL 132907 |2024|S09 |RE040 |A |1 |4761 |4761 |MCDONALDS |2018 pro, 133045 |2024|S14 |AA001 |C |1 |3250 |3250 | |, 133050 |2024|S05 |OF010 |B |1 |3930 |4575 | |2014 INCOME. EXCESS LAND PROFORMAED, 133065 |2024|G01 |MF001 |B2 |2 |243296 |224100 |SILVER CREEK APTS |2023 INCOME 133069 |2024|G01 |SC045 |C |2 |9920 |10080 |STRIP CENTER |2023 PROFORMA 133094 |2024| | | |0 |0 |63595 |MINI WHSE |2003 INCOME-PROFORMA OCC, 133099 |2024|S05 |WH015 |C |1 |17320 |17320 | |2018 Market Proforma, 2018 actual lease $5 sqft 133320 |2024|G01 |SC045 |C |2 |3000 |3000 |STRIP CENTER |NULL 133468 |2024|S09 |OF020 |B |1 |4078 |4078 | |2012 Proforma, 133478 |2024|S09 |RE001 |A |1 |54862 |54862 |PACK FORD |EXCESS LAND OF APPROX 400,000 FT @ 5.00, 133480 |2024|S09 |RE001 |A |1 |54862 |54862 |PACK FORD |EXCESS LAND OF APPROX 400,000 FT @ 5.00, 133484 |2024|S08 |AA002 |B |1 |197304 |204024 | |, 133497 |2024|S09 |OF010 |C |1 |4209 |4209 | |2018 pro, 133499 |2024|S09 |RE005 |C |1 |1890 |1890 |INSPECTION CENTER |2012 Proforma, 133507 |2024|S09 |RE005 |B |1 |6774 |6774 |FIRESTONE STORE |2016 Proforma, 133508 |2024|C03 |RE025 |A |1 |2275 |2208 |SHELL BLDG |, 133510 |2024|C03 |RE040 |B |1 |1959 |1959 | |2019 pro forma, 133512 |2024|C03 |RE055 |A |1 |3432 |3432 | |, 133531 |2024|G01 |MF015 |A |1 |233700 |233700 |MARQUIS AT VISTA RIDGE APTS |CHODO. 2019 INCOME, 2018 Rent Roll Only 133568 |2024|S05 |OF020 |B |1 |3195 |3376 | |Excess land., 133587 |2024|C02 |RE006 |A |1 |3180 |3180 |KWIK KAR |2015 PROFORMA, 133588 |2024|C02 |RE005 |B |1 |11220 |10750 |BRAKES PLUS |2020 INCOME, 133590 |2024|G01 |WH040 |B |3 |46085 |41850 | |2023 INC/EXP 405 units. Climate Controlled 132 Units(11,150 sq ft), 133599 |2024|S05 |MF002 |B2 |4 |10720 |11280 |CENTRAL PLACE APTS. |2022 INCOME 133600 |2024|S05 |MF002 |C |5 |8916 |8700 |805 AVE A APTS |2018 Income, 133609 |2024|S05 |OF010 |B |1 |4164 |4164 | |2023 PROFORMA 133610 |2024|S05 |AA002 |B |1 |3814 |3814 | |, 133619 |2024|S09 |OF005 |A |1 |234961 |234961 | |LOOPNET & CO* $19.50, 133633 |2024|S08 |OF020 |B |1 |0 |1890 | |2012 Proforma, 133634 |2024|S08 |OF020 |B |1 |0 |1890 | |2012 Proforma, 133858 |2024|G01 |MF001 |B2 |1 |300558 |280096 |ROSEMEADE TOWNHOMES |2023 INCOME 133859 |2024|G01 |MF001 |B2 |1 |300558 |280096 |ROSEMEADE TOWNHOMES |2023 INCOME 134309 |2024|G01 |FL020 |B |3 |3000 |3000 | |2019 proforma based on last year's lease. Request new lease next year., 2018 - RENT ONLY 134311 |2024|S05 |WH060 |B |1 |5340 |5340 | |NULL 134552 |2024|S09 |WH060 |B |1 |5625 |5625 | |2023 PROFORMA. SON RENTS FOR $2,000/MONTH 134581 |2024|S09 |AA001 |A |1 |1176157 |819243 | |2010 INCOME. SOME TENANTS ARE NNN SOME ARE GROSS LEASE. DEFERRED MAINTENANCE / 5 (5 YR LIFE)., 134606 |2024|S05 |RE055 |B |1 |4695 |3945 | |, 134611 |2024|S05 |OF020 |B |1 |9196 |4000 | |, 134614 |2024|S05 |RE055 |B |1 |8000 |8000 |DOLLAR GENERAL STORE #0417 |2017 pro, 134619 |2024|G01 |SC030 |C |2 |40821 |37752 |COLORADO SQUARE |2023 INCOME/EXP 134783 |2024|G01 |SC030 |B |1 |58623 |58552 |MULTI-TENANT RETAIL |2023 RENT ROLL + I/E 134795 |2024|S09 |RE005 |A |1 |3245 |3245 |AAMCO |, For sale @ $650,000 per Costar 1/11 - Rent @ $3190/mth per Costar 134796 |2024|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 |2024|G01 |SC045 |B |1 |14985 |14919 |LAKEWOOD SQUARE |2023 RENT ROLL NO EXP 135410 |2024|S09 |OF020 |C |1 |11038 |11038 | |2015 proforma, 135465 |2024|S05 |RE040 |A |1 |2988 |2988 |JACK IN THE BOX |Land Acct 114838, 135749 |2024|S14 |OF001 |B |1 |1612 |1612 | |2015 pro, 135754 |2024|S14 |OF001 |B |1 |1540 |1540 | |2015 pro, 135769 |2024|S14 |OF001 |B |1 |2136 |2136 | |2015 pro, 135770 |2024|S14 |OF001 |B |1 |1867 |1867 | |2015 pro, 136141 |2024|S05 |WH060 |B |1 |89940 |83000 | |2023 RENT ROLL & INCOME / EXPENSE 136333 |2024|G01 |SC045 |A |2 |12416 |12247 |TIMBER PRAIRIE PLAZA |2023 INCOME/EXP 136350 |2024|S09 |AA001 |B |1 |4898 |4898 |ALS BBQ RESTAURANT |2017 proforma.NNN. INC 136350 LAND ACCT., Last income recieved 137395 |2024|S05 |RE090 |C |1 |20240 |20240 |LA AZTECA |2019 Proforma. New Meat Market Grocery Store. Heavy Remodel, 137946 |2024|S05 |OF010 |B |1 |2719 |2719 | |2012 proforma, 138171 |2024|S09 |WH060 |C |1 |2400 |2400 | |NEED ACTUAL INCOME 1/12, 139812 |2024|S05 |FL001 |B |2 |114062 |114062 | | Apprrox 50% office. OWNER OCCUPIED., 142948 |2024|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 |2024|C02 |RE040 |A |1 |4105 |4105 |CARL'S JR |2015 proforma, 145538 |2024|S14 |RE030 |B |1 |5537 |5537 | |pro. 1,551 sq ft portabel classroom, 145545 |2024|S05 |MF025 |B2 |4 |3016 |3018 |6-PLEX |2021 Income. INCOMPLETE PL. USE DIRECT CAP. 145620 |2024|S05 |WH060 |B |1 |6450 |6450 |5 UNITS |2022 INCOME / EXPENSE - owner payes everything but electric, 145622 |2024|S05 |WH060 |B |1 |6520 |6520 |4 UNITS |2024 TY - $10,200 INCLUDED TO GROSS POTENTIAL FOR TOTAL OF $37,420 DUE TO MGMT ERROR. $10,200 SHOULD BE DEDUCTED FROM THE INOCME ON THE 2024 8825 TAX RETURN SEE SCANED IMAGES. 2022 INCOME & EXPENSE. ONLY HAS FINISHED RESTROOMS PER OWNER, REST IS WAREHOU 145930 |2024|S09 |OF020 |C |1 |4895 |4895 | |2013 INC PROFORMA. Owner Occupied, 145931 |2024|G01 |WH040 |B |3 |49650 |34212 |LONE STAR SELF STORAGE |2023 RENT ROLL SHOWS 240 UNITS & 34,349 NLA. No climate control. CLASS B PROPERTY 145934 |2024|G01 |WH040 |B |3 |49650 |34212 |LONE STAR SELF STORAGE |2023 RENT ROLL SHOWS 240 UNITS & 34,349 NLA. No climate control. CLASS B PROPERTY 145959 |2024|S05 |MF002 |B2 |3 |27080 |25132 |CRAIG PLACE APTS. |2023 INCOME, 146033 |2024|S05 |RE025 |B |1 |2544 |2000 | |, 146053 |2024|G01 |SC045 |B |1 |13081 |13009 |CENTERPOINT S/C |2023 INCOME 146061 |2024|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 |2024|C02 |RE025 |A |1 |4140 |4140 |Valero & Churchs Chicked |2017 proforma, 146097 |2024|S09 |RE006 |B |1 |6939 |3227 | |Excess Land is Land under carwash, 146099 |2024|G01 |SC045 |B |3 |27191 |24400 |LAKE PARK VILLAGE |2022 RENT ROLL & EXPENSE 146125 |2024|C02 |AA001 |A |1 |37418 |33614 |LONG MEADOW CARE CENTER |, 146204 |2024|S05 |WH060 |B |1 |5520 |4500 | |2008 INCOMEproforma, 146205 |2024|S05 |WH060 |C |1 |4800 |4800 | |2019 proforma, 146206 |2024|G01 |SC020 |B |1 |33729 |35433 |OAK VILLAGE |2023 INCOME. 146230 |2024|S09 |WH060 |B |1 |28990 |28990 | |OWNER OCCUPIED, PROFORMA 146307 |2024|S09 |RE035 |A |1 |13640 |13161 | |, 146316 |2024|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 |2024|S05 |RE040 |A |1 |3741 |3741 |MCDONALDS |, 146351 |2024|C02 |RE030 |A |1 |5809 |5809 |Montessori School |, 146374 |2024|S05 |OF020 |B |1 |2432 |2342 | |2023 PROFORMA 146405 |2024|G01 |MF001 |B2 |3 |155424 |150296 |ASHLEYE VILLAGE APTS. |2023 INCOME 146679 |2024|S05 |OF020 |B |1 |13497 |12722 | |NULL 146718 |2024|S05 |OF015 |B |1 |9187 |7671 |OFFICE |2019 pro, 7,671 sqft NRA per 2017 appraisal 147126 |2024|S09 |OF015 |C |1 |56880 |59025 | |2023 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 |2024|S09 |FL001 |A |1 |4743 |4743 | |2015 Proforma, COSTAR SHOWS BLDG 11 HAS 4883 AVAILABLE @$18 NNN 6/13 147262 |2024|G01 |FL020 |B |1 |41200 |62610 | |2018 Market Proforma, 66% OFFICE 147271 |2024|S09 |RE055 |B |1 |2420 |2420 |LOANSTAR TITLE LOANS |2023 INCOME / EXPENSE 147282 |2024|G01 |SC045 |B |1 |9804 |5025 |STRIP CENTER |2023 INCOME 147311 |2024|S09 |RE025 |A |1 |3040 |3040 |Race Trac |2017 pro, 147596 |2024|G01 |MF001 |B1 |2 |212454 |212544 |TOSCANA AT VISTA RIDGE APTS |2023 INCOME/EXP 147856 |2024|C02 |RE005 |B |1 |5824 |5824 |GOOD YEAR |, 147858 |2024|G01 |FL020 |B |1 |12960 |12960 |RECLAIM CONSTRUCTION |NULL 147868 |2024|S05 |RE030 |A |1 |8880 |8880 | |pro, 147891 |2024|S05 |MF002 |B2 |5 |8976 |8800 |MULBERRY PLACE APTS. |2019 INCOME, 147892 |2024|S05 |MF002 |B2 |5 |8976 |8800 |MULBERRY PLACE APTS. |2019 INCOME, 147930 |2024|G01 |FL020 |C |2 |4424 |4424 | |2024 DIRECT CAP. 100% VACANT 148026 |2024|S09 |OF010 |B |1 |5321 |5273 | |2016 PROFORMA-OWNER OCC, 148054 |2024|S05 |OF020 |B |1 |4944 |4944 | |2012 Proforma, 148088 |2024|G01 |MF001 |B2 |2 |115400 |115300 |SAVANNAH AT NORTH DALLAS |2023 INCOME. 148089 |2024|C02 |RE025 |B |1 |2117 |1325 |Valero |2016 pro, 148090 |2024|S10 |WH060 |B |1 |19362 |19362 | |2014 income, boat slips are calculatied as other income, See adjacent property for rents & expenses. 148321 |2024|S14 |RE025 |C |1 |2406 |2454 | |, 148485 |2024|S14 |WH060 |B |1 |6000 |6000 | |2017 income PAYS ELECTRICITY AND H20, 148689 |2024|G01 |FL020 |A |1 |12851 |12851 | |2024-direct cap worked. 2023 PROFORMA 148693 |2024|S05 |RE030 |B |1 |7228 |6220 |MONTESSORI COUNTRY SCHOOL |2019 Income. Lease only, 148769 |2024|S09 |RE030 |A |1 |7062 |7062 |Gerber Day Care |, 148806 |2024|S09 |RE055 |B |1 |7034 |7360 |O'REiley's Auto Parts Store |2017 PROFORMA, 148979 |2024|S05 |RE070 |A |1 |5216 |5216 |BLACK-EYED PEA |2019 Proforma. Land Acct 128452, 149010 |2024|S08 |AA001 |C |1 |9 |6 | |2011 income proforma. need actual income and expence. Approx 6 slips, 149065 |2024|S05 |OF015 |C |1 |14400 |14400 | |2024-2023 I/E provided. 2022 INCOME / EXPENSE 149069 |2024|G01 |MF020 |A |1 |6178 |143 |LANTANA RV VILLAGE-SPACES |2023 I&E. VACANCY APPX 35% FOR 2023. WORK W/149069 149099 |2024|S09 |RE055 |B |1 |6960 |6960 |SHERWIN WILLIAMS |2009 PROFORMA, 149103 |2024|S09 |RE100 |B |1 |3047 |3047 |ALADDIN ANIMAL HOSPITAL |2019 Income proforma. Owner Occupied, 149145 |2024|S14 |WH060 |B |1 |3320 |3320 | |2013 income, 149229 |2024|C02 |AA001 |A |1 |14920 |13800 | |NULL 149270 |2024|C02 |WH025 |B |1 |51225 |62325 | |OWNER OCCUP/ INCOME PROFORMA, 149899 |2024|G01 |MF001 |B2 |3 |206954 |205098 |PARK TIMBERS |2023 Income Worked W/98308, 150107 |2024|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 |2024|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 |2024|S08 |RE025 |B |1 |2478 |2478 | |, 152061 |2024|S14 |WH060 |B |1 |90800 |90800 | |2019 lawsuit, 152097 |2024|G01 |SC020 |C |1 |55336 |55360 |LEWISVILLE MARKETPLACE |2023 INCOME 152151 |2024|G01 |MF020 |A |2 |2528 |382 |Hickory Creek MHP |360 spaces 2019 ACTUALS, 152152 |2024|S05 |WH060 |A |1 |4000 |4000 |REAPER GAME STORE |2023 PROFORMA 152336 |2024|G01 |SC020 |C |2 |53727 |50551 |LAKE PARK SHOPPING |2024 - DIRECT CAP USING OWNER PROVIDED INFO 152733 |2024|S11 |OF010 |C |1 |2043 |2043 | |, 152940 |2024|G01 |RE085 |B |3 |1335 |1335 |ELITE NAIL SALON |2023 Rent 152981 |2024|G01 |OF020 |B |1 |800 |800 | |, 152985 |2024|S09 |RE025 |B |1 |2045 |2045 | |, 153004 |2024|C03 |RE030 |B |1 |7000 |7000 | |pro, 153084 |2024|S09 |WH060 |C |1 |68900 |69800 | |2023 Income. Expenses have a lot of extra items that were not included. 153145 |2024|S09 |WH060 |A |1 |34429 |34429 | |2012 Proforma Owner Occupied, SEE ACTUAL RENTS ON 18133 & 133471 153148 |2024|S09 |WH060 |B |1 |14820 |14820 | |, 153149 |2024|S09 |WH060 |B |1 |7378 |7378 | |NULL 153219 |2024|S09 |RE040 |A |1 |4062 |4062 |BRAUMS |, 153220 |2024|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 |2024|G01 |MF001 |B2 |1 |101142 |92498 |COTTAGES ON EDMONDS |2023 INCOME 153229 |2024|S14 |RE070 |B |1 |4800 |4800 | |, 153231 |2024|S14 |AA001 |C |1 |6240 |6240 |5-PLEX & RETAIL |2024 PROFORMA. HIGH VACANCY. 153236 |2024|G01 |FL001 |B |1 |32264 |32264 | |NULL 153238 |2024|S05 |OF001 |B |1 |3448 |3448 | |2012 proforma, 153240 |2024|S05 |OF001 |B |1 |2322 |2322 | |, 153241 |2024|S05 |OF001 |B |1 |1471 |1471 | |, 153245 |2024|S05 |OF001 |B |1 |2461 |2461 | |2015 pro, 153251 |2024|S05 |RE025 |B |1 |0 |1200 | |2014 proforma, 153254 |2024|G01 |WH015 |A |1 |76212 |76000 | |NULL 153255 |2024|G01 |SC045 |C |1 |4744 |4744 |MULTI-TENANT RETAIL |NULL 153264 |2024|S09 |RE025 |B |1 |4747 |4747 |Racetrac |2019 INCOME PROFORMA, 153276 |2024|S09 |RE030 |A |1 |5676 |5676 |Childtime Daycare |, 153313 |2024|C02 |RE025 |B |1 |4342 |3264 |7-11 |2018 PROFORMA, 153315 |2024|C02 |RE030 |C |1 |5165 |5165 |DING DONG DANG CHRISTIAN CHILD SCHOOL |2018 Proforma, 153671 |2024|S09 |RE040 |A |1 |2208 |2208 |ARBYS |2011 proforma, 153672 |2024|S09 |RE040 |A |1 |3238 |3238 |KFC |Remodel 2006, 153675 |2024|S05 |RE040 |A |1 |1974 |1974 |TACO BELL & PIZZA HUT |Remodel 2010, 153678 |2024|S05 |RE005 |B |1 |5824 |5824 |GOODYEAR |, 153681 |2024|G01 |FL020 |B |1 |38272 |38295 |SOUTH DENTON PLAZA |2023 INCOME, INCLUDES ACCTS 153683, 153685, 153687 153690 |2024|G01 |FL020 |B |1 |38272 |38295 |SOUTH DENTON PLAZA |2023 INCOME, INCLUDES ACCTS 153683, 153685, 153687 153693 |2024|S09 |OF010 |C |1 |2530 |2530 | |2016 pro, 153694 |2024|S05 |WH060 |C |1 |13440 |13440 |D-BAT |2023 PROFORMA 153696 |2024|S05 |OF020 |C |1 |6495 |5280 | |2015 Proforma, 4/2015- Co* listed for sale $628,571 at a 7% cap 153700 |2024|C03 |RE040 |B |1 |2333 |1961 |WOK EXPRESS |, 153701 |2024|C02 |RE025 |B |1 |3206 |2973 |Conoco |NLA 2973. 2019 Proforma, 153702 |2024|C02 |RE010 |A |1 |4082 |4082 |WACHOVIA |2015 INCOME PROFORMA, 153703 |2024|C02 |RE025 |A |1 |4482 |3294 |TEXACO FOODMART |, 153779 |2024|C02 |RE025 |A |1 |2117 |1325 |CIRCLE K |2017 proforma, 153792 |2024|S09 |RE040 |B |1 |2392 |2392 |BURGER STREET |2017 pro, 153795 |2024|C03 |RE040 |B |1 |2478 |2500 |samil investment |2022 income, 153797 |2024|C03 |RE040 |B |1 |2895 |2895 |RUSTY TACO |2016 Proforma, 153804 |2024|C03 |RE040 |A |1 |986 |3961 |ZAXBY'S |, 153829 |2024|G01 |WH040 |C |4 |33308 |33308 | |2024 Market Profomra, 153875 |2024|S05 |MF002 |B2 |1 |18420 |21468 | |2023 income, 153899 |2024|C02 |AA001 |A |1 |28218 |26418 | |2019 proforma, 154128 |2024|S05 |WH025 |C |1 |231520 |231520 | |, 154141 |2024|C02 |RE030 |B |1 |7344 |7344 |Day Care |PROFORMA, 154659 |2024|G01 |WH040 |C |2 |51488 |41106 |CUBE SMART |2024 PROFORMA. SOLD 7/2023. GPI ONLY IN ACTUALS 154664 |2024|G01 |WH035 |A |2 |111087 |111087 |1603 GARDEN RIDGE |2015 proforma, 154671 |2024|S05 |RE040 |A |1 |4760 |4760 |BRAUMS |2019 proforma, 154673 |2024|S05 |RE040 |A |1 |3274 |3274 |PIZZA HUT |Remodel 2010, 154674 |2024|S05 |RE010 |A |1 |5636 |5636 |POINT BANK |2019 PROFORMA, 154676 |2024|G01 |SC030 |B |1 |314701 |303612 |LAKEPOINTE CROSSING |2023 INCOME/EXP. HIGH VACANCY. 154679 |2024|S09 |SC010 |B |1 |45515 |45515 |TOYS R US |2018 PROFORMA, 154748 |2024|S05 |RE040 |A |1 |1984 |1984 |ARBYS |2017 proforma, 154754 |2024|G01 |FL020 |C |1 |15442 |15442 | |2023 PRO FORMA 154755 |2024|S09 |WH060 |B |1 |4712 |4712 | |, 154848 |2024|S05 |OF020 |C |1 |9756 |8405 | |2024 PROFORMA . BELOW MARKET RENTS. TENANT PAYS EXPENSES. UPDATED SF PER LEASE INC LAND ACCT 154849 AND 154847 154900 |2024| | | |0 |1859121 |1036490 |SOLANA |2001 INCOME--PROFORMA EXP., 154903 |2024| | | |0 |261604 |261600 |SOLANA MARRIOTT |2001 ACTUAL INC/EP, 154912 |2024|S11 |WH001 |B |1 |15500 |15500 | |2018, 154951 |2024|S10 |WH060 |A |1 |7000 |7000 | |OWNER OCCUPIED!! EXPENSES ARE HIGHER DUE TO SEPTIC. ETC, 154989 |2024|S05 |RE055 |C |1 |1470 |1470 | |2019 income owner pays for taxes, insurance, only used for storage for other half 155084 |2024|S09 |WH060 |B |1 |8400 |8400 | |2011 income, 155085 |2024|S09 |OF020 |C |1 |7163 |7163 |OFFICE |2023 PROFORMA 155087 |2024|G01 |FL020 |C |1 |61875 |61875 | |2024 INCOME 155120 |2024|C02 |OF010 |B |1 |7377 |7377 | |2022 PROFORMA, 155136 |2024|S09 |WH060 |B |1 |13280 |27000 | |2009 income and expenses includes R94387, 155320 |2024|S14 |WH060 |B |1 |4000 |4000 | |PER OWNER $3350 / MO, OWNER PAYS LANDSCAPING $700, TAXES, INSURANCE $4000, SEPTIC $1000 155485 |2024|C03 |OF020 |C |1 |3027 |2880 | |2012 Proforma, 155832 |2024|S14 |OF002 |B |1 |0 |1008 | |, 155867 |2024|S05 |OF020 |B |1 |2915 |2485 |OFFICE |2022 INCOME. -L:B Ratio is 2 times adjacent properties., 156084 |2024|C03 |RE030 |B |1 |7326 |7326 |MINI-SKOOL EARLY LEARNING CENTER |2017 proforma, 156085 |2024|G01 |MF001 |B1 |2 |632593 |598128 |KEYSTONE AT CASTLE HILLS |2023 INCOME---WORKED W/R180168,R156085, 2019 INCOME---WORKED W/R180168,R156085 156105 |2024|S09 |RE025 |B |1 |3060 |2290 | |2017 proforma, 156153 |2024|S05 |OF020 |B |1 |4764 |4764 | |HALF OF BUILDING IS OWNER OCCUPIED., 156161 |2024|S05 |OF002 |B |1 |0 |1704 | |, 156258 |2024|G01 |SC001 |C |2 |195015 |183339 |LAKELAND PLAZA |2018 LAWSUIT WORKUP, 156259 |2024|C02 |RE070 |B |1 |0 |5920 |PATZCUARO |NOT OPEN FOR BUSINESS UNTIL 2/15/2011., 156266 |2024|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 |2024|S09 |OF015 |B |1 |11708 |11708 | |r156322, r156321, 156322 |2024|S09 |OF015 |B |1 |11708 |11708 | |r156322, r156321, 156327 |2024| | | |0 |24583 |24279 | |2004 INC, 156582 |2024|G01 |SC045 |B |2 |9900 |9900 |ZIMMER INS |2023 INCOME / EXPENSE 156583 |2024|S05 |RE090 |C |1 |9900 |9900 |LA AZTECA SUPERMARKET |2019 Proforma, 156619 |2024|S05 |OF002 |B |1 |6936 |6936 | |, 156620 |2024|S05 |OF002 |B |1 |6936 |6936 | |, 156621 |2024|S05 |OF002 |B |1 |6936 |6936 | |, 156700 |2024|G01 |FL020 |B |1 |41534 |42225 | |2020 income, 64% OFFICE/LabPart owner occ 156909 |2024|G01 |SC045 |B |1 |17430 |17177 |STRIP CENTER |2023 INCOME 156938 |2024|S05 |RE045 |B |1 |9082 |8570 | |, 156939 |2024|S05 |AA001 |B |1 |8080 |8080 | |2023 PROFORMA 156940 |2024|S05 |OF010 |B |1 |4941 |4941 |SMILES ZONE |2023 PROFORMA 157203 |2024|S05 |RE055 |C |1 |12032 |12032 | |, 157258 |2024| | | |0 |24372 |21025 | |2006 INC, 157277 |2024|G01 |WH035 |B |1 |106956 |106956 | |2023 NCOME & EXP 157298 |2024|S09 |RE100 |B |1 |3091 |3091 | |, 157379 |2024|S14 |HC001 |B |1 |2280 |2280 | |2014 income proforma, 157481 |2024|S09 |OF010 |B |1 |6152 |6152 | |2010 proforma. owner occupied, 157482 |2024|S09 |RE040 |A |1 |2708 |2708 |WHATABURGER |, 157529 |2024|S09 |RE055 |B |1 |47192 |48111 |HAVERTYS |2019 Income, NEED TERMS OF LEASE SHOWING INCREASES IN RENTS SINCE 1990 157530 |2024|S09 |RE055 |B |1 |47192 |48111 |HAVERTYS |2019 Income, NEED TERMS OF LEASE SHOWING INCREASES IN RENTS SINCE 1990 157680 |2024|S05 |WH001 |A |1 |11380 |11380 | |2005 INCOME, 157775 |2024|S10 |OF020 |B |1 |2700 |2700 | |NULL 158023 |2024|G01 |WH060 |C |1 |6000 |6000 | |2024 PROFORMA 158240 |2024|S05 |MF007 |B |1 |5533 |5533 |CHI OMEGA SOROITY |, 158257 |2024|S09 |RE070 |A |1 |9026 |9026 |RESTAURANT |2018 proforma, 158258 |2024|S09 |SC010 |A |1 |50000 |50336 |CONN'S |2022 INCOME 158259 |2024|S09 |RE055 |A |1 |0 |9625 | |2008 INCOME, 158332 |2024|S05 |AA001 |C |1 |77735 |45335 | |, 158449 |2024|S11 |WH060 |A |1 |0 |4200 | |, 158473 |2024|S11 |WH060 |B |1 |5000 |5000 | |2015 proforma OWNER OCCUPIED, 158702 |2024|S05 |OF001 |B |1 |2746 |2746 | |, 158740 |2024|S05 |OF001 |C |1 |9018 |5856 | |, Unsure of NRA, possibly 5,856 158741 |2024|S05 |OF001 |C |1 |9018 |5856 | |, Unsure of NRA, possibly 5,856 159107 |2024|S09 |RE070 |C |1 |36883 |25073 |SNEAKY PETE'S |2009 PROFORMA ON REST AND ADD DOCKS, 159285 |2024| | | |0 |36875 |34949 |RETAIL S/C |2007 INCOME, 159389 |2024| | | |0 |22500 |22500 |WHSE |2005 INCOME, 159886 |2024|S05 |MF020 |B |1 |0 |186 |Denton Falls MHP |2010 income, 159888 |2024|S05 |OF010 |B |1 |2487 |2487 | |2012 proforma, 159897 |2024|G01 |WH025 |B |2 |80649 |80649 | |NULL 159971 |2024|S09 |OF020 |B |1 |3152 |3152 | |2023 PROFORMA 159972 |2024|S09 |OF010 |B |1 |6518 |6518 | |2015 PROFORMA, 159973 |2024|S09 |OF020 |B |1 |7303 |7235 | |2023 Proforma 159974 |2024|S09 |OF010 |B |1 |2346 |2346 | |2017 Proforma, 159975 |2024|S09 |OF020 |B |1 |7739 |7631 | |2024 DIRECT CAP. 50% OWNER OCCUPIED/ 159976 |2024|S09 |OF010 |B |1 |4572 |4572 | |2015 Proforma, 11/16- CO* ASKING $25.17 FS 159977 |2024|S09 |OF020 |B |1 |5098 |4986 | |2024- PROFORMA IN DIRECT CAP, 35% VACANT. PARTIAL OWNER OCCUPIED 2023 PROFORMA. 60% OWNER OCCUPIED. LONG-TERM HIGH VACANCY. 159978 |2024|G01 |WH015 |B |1 |1330394 |1263711 |OLD FOOD LION COLD STG FACILITY |OVERLAP WITH TARRANT COUNTY. 80% IN TARRANT & 20% IN DENTON. 160029 |2024|S14 |AA001 |C |1 |9200 |9200 | |2015 pro, 160090 |2024|S05 |OF002 |B |1 |3603 |3603 | |2019 PROFORMA, DENTAL OFFICE/ APARTMENT 160091 |2024|S05 |RE040 |A |1 |3540 |3540 |KFC TAX UNIT #X843057 |Remodeled 2006. 2010 proforma, 160098 |2024|S05 |OF001 |B |1 |2212 |2212 | |, 160110 |2024|G01 |SC045 |B |2 |15192 |15190 |GATEWAY PLAZA |2023 RR AND I/E 160113 |2024|C02 |RE025 |A |1 |1554 |1554 | |, 160645 |2024|G01 |OF015 |B |1 |7700 |7700 | |2024 Proforma. Listed rents vary from $4.80-$39.72 160803 |2024|G01 |FL020 |B |1 |9982 |9982 | |2023 DIRECT CAP. OWNER OCCUPIED. 160874 |2024|C03 |RE070 |B |1 |2090 |2090 |LARRYS FAMILY RESTAURANT |2014 Proforma, 160884 |2024|S05 |MF002 |C |3 |60136 |63050 |THE QUARTERS APTS |2023 INCOME 160887 |2024|S05 |RE040 |A |1 |3540 |3540 |KFC |Remodel 2007, 160888 |2024|S05 |OF010 |B |1 |11281 |11280 |Family Doctors |2018 Owner Occupied. Aditional Pad site(excess land), 161005 |2024|G01 |FL020 |B |1 |18760 |18760 | |2024 PROFORMA 2023 PROFORMA 161045 |2024|S05 |MF002 |B2 |3 |27080 |25132 |CRAIG PLACE APTS. |2023 INCOME, 161091 |2024|S05 |RE030 |B |1 |0 |5180 | |pro, 161440 |2024|S05 |RE055 |B |1 |4136 |4136 | |2015 Proforma, 8/15-Leasing 700 sq ft $27.43 sq ft($1,600 month) 161450 |2024|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 |2024|S05 |HC001 |A |1 |37102 |36722 | |, 161560 |2024|G01 |MF001 |C |3 |107554 |95752 |THE STUDIO PLACE APTS |2023 INC/EXP. HIGH VACANCY. RENOVATIONS? STABLIIZED EXP AT MARKET. RENT INCREASED YOY. 161561 |2024|G01 |MF001 |C |3 |81981 |73350 |MANCHESTER HOUSE |2023 INCOME. WORKED W/R33311 LAND ACCT. 39 1 BED 1BATH. 34 2BED 1 BATH. 14 EFFICIENCY, 161788 |2024| | | |0 |3660 |3660 | |WORKED ON INCOME 2002, 161881 |2024|S09 |SC010 |B |1 |36918 |36918 | |NULL 161882 |2024|S09 |RE030 |A |1 |19887 |19887 |Children's Courtyard |2018 pro, 161908 |2024|G01 |SC045 |B |1 |7416 |7416 |RETAIL STRIP W/CSTORE |2023 PROROFMA 161959 |2024|G01 |RE002 |C |1 |11684 |11684 | |NULL 161961 |2024|S05 |RE075 |B |1 |2744 |2744 | |, 161968 |2024|S09 |OF020 |A |1 |4840 |4840 |Office Bldg |2009 INC & EXP, 161970 |2024|S09 |RE006 |B |1 |4004 |5852 |Kwik Kar |2014 Proforma, 161971 |2024|S09 |RE025 |B |1 |2402 |2402 |7-11 |2018 PROFORMA, 162131 |2024|C03 |AA002 |A |1 |6000 |6000 |BLOCKBUSTER |, 162637 |2024|G01 |SC045 |A |2 |5460 |5260 |STRIP CENTER |2022 Proforma 162641 |2024|S09 |OF020 |C |1 |4137 |3237 | |, 162646 |2024|S05 |WH025 |B |1 |67720 |73062 | |2018 Proforma. Owner Occupied, 162792 |2024|C02 |OF020 |C |1 |3964 |3964 | |2016 pro, 162892 |2024|S05 |RE055 |C |1 |1470 |1470 | |2019 income-MATTRESS STORE LEASES HALF THE BUILDING FOR $750 A MONTH. OTHER HALF IS STORAGE., 162987 |2024|G01 |WH060 |A |1 |8000 |8000 | |NULL 163052 |2024|S05 |HS001 |A |1 |4300 |9853 | |2011 income, 163073 |2024|S05 |MF025 |A |4 |5216 |6208 |4-PLEX |2023 RENT RORLL + I/E 163111 |2024|G01 |WH060 |C |1 |7200 |7200 | |NULL 163550 |2024|S05 |RE025 |B |1 |2604 |2604 | |, 164115 |2024|G01 |OF025 |B |1 |74644 |73747 |ACC #14 |2023 INCOME - DC 164422 |2024|G01 |WH040 |B |2 |30406 |32995 |LITTLE ELM SELF STORAGE |2022 INCOME. 249 Units., Worked with land accts 43752, and 99044. 164426 |2024|G01 |MF021 |C |3 |37 |37 |STONEY ACRES PARK |2024 - HIGH % OF VALUE ON LAND. SALE INCLUDED MOBILE HOMES, EXCESS LAND AND 3 YEARS OF CONTRACT SERVICE WORK. CONVERTING MH SPACES TO RV. CURRENTLY 27 MH AND 10 RVS. 164509 |2024|S05 |MF007 |B |1 |6120 |6120 |PHI KAPPA SIGMA |, 164510 |2024|S05 |MF007 |B |1 |7816 |7816 |SIGMA NU |, 164529 |2024|G01 |FL020 |C |1 |35750 |34500 | |2023 INCOME 164817 |2024|S05 |OF010 |B |1 |3711 |3711 | |2012 proforma, 164818 |2024|S05 |OF010 |B |1 |1921 |1921 | |2012 proforma, 164865 |2024|G01 |SC045 |B |3 |23060 |23815 |THE SHOPS OF ARGYLE |2023 INCOME 164875 |2024|S14 |SP005 |A |1 |0 |31770 |MILESTONE |2018 PROFORMA, 164883 |2024|C02 |AA001 |B2 |1 |49913 |49913 | |, 164885 |2024|C02 |AA001 |B2 |1 |49913 |49913 | |, 164887 |2024|C02 |AA001 |B2 |1 |49913 |49913 | |, 164888 |2024|C02 |AA001 |B2 |1 |49913 |49913 | |, 164889 |2024|C02 |AA001 |B2 |1 |49913 |49913 | |, 164890 |2024|C02 |AA001 |B2 |1 |49913 |49913 | |, 164891 |2024|C02 |AA001 |B2 |1 |49913 |49913 | |, 164892 |2024|C02 |AA001 |B2 |1 |49913 |49913 | |, 164894 |2024|C02 |AA001 |B2 |1 |49913 |49913 | |, 164915 |2024|G01 |AA001 |C |1 |9974 |9974 | |2023 Proforma 164953 |2024|S08 |FL020 |B |1 |3000 |3000 | |, 164966 |2024|S09 |RE005 |B |1 |6900 |5250 | |NULL 164971 |2024|S09 |WH025 |B |1 |29880 |29880 | |2008 PROFORMA-OWER OCC, 164978 |2024|G01 |MF001 |B1 |1 |302183 |243064 |MARQUIS AT LANTANA APTS |2023INCOME 165078 |2024|S05 |MF002 |B2 |4 |43584 |40800 |BELLMERE APTS. |2023- P&L NO RENT ROLL 165497 |2024|C02 |RE005 |B |1 |3008 |3008 |PRECISION TUNE |, 165498 |2024|S05 |MF025 |B1 |5 |5538 |5538 | |2023 RENT ROLL 7 UNITS 165500 |2024|S05 |OF020 |B |1 |11271 |10545 | |2023 INCOME 165507 |2024|S05 |MF002 |B2 |4 |6400 |6400 |OAK RIDGE APTS |2022 INCOME/EXP. SPRINKLER FLOOD. 165508 |2024|S05 |OF010 |B |1 |3628 |3628 | |2011 INC PROFORMA, 165509 |2024|S05 |OF010 |B |1 |3628 |3628 | |2011 INC PROFORMA, 165510 |2024|S05 |OF020 |A |1 |5986 |5986 | |OWNER OCCUPIED, 165513 |2024|S05 |MF002 |B2 |4 |43584 |40800 |BELLMERE APTS. |2023- P&L NO RENT ROLL 165578 |2024|S09 |RE001 |B |1 |2562 |2562 |POPEYES |2017, 165579 |2024|G01 |SC020 |C |2 |119999 |108111 |ORCHARD VILLAGE |2024 INCOME 165812 |2024|S09 |OF020 |C |1 |9560 |9560 | |2022 INCOME., 4/16-CO* $18.50MG asking. 4/15- Co* $22.22 sq ft asking 165813 |2024|S09 |OF020 |C |1 |9560 |9560 | |2022 INCOME., 4/16-CO* $18.50MG asking. 4/15- Co* $22.22 sq ft asking 166352 |2024|C02 |OF020 |C |1 |5178 |5178 | |2023 proforma 166403 |2024|S09 |RE040 |A |1 |2376 |2376 |TBC #5402 |2012 proforma, 166404 |2024|S09 |RE055 |A |1 |3060 |3060 |PAYLESS SHOE SOURCE |2021 proforma, 166407 |2024|S09 |RE040 |A |1 |2946 |2946 |WHATABURGER |, 166408 |2024|S09 |RE070 |A |1 |11796 |11796 |REGAL BUFFET |2019 income, 166411 |2024|S09 |RE055 |A |1 |9600 |9600 |POPSHELF |2024 PROFORMA. NEW TENANT 166625 |2024|C02 |RE040 |A |1 |2349 |2349 |DAIRY QUEEN |2018 INCOMERemodel 2008, 166636 |2024|G01 |SC020 |C |1 |46412 |41879 |STONE CREEK |2023 I/E + RENT ROLL 166808 |2024|G01 |WH040 |B |2 |63150 |50100 | |2023 INC/EXP W/R153262 74 RV SPACES AND 339 STORAGE UNITS, 166875 |2024|S05 |OF020 |B |1 |5768 |4521 |OFFICE |2022 INCOME, 167125 |2024|C02 |RE030 |B |1 |7260 |7260 |PEANUT GALLERY #302 |2016 Proforma, 167403 |2024| | | |0 |524000 |524000 |NESTLE |22% OFFICE, 167552 |2024|G01 |AA001 |A |1 |9660 |9660 |CRACKER BARREL |NULL 167698 |2024|S05 |OF020 |C |1 |0 |3390 | |, 167763 |2024|S05 |MF007 |B |1 |11480 |11480 |Gamma XI Alumni of Delta Sigma Phi |2009 Income, 167774 |2024|S09 |RE010 |A |1 |11503 |11503 |FIRST STATE BANK |, 167775 |2024|S09 |OF020 |B |1 |8291 |8291 |SALON |2019 PROFORMA, 167898 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167899 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167900 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167901 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167902 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167903 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167904 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167905 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167906 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167907 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167908 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167909 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167910 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167911 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167912 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167913 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167914 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167915 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167916 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167917 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167918 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167919 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167920 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167921 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167922 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167923 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167924 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167925 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167926 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167927 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167928 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167929 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167930 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167931 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167932 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167933 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167934 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167935 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167936 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167937 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167938 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167939 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167940 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167941 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167942 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167943 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167944 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167945 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167946 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167947 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167948 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167949 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167950 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167967 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167968 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167970 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167971 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167973 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167974 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167975 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167977 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167978 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167979 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167980 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167981 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167982 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167983 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167984 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167985 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167986 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167988 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167989 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167990 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167992 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167993 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167994 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167995 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167996 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167997 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167998 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 167999 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168000 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168001 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168004 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168012 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168014 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168015 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168016 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168017 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168018 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168019 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168020 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168021 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168022 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168023 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168024 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168025 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168026 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168027 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168028 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168029 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168030 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168031 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168032 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168033 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168034 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168035 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168036 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168037 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168038 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168039 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168040 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168041 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168042 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168043 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168044 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168045 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168046 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168047 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168048 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168049 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168050 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168051 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168052 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168053 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168054 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168055 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168056 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168057 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168058 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168059 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168060 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168061 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168062 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168063 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168064 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168065 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168066 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168067 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168068 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168069 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168070 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168071 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168072 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168073 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168074 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168075 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168076 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168077 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168078 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168079 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168080 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168082 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168083 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168084 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168085 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168087 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168088 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168089 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168090 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168091 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168092 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168093 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168094 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168095 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168096 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168097 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168098 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168099 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168100 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168101 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168102 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168103 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168104 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168105 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168106 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168107 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168108 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168109 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168110 |2024|G01 |MF001 |B2 |2 |138780 |144152 |FIELDCREST APARTMENTS |2023 INCOME/EXP 168237 |2024|S05 |HC001 |A |1 |30221 |30221 | |, 168238 |2024|C02 |RE040 |A |1 |4400 |4400 |ARBYS |2017 pro, 168341 |2024|G01 |WH040 |C |5 |52968 |52968 |LAKE RAY ROBERTS DRY BOAT STORAGE |2023 INCOME - 168343 |2024|S05 |OF020 |B |1 |4279 |4318 |OFFICE |2022 INCOME 169180 |2024|S05 |RE070 |A |1 |6005 |6005 |HORNY TOAD CAFE |2016 PROFORMA, 169306 |2024|G01 |MF021 |B |1 |23 |23 |LIGHTHOUSE COVE RV PARK |23 spaces, plus excess lands, 169310 |2024|S11 |RE030 |A |1 |5793 |11613 |Daycare |2018 PROFORMA, 169311 |2024|S05 |OF015 |A |1 |6000 |6000 |Block Buster |, ASKING $25NNN PER COSTAR 3/14 169312 |2024|C02 |RE030 |A |1 |10594 |10924 |Fairgate Kinder Care |2018 Proforma, 2013 value usin market rents of $15-$18 NNN 169615 |2024|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 |2024|S09 |RE070 |A |1 |8278 |7400 |REDNECK HEAVEN |2017 Proforma, 169637 |2024|S09 |RE070 |A |1 |9470 |9470 |RED LOBSTER |2018 Proforma, 169685 |2024|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 |2024|G01 |MF001 |B2 |3 |461660 |466352 |CARROLLTON PARK |2023 INCOME. HIGHER VACANCY 169813 |2024|G01 |WH015 |A |2 |108672 |103113 |ALLIANCE #1 |NULL 169926 |2024|S05 |OF002 |C |1 |3248 |3200 | |, Actual Rents below market. Son Leases 1 building for his insurance business 169933 |2024|G01 |SC020 |C |1 |49607 |49404 |ROSEMEADE PARK |2023 RR ONLY 169943 |2024|S09 |AA001 |C |1 |24337 |24337 | |2019 proforma, 169944 |2024|G01 |WH040 |C |5 |293012 |290000 | |2023 INCOME AND EXPENSES INCLUDE RETAIL AS WELL 170202 |2024|G01 |WH015 |A |1 |51514 |52128 |PATTERSON LOGISTICS |2018 Market Proforma OWNER OCCUPIED-6% OFFICE- EXCESS LAND***, 170229 |2024|S05 |OF020 |A |1 |8566 |8565 |HINKLE PROPERTY |2018 income, 170281 |2024|S09 |RE070 |A |1 |6732 |7400 | |, 171001 |2024|S05 |RE040 |A |1 |1974 |1974 |TACO BELL #9525 |test, 171006 |2024|S09 |RE010 |C |1 |7987 |7987 |DATCU |2013 Proforma, 171008 |2024|S09 |RE070 |B |1 |6303 |6303 |SPRING CREEK BBQ |owner occ.2016 income proforma, This is owner occupied 171076 |2024|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 |2024|S09 |RE040 |B |1 |3478 |3478 |TACO CABANA |2017 Proforma, 171078 |2024|G01 |SC045 |A |3 |12954 |12954 |STRIP CENTER |2023 I/E + RENT ROLL 171183 |2024|G01 |WH015 |B |1 |73014 |73014 | |, 171195 |2024|S09 |RE040 |A |1 |2954 |2954 | BOSTON MARKET |, 171342 |2024|S09 |RE040 |A |1 |4243 |4243 |CHICK FIL A |Remodel 2014, 171343 |2024|S09 |RE040 |B |1 |4171 |4171 |MCDONALDS |2018 Proforma, 171344 |2024|S09 |RE040 |A |1 |3160 |3160 |WENDYS |Remodel 2014, 171346 |2024|G01 |SC030 |A |3 |376593 |373541 |VISTA RIDGE VILLAGE |2023 income 171347 |2024|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 |2024|G01 |SC030 |A |1 |33422 |32793 |MULTI-TENANT RETAIL |2023 INCOME 171349 |2024|G01 |SC030 |A |3 |376593 |373541 |VISTA RIDGE VILLAGE |2023 income 171493 |2024|S11 |OF020 |B |1 |6556 |5324 | |2011 income proforma, 171798 |2024|S14 |AA001 |B |1 |20000 |20000 | |2014 proforma, 171801 |2024|G01 |FL020 |B |3 |21000 |21000 | |10 UNITS 2023 INCOME 171807 |2024|C02 |AA001 |A |1 |7500 |8750 |TEXAS BARCODE SYSTEMS |, 172228 |2024|G01 |WH060 |B |1 |17200 |17200 | |2024 PROFORMA 172334 |2024|S09 |RE025 |B |1 |4658 |4658 | |2013 proforma, 172335 |2024|G01 |SC045 |B |1 |19729 |19441 |WENTWOOD VILLAGE |2023 INCOME/EXP. ONLY 65% OCC. 01/2023 172565 |2024|G01 |MF001 |B1 |4 |800904 |698274 |TOWNHOMES OF COYOTE RIDGE |2023 INCOME 172611 |2024|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 |2024|S05 |OF010 |B |1 |26807 |20877 |MED OFFICE (BLDG # 6) |2023 INCOME-1003 ft on acct #330607 is suite 105 and is exempt, 6/24: vacant 47% / 10/16- Co* still shows high vacany. 12/03/2014 co* still shows high vacany 172772 |2024|S09 |RE070 |B |1 |6819 |6444 |RESTAURANT |2023 LEASE, WORKUP IN DIRECT CAP 172773 |2024|G01 |SC030 |A |3 |376593 |373541 |VISTA RIDGE VILLAGE |2023 income 172774 |2024|G01 |SC030 |A |3 |376593 |373541 |VISTA RIDGE VILLAGE |2023 income 172813 |2024|S14 |MF002 |B2 |5 |12144 |12144 |2- 4-plex |2018 income, 172914 |2024|S05 |WH060 |B |1 |21780 |21840 | |2023 RR. SOLD 5/2023 172966 |2024|S05 |RE025 |C |1 |2100 |2100 |BLACK TIE LIQUOR |2019 income proforma base on lease. Scanned in 2018 inquirery, 173117 |2024|G01 |SC045 |B |2 |17199 |16933 |TARTAN SQUARE |2023 INCOME. 173187 |2024|S09 |RE070 |A |1 |0 |7684 |SALTGRASS RESTAURANT |, ACTUAL LEASES IN AREA RUNNING $26+ 173312 |2024|S14 |WH060 |B |1 |0 |37896 | |2017 proforma, 173444 |2024|S05 |WH060 |B |1 |10500 |6500 | |OWNER OCCUPIED, 173446 |2024|G01 |SC045 |A |4 |16834 |16834 | |NULL 173490 |2024|G01 |SC045 |B |1 |10560 |10500 |CROSS TIMBERS |2023 INCOME NO RENT ROLL 173544 |2024|G01 |WH040 |C |4 |12000 |60000 | |NULL 173667 |2024|G01 |MF001 |B1 |2 |411223 |358533 |THE MADISON AT ROUND GROVE APTS |2023 INCOME. Also rent Carports & Garages, 174007 |2024|S09 |SE036 |A |1 |25000 |25000 |Titans Gym |, 174115 |2024|G01 |FL020 |A |2 |15685 |15685 | |INCOME PROFORMA, 174223 |2024|S09 |RE025 |B |1 |2989 |2989 | |, 174364 |2024|G01 |MF001 |B1 |3 |211531 |207650 |TUSCANY SQUARE APTS |2023 INCOME/EXP. 174367 |2024|G01 |OF010 |A |3 |4591 |4591 | |2023 Proforma 174368 |2024|G01 |SC045 |B |3 |6848 |6637 |STRIP CENTER |2023 PROFORMA - GROSS RENTS ONLY. WORKED IN DC 174369 |2024|G01 |FL020 |B |1 |7168 |7167 | |2018 Market Proforma, 174371 |2024|G01 |SC020 |B |2 |170300 |166227 |PRESIDIO PLAZA |2023 I/E 174372 |2024|S09 |RE055 |A |1 |4212 |4212 |PAYLESS SHOE SOURCE |2021 PROFORMA 174373 |2024|G01 |SC030 |A |3 |376593 |373541 |VISTA RIDGE VILLAGE |2023 income 174382 |2024|C02 |RE040 |A |1 |4381 |3072 |MCDONALDS |, 174442 |2024|S09 |RE005 |C |1 |13200 |13200 |CALIBUR COLLISION |2019 Proforma, 174444 |2024|G01 |MF015 |A |2 |214307 |189888 |VALLEY RIDGE APTS |2023 RENT ROLL ONLY. LURA (Land Use Restriction). 40% must be rented to Low income, 174450 |2024|G01 |WH025 |B |1 |108780 |108711 |Home Zone/ Denton Gym/FEMA largest tenant |2023 INCOME 174489 |2024|G01 |WH015 |B |2 |151578 |153200 |FRANKFORD DISTRIBUTION 1 |2023 INCOME& EXP 174984 |2024|S05 |HC001 |A |1 |26392 |26392 | |, 174989 |2024|C03 |OF010 |B |1 |4244 |4244 |RIDGEPOINT DENTAL |2022 INCOME 174992 |2024|G01 |MF015 |A |1 |578644 |590102 |OAK FORREST I & II APTS |2023 INCOME/EXP 175412 |2024|G01 |SC045 |A |3 |9456 |7600 |STRIP CENTER |2023 RENT ROLL 175684 |2024|G01 |OF020 |B |1 |11400 |11400 | |2024-direct cap worked 175685 |2024|S09 |OF020 |C |1 |3918 |3918 | |2014 INCOME, 175951 |2024|G01 |WH015 |A |1 |87428 |87624 |Dallas Spring Dist |NULL 175961 |2024|G01 |SC045 |B |1 |52550 |52545 |VISTA GROVE SHOPPING CENTER |2023 RR/OPEX. LONGTERM HIGH VAC. 175963 |2024|S09 |SC005 |A |1 |208936 |208936 |DILLARDS |, 175964 |2024|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 |2024|S09 |SC005 |A |1 |144568 |144568 |SEARS |, 175967 |2024|G01 |SC035 |B |1 |723381 |389349 |VISTA RIDGE MALL |2023 RENT ROOL & I/E, 2019 PROFORMA, PER 2017 FEE APPRAISAL 4/2/14 Costar shows 81,971 vac @ $20-$40/ftNNN 175968 |2024|G01 |SC045 |B |1 |15984 |15924 |VISTA RIDGE S/C |2023 PARTIAL Income.. PLUS GROUND LEASE AS EXCESS LAND, 175969 |2024|S09 |SC005 |A |1 |186222 |186222 |MACYS |, 175971 |2024|S09 |RE070 |A |1 |10973 |7745 |RESTAURANT |2024 DIRECT CAP 176220 |2024|S09 |RE070 |B |1 |7594 |7594 | |2022 Income 176222 |2024|S09 |RE001 |A |1 |108646 |107607 |HUFFINES CHEVROLET |, 176225 |2024|S05 |WH060 |A |1 |7200 |7200 |ELLIOTS ELEC |2019 PROFORMA - OWNER OCC, 176226 |2024|S05 |WH060 |C |1 |7450 |7450 | |2018 PROFORMA, 176227 |2024|S05 |WH060 |B |1 |9750 |10166 | |2019 Proforma, 176228 |2024|G01 |FL020 |B |1 |6500 |6500 |CITY ELECTRICAL SUPPLY |2023 INCOME 176230 |2024|S05 |AA001 |C |1 |5374 |5374 | |2012 Proforma. Metal Warehouse style, 176238 |2024|S05 |RE070 |A |1 |5641 |5641 |APPLEBEES |2015 Proforma, 176240 |2024|C02 |RE040 |A |1 |2518 |1798 |KFC |Land Acct 115750, 176456 |2024|S09 |RE070 |A |1 |5821 |5821 |IHOP |, 176457 |2024|S09 |RE005 |B |1 |7250 |7250 |DISCOUNT TIRE |, 176458 |2024|C03 |RE010 |A |1 |3925 |4131 |PROSPERITY BANK |2015 proforma, 177302 |2024|S09 |HC001 |A |1 |24645 |24645 | |2014 proforma only, 177482 |2024|G01 |SC045 |C |1 |3564 |3505 |STRIP CENTER |2022 INC PROFORMA 177483 |2024|S05 |RE010 |A |1 |5195 |5195 |MERIDIAN BANK |2023 PROFORMA 177484 |2024|S05 |WH060 |B |1 |9896 |9896 | |2023 PROFORMA 177834 |2024|S09 |RE030 |A |1 |33738 |33738 |Children's Courtyard worked with R182817 |2018, 177836 |2024|S09 |RE005 |B |1 |4650 |4650 |CITY GARAGE |, 177839 |2024|S09 |RE070 |A |1 |8201 |7222 |On the Border |, 178303 |2024|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 |2024|S09 |RE070 |A |1 |7238 |7460 |RAZZOOS RESTAURANT |2010 PROFORMA, NEED ACTUAL LEASE. REMODELED IN 2010 178320 |2024|S05 |RE040 |A |1 |2926 |2926 |WENDYS |, 178321 |2024|S05 |RE040 |A |1 |2542 |2542 |TACO BUENO |, 178322 |2024|S05 |OF020 |A |1 |8723 |8575 |Cornell Offices |2023 I&E. HIGH VAC PER OWNER 178351 |2024|G01 |SC020 |A |2 |31742 |29406 |FLOWER MOUND TOWN CENTER |2023 INCOME/EXP. 178508 |2024|S08 |AA001 |A |1 |32860 |32860 | |, 2017-Xcelligent 178558 |2024|C02 |AA001 |A |1 |65654 |18 | |, 178560 |2024|G01 |MF001 |A |3 |279504 |279504 |PROSE NORTHBEND |NULL 179044 |2024|G01 |MF001 |B1 |4 |161856 |134816 |VISTA SPRINGS |2023 INCOME/EXP 179157 |2024|S09 |RE040 |B |1 |0 |2349 |LONG JOHN SILVERS |Land Account 156261, 179173 |2024|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 |2024|C03 |RE035 |A |1 |9782 |9782 |CVS |, 179322 |2024|S05 |OF010 |B |1 |2309 |2309 | |2024 PROFORMA 179403 |2024|S09 |SC010 |C |1 |116544 |104750 |Home Depot |, 179406 |2024|S09 |RE040 |A |1 |3120 |3120 |BURGER KING |2017, 179452 |2024|C02 |RE100 |B |1 |4069 |4069 | |, 179476 |2024|S05 |RE025 |C |1 |1500 |1500 |Green Valley Store |, 179479 |2024|G01 |AA001 |A |1 |8188 |8188 |PRAIRIE HOUSE |NULL 179514 |2024|G01 |WH040 |C |4 |16635 |48444 | |2023 PROFORMA/2022 INCOME FROM SCHEDULE C. REVIEW RR/INCOME. LOWER RENT LEVER FOR 2020 179529 |2024|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 |2024|S09 |RE030 |A |1 |6304 |6304 |PARKVIEW DAY CARE |, 179622 |2024|S14 |OF020 |B |1 |2976 |2976 | |2018 proforma, 179625 |2024|S14 |RE055 |B |1 |32654 |14400 |ACE HARDWARE |2023 PROFORMA-OWERN OCC, 179697 |2024|S14 |RE045 |C |1 |3359 |3168 |SLAY MEMORIAL |, 179729 |2024|G01 |SC045 |C |1 |23900 |21200 |RETAIL STRIP W/C-STORE |SEE NOTES 179756 |2024|G01 |WH040 |B |2 |56800 |53395 | |2023 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 |2024|G01 |SC045 |A |1 |5000 |5000 |RESTAURANT STRIP |2023 INCOME 179758 |2024|G01 |SC045 |B |1 |10000 |10000 |STRIP CENTER |2023 Income -SETT 179759 |2024|S09 |RE040 |A |1 |4652 |4652 |MCDONALDS |2017 proforma, 179763 |2024|C03 |RE040 |A |1 |5684 |5684 |BRAUMS |2019 proforma, 179767 |2024|G01 |WH040 |A |2 |83749 |70525 |PUBLIC STORAGE |2023 INCOME 25% CLIMATE CONTROLLED/OR 17,400 SF. 700 TOTAL UNITS OF THAT 199 UNITS ARE CLIMATE CONTROLLED. WORK WITH R188957., 179781 |2024|G01 |MF001 |B1 |4 |557502 |481682 |TIDES ON THE TRINITY |2023 INCOME - WORKED W/R75290 180168 |2024|G01 |MF001 |B1 |2 |632593 |598128 |KEYSTONE AT CASTLE HILLS |2023 INCOME---WORKED W/R180168,R156085, 2019 INCOME---WORKED W/R180168,R156085 180169 |2024|S09 |WH025 |C |1 |191810 |191810 | |WORK WITH R 224326, 180226 |2024|G01 |MF015 |A |3 |151362 |147024 |HEBRON TRAILS APTS |2023 INCOME/EXP. SUBSIDIZED HOUSING-TAX CREDITS, 180258 |2024|G01 |SC020 |C |1 |98407 |99341 |HIGHLAND VILLAGE TOWN CENTER. |2023 PRO FORMA 180259 |2024|G01 |SC020 |C |1 |98407 |99341 |HIGHLAND VILLAGE TOWN CENTER. |2023 PRO FORMA 180260 |2024|G01 |SC020 |C |1 |98407 |99341 |HIGHLAND VILLAGE TOWN CENTER. |2023 PRO FORMA 180340 |2024|S09 |RE001 |A |1 |20250 |20250 |TRAVIS BOATING CENTER |2010 INCOME, 180341 |2024|S09 |RE001 |A |1 |108646 |107607 |HUFFINES CHEVROLET |, 180342 |2024|S09 |RE001 |A |1 |15660 |15660 |BOBCAT OF DALLAS |2014 Proforma - owner occupied, 180344 |2024|S05 |MF025 |B1 |4 |3292 |3292 |4-PLEX |2022 income proforma, 180345 |2024|G01 |SC045 |A |2 |14428 |14509 |SUN CANN |2023 INCOME 180346 |2024|S09 |RE010 |A |1 |9944 |9943 |SECURITY BANK |2019 proforma, 180437 |2024|G01 |SC020 |B |2 |82757 |84462 |JOSEY OAKS CROSSING |2023 I/E 180529 |2024|S09 |OF020 |B |1 |23820 |23820 | |2023 PROFORMA. Excess Land. Owner Occupied, 180535 |2024|S09 |RE001 |A |1 |19465 |19465 | |, 180536 |2024|G01 |SC045 |B |1 |7500 |7500 |STRIP W/CSTORE |2019 proforma, 180598 |2024|G01 |FL020 |B |3 |181067 |187650 | |2023 I/E + RENT ROLL 180602 |2024|S05 |MF002 |B2 |1 |12528 |13060 | |Apartments and Office Mixed use. 180603 |2024|C02 |AA001 |A |1 |16710 |16492 |OFFICE/RETAIL |2022 INCOME NO EXP 180607 |2024|C02 |RE035 |A |1 |9916 |9916 |CVS |, 180891 |2024|G01 |SC045 |C |1 |8290 |8249 |STRIP CENTER |2023 INCOME/EXP 180938 |2024|G01 |WH015 |B |1 |86776 |86776 | |2024 PROFORMA 181202 |2024|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 |2024|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 |2024|C02 |RE030 |A |1 |9610 |9610 |KINDER CARE DAYCARE |2018 pro, 181392 |2024|G01 |MF001 |B1 |2 |382330 |382769 |COLONIAL VILLAGE AT OAK BEND |2023 INCOME / RENT ROLL 181396 |2024|S09 |RE006 |B |1 |2576 |5060 |Econo Lube |2013 Proforma, 181397 |2024|S09 |RE030 |A |1 |5458 |5458 |Bright Horizon |2014 PROFORMA-OWNER OCC, 181410 |2024|S09 |MF002 |C |1 |7791 |7791 | |2019 INCOME. Complete Remodel after sale, 2019 Rent Only 181411 |2024|S05 |RE025 |B |1 |4357 |4357 | |, 181413 |2024|C02 |RE010 |B |1 |2932 |2932 |CHASE BANK |2015 pro, 181591 |2024|S09 |OF010 |A |1 |20236 |20200 | |NULL 181592 |2024|S09 |OF020 |B |1 |2544 |2544 | |2023 MARKET PROFORMA. Excess Land, 181607 |2024|S09 |OF002 |C |1 |3272 |2272 | |, 181618 |2024|G01 |WH015 |A |2 |164872 |165402 |ACC #4 |NULL 181619 |2024|G01 |WH015 |A |1 |95481 |95481 | |NULL 181908 |2024|S05 |OF002 |B |1 |3942 |3942 | |2015 pro, 182038 |2024|G01 |WH015 |A |3 |327129 |344600 |FRANKFORD DISTRIBUTION II AND III |2023 INCOME & EXP 182059 |2024|C02 |RE100 |B |1 |4986 |4986 | |, 182063 |2024|S09 |WH060 |B |1 |13000 |13000 | |, 182076 |2024|S05 |OF010 |A |1 |12124 |12202 | |2023 PRO FORMA. 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 |2024|G01 |SC020 |B |1 |77009 |74838 |SHOPS AT VISTA RIDGE |2023 INCOME & EXP 182328 |2024|S09 |RE010 |A |1 |4116 |3864 |BBVA COMPASS |2015 PROFORMA, 182384 |2024|G01 |OF020 |B |1 |11978 |11903 | |2022 Income. 2015 pro. with 19029, 182453 |2024|S09 |RE090 |A |1 |56043 |56043 |ALBERTSONS |2010 INC & EXP PROFORMA - store is dark, 182460 |2024| | | |0 |7412 |6454 |HERITAGE II |, 182476 |2024| | | |0 |155640 |155200 |DIST WHSE |2007 INCOME, 182805 |2024|S05 |OF020 |C |1 |8601 |8601 | |2023 I/E PROVIDED 2022 I/E 182816 |2024|C03 |RE025 |A |1 |4095 |4095 |Race Trac |, 182817 |2024|S09 |RE030 |A |1 |33738 |33738 |Children's Courtyard worked with R182817 |2018, 182827 |2024|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 |2024|G01 |SC045 |A |4 |14700 |14700 |BRINKER PLAZA |2023 INC/EXP. OLDER LEASES. 182908 |2024|G01 |MF015 |A |3 |110250 |110250 |COUNTRY PARK |2023 INCOME.LURA. 100% TAX CREDIT PROPERTY, 182921 |2024|S09 |RE040 |A |1 |3151 |3151 |MCDONALDS |Remodel 2013, 182922 |2024|S09 |RE040 |A |1 |3598 |3598 |CHICK FIL A |2016 pro, 182993 |2024|G01 |WH015 |A |2 |224640 |226640 | |NULL 183454 |2024|S05 |MF002 |B2 |3 |27080 |25132 |CRAIG PLACE APTS. |2023 INCOME, 183535 |2024|G01 |MF001 |B1 |3 |190571 |174022 |VAIL VILLAGE APT HOMES |2023 INCOME 183550 |2024|S09 |AA001 |B |1 |21486 |50274 |THE SLALOM SHOP |2019 pro, 183555 |2024|C03 |RE010 |A |1 |4090 |4090 |BANK OF THE OZARKS |2015 proforma, 183780 |2024|S09 |OF015 |A |1 |39793 |39792 | |2023 PROFORMA 184024 |2024|G01 |WH015 |A |3 |380660 |380002 |FRANKFORD INTERCHANGE DC |2023 INCOME & EXP 184029 |2024| | | |0 |239704 |239704 | |2007 INCOME PERFORMA, 184059 |2024|C03 |RE010 |A |1 |4430 |4430 |WELLS FARGO |2018 proforma, 184060 |2024|G01 |SC030 |B |1 |56160 |55780 |MULTI-TENANT RETAIL |2023 PROFORMA 184061 |2024|C03 |RE040 |A |1 |3960 |3960 |BURGER KING |2020 Pro Forma 184083 |2024|G01 |SC045 |C |2 |2650 |2650 |RETAIL STRIP |NULL 184087 |2024|S10 |RE025 |C |1 |1740 |1740 |WATTS GROCERY |, 184457 |2024|G01 |MF015 |A |3 |49328 |49920 |Elizabeth GardenApts |2023 RENT ROLL ONLY NO EXP, historically owner will not give evidence. 184533 |2024|G01 |SC030 |A |3 |199564 |199564 |VISTA RIDGE PLAZA |2023 INCOME 184534 |2024|G01 |SC030 |A |3 |199564 |199564 |VISTA RIDGE PLAZA |2023 INCOME 184746 |2024|C02 |RE035 |A |1 |13820 |13820 |WALGREENS |2013 PROFORMA, 184760 |2024|G01 |MF021 |A |2 |45960 |260 |Shady Creek RV Park & Storage |2023 P&L / 207 RV Spaces. Covered Storage. Also With 697947 that has 53 Spaces., 184769 |2024|G01 |WH015 |A |3 |392706 |384000 |Off/Whse |2022 INCOME. 184774 |2024|S05 |RE085 |B |1 |6000 |5868 | |2022 INCOME. Apt and retail. Blended CAP. 184808 |2024|G01 |WH040 |B |2 |74618 |67540 | |2023 INCOME 428 Units, 184824 |2024|S09 |OF010 |B |1 |26008 |26008 |CHURCHHILL PROF SUITES |NULL 184825 |2024|S09 |OF010 |A |1 |13170 |13170 | |2022 PROFORMA 184826 |2024|S09 |OF020 |B |1 |8218 |8176 | |2023 PROFORMA 184847 |2024|S10 |AA002 |A |1 |16924 |11568 | |2011 PROFORMA. PER CO*, 184964 |2024|S09 |OF020 |B |1 |7272 |7500 | |2022 PROFORMA. RENTS ONLY NO EXPENSES. WORKED IN DC 184965 |2024|S09 |OF020 |B |1 |7578 |7578 | |2019 Proforma OWNER OCCUPIED- NOT MARKET RENTS, Asking $21.50 plus electric for 1,017 sq ft 184966 |2024|S09 |OF020 |B |1 |9928 |10302 | |2011 proformaAddition has not been occuppied-still shell space, 184967 |2024|S09 |OF020 |B |1 |9696 |9782 | |2022 PROFORMA. INCOME ONLY NO EXP. 184973 |2024|G01 |WH040 |B |3 |63922 |61641 | |2023 P&L NO RR. EXP SIGNIFICANTLY ABOVE MARKET RANGE. SETTLED BASED OFF DC VALUE. 184974 |2024|G01 |SC045 |C |2 |10736 |10986 |GARDEN VALLEY CTR |2023 I/E + RENT ROLL 184975 |2024|G01 |SC045 |C |2 |18000 |18000 |GARDEN VALLEY CENTER |NULL 184976 |2024|S09 |RE025 |B |1 |2200 |2500 | |2023 INCOME / EXPENSE 185011 |2024|G01 |WH015 |A |2 |124610 |125253 |WHSE |NULL 185013 |2024|G01 |WH015 |A |2 |296866 |219489 |ANIXTER DIST. CTR |, 185014 |2024|G01 |WH015 |A |3 |367744 |367744 | |NULL 185022 |2024|C02 |AA001 |A |1 |11405 |11405 | |NULL 185025 |2024|S09 |HC001 |A |1 |24626 |24626 | |, 185053 |2024|S05 |MF025 |B1 |3 |9920 |9552 | |2023 INCOME 185055 |2024|S05 |MF025 |B1 |3 |9920 |9552 | |2023 INCOME 185088 |2024|S09 |RE055 |B |1 |10127 |10127 | |2019 proforma, 185105 |2024|G01 |WH060 |B |1 |5600 |5600 |LOTT AUTOMOTIVE |NULL 185106 |2024|G01 |WH060 |B |1 |5600 |5600 |LOTT AUTOMOTIVE |NULL 185107 |2024|G01 |WH060 |B |1 |3550 |3550 | |2023 I/E 185108 |2024|S05 |WH060 |B |1 |2800 |2820 | |NULL 185109 |2024|G01 |FL020 |C |1 |3220 |2820 | |2019 Market Proforma, 185110 |2024|S05 |WH060 |B |1 |3150 |3150 |WAREHOUSE |2022 PROFORMA 185112 |2024|S05 |SC010 |A |1 |137686 |130714 |LOWES |, 185124 |2024|G01 |MF001 |B1 |2 |190114 |190114 |LAKES AT LEWISVILLE APTS |2023 PARTIAL INCOME. 185135 |2024|S05 |WH060 |B |1 |25440 |23200 | |2019 income proforma, 185145 |2024|G01 |WH015 |A |2 |122340 |122467 |FRANKFORD TRADE CENTER |NULL 185151 |2024|C02 |WH015 |A |1 |0 |90691 | |2008 income, 185168 |2024|S09 |RE030 |A |1 |11880 |12530 | |2015 pro, 185169 |2024|S09 |RE025 |B |1 |4168 |4168 |Gas/Conv Store |2019 PROFORMA, 185199 |2024|G01 |SC045 |B |1 |37500 |37412 |SHOPS AT TROPHY CLUB |2023 INCOME 185200 |2024|S11 |RE025 |B |1 |6498 |5634 | 7/11 |2018 PROFORMA, 185201 |2024|G01 |RE070 |A |1 |5770 |5770 |MEAT U ANYWHERE |2023 PROFORMA. OWNER STATED RENT. REDUCED RENT IN 11/2022 DUE TO SALES 185202 |2024|S11 |RE010 |B |1 |3050 |3050 |TEXAS NATIONAL BANK |2015 INCOME PROFORMA, 185203 |2024|S11 |OF020 |B |1 |18606 |18606 |EXECUTIVE SUITES |2019 proforma- executive suites, 185236 |2024|S05 |MF002 |B1 |4 |8064 |7542 |REMINGTON PLACE |2023 INCOME, 185307 |2024|S05 |RE001 |B |1 |0 |17350 |MCCLAIN'S RV'S |ALL FIGURES PRO FORMA, 185346 |2024|G01 |SC001 |C |1 |182580 |182823 |BENT TREE |2023 Income. SMALL PORTION OF LAND & IMPS IN DALLAS COUNTY. INC. LAND ONLY ACCT - 211194 185353 |2024|S05 |RE055 |B |1 |6479 |6761 |AUTOZONE |2016 pro, 185390 |2024|G01 |WH015 |A |2 |199925 |200515 |OFF/WHSE |2023 INCOME 185392 |2024|G01 |WH040 |A |2 |73484 |61896 | |2023 Income 455 Total Units. Plus 34 RV Parking.(add rv as 2ndry income). 50% CLIMATE CONTROLLED UNITS., 186046 |2024|G01 |WH040 |B |4 |20605 |14870 |G & P STORAGE |2023 rents provided. 65 UNITS RENTABLE PER OWNER 2022 RENT ROLL NO I/E 186380 |2024|G01 |WH015 |A |4 |1140603 |1140603 |JC PENNEY CO INC #9435.9 |OVERLAPS WITH TARRANT COUNTY., 186543 |2024|S09 |HC010 |A |1 |25562 |25562 | |2011proforma, 186565 |2024|G01 |WH040 |A |2 |58563 |52510 | | 2023 income. 423 units. Climate controlled 171(36%)., 186607 |2024|G01 |SC020 |B |1 |33559 |33416 |COLONY PLAZA |2023 INCOME 186609 |2024|G01 |SC020 |B |1 |33559 |33416 |COLONY PLAZA |2023 INCOME 187403 |2024|G01 |SC045 |C |1 |9812 |9812 |RETAIL STRIP |2023 INCOME STATEMENT 187404 |2024|G01 |FL020 |B |3 |3000 |3000 | |2019 Market Proforma, 187406 |2024|G01 |FL020 |C |2 |32800 |32800 | |NULL 187446 |2024|G01 |SC045 |B |1 |6992 |6775 |WENTWOOD |2023 INCOME/EXP. 187447 |2024|G01 |WH040 |B |4 |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 |2024|S09 |RE010 |A |1 |5163 |5163 |PIONT BANK |2015 PROFORMA, 187789 |2024|S09 |RE055 |B |1 |15006 |15006 | |2017 INCOME PROFORMA, 187796 |2024|S09 |RE010 |B |1 |4156 |4156 |BANK OF AMERICA |, 187797 |2024|G01 |SC045 |A |2 |10212 |9767 |VISTA RIDGE PLAZA II |2023 INCOME - RENT ROLL AND INCOME PROVIDED 187798 |2024|S09 |RE025 |B |1 |4494 |3612 |7-11 |2018 PROFORMA, 187811 |2024|S09 |OF015 |A |1 |13104 |13104 | |2024 DIRECT CAP. ASKING RENT = $17 + NNN. 70% LEASED PER COSTAR. PARTIAL OWNER OCCUPPIED. 187812 |2024|S09 |RE035 |A |1 |13820 |13820 |WALGREENS |2013 PROFORMA, 187813 |2024|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 |2024|G01 |SC045 |B |2 |6210 |6210 |STRIP CENTER |NULL 187847 |2024|G01 |SC045 |B |3 |7020 |7004 |OLD DENTON S/C |2023 INCOME, CLEANERS IS NOT MARKET VALUE 187870 |2024|S05 |RE010 |A |1 |3768 |3769 |NORTHSTAR BANK |Excess land, 187872 |2024|S09 |RE035 |A |1 |11180 |11180 |CVS |, 187883 |2024|C03 |RE025 |A |1 |9280 |9280 |CONVENIENCE STORE - LIQUOR SALES |2012 INCOME PROFORMA, 187890 |2024|G01 |SC045 |A |2 |7922 |7922 |RETAIL STRIP W/CSTORE |Proforma, 188305 |2024|S05 |RE040 |A |1 |3523 |3523 |MCDONALDS |Remodel 2011, 188321 |2024|G01 |MF001 |B1 |1 |273461 |269918 |ROCKBROOK APT |2023 INCOME. W/R188322 & R188328., 188322 |2024|G01 |MF001 |B1 |1 |273461 |269918 |ROCKBROOK APT |2023 INCOME. W/R188322 & R188328., 188324 |2024|G01 |MF001 |B1 |4 |241592 |241448 |EDGEWOOD VILLAGE |2023 INCOME/EXP 188328 |2024|G01 |MF001 |B1 |1 |273461 |269918 |ROCKBROOK APT |2023 INCOME. W/R188322 & R188328., 188333 |2024|G01 |SC045 |A |3 |13265 |13000 |PLAZA AT LAKE FOREST |2023 INCOME PROVIDED 188334 |2024|S09 |RE040 |B |1 |4656 |4656 |MCDONALDS |2017 proforma, 188335 |2024|S09 |RE025 |B |1 |4234 |3332 |7-11 |2018 PROFORMA, 188336 |2024|S09 |AA001 |A |1 |7086 |7086 |FIRESTONE AUTO SERVICE |2017 proforma, 188338 |2024|S09 |RE040 |A |1 |2186 |2186 |TACO BELL |2012 proforma, 188350 |2024|S05 |MF005 |A |2 |158851 |158851 |THE ARBORS APTS |2014 is now RENT-BY-BED, 188362 |2024|C02 |HC010 |C |1 |24826 |24826 | |2015 proforma, 188399 |2024|S10 |WH025 |A |1 |186265 |193763 |RETRACTABLE TECHNOLOGIES |2019 INCOME PROFORMA. 18,654 S.F. OFFICE SPACE., 188410 |2024| | | |0 |104000 |114600 |AG #29 |2007 INCOME, 188411 |2024| | | |0 |431596 |428960 |OFF/WHSE |2007 PROFORMA INCOME, 188415 |2024|G01 |SC001 |C |1 |182580 |182823 |BENT TREE |2023 Income. SMALL PORTION OF LAND & IMPS IN DALLAS COUNTY. INC. LAND ONLY ACCT - 211194 188435 |2024| | | |0 |374800 |375000 |OFFICE/WHSE |2007 PROFORMA, 188436 |2024| | | |0 |192000 |192000 |Westport Park No 4 |2007 INCOME, 188957 |2024|G01 |WH040 |A |2 |83749 |70525 |PUBLIC STORAGE |2023 INCOME 25% CLIMATE CONTROLLED/OR 17,400 SF. 700 TOTAL UNITS OF THAT 199 UNITS ARE CLIMATE CONTROLLED. WORK WITH R188957., 189090 |2024|S10 |RE030 |A |1 |9428 |9428 | |2011 Proforma, 189091 |2024|C02 |FL001 |A |1 |176148 |161224 | |2019 Income market proforma, 189117 |2024|C03 |RE055 |B |1 |7931 |7931 |AUTO ZONE |2016 income proforma, 189122 |2024|G01 |MF001 |B2 |3 |461660 |466352 |CARROLLTON PARK |2023 INCOME. HIGHER VACANCY 189133 |2024|S09 |RE010 |A |1 |4200 |4200 |BANK BLDG |2015 Proforma, 189135 |2024|S09 |RE035 |A |1 |13936 |13936 |WALGREENS |2013 PROFORMA, 189140 |2024|S09 |OF015 |B |1 |10092 |10467 | |2019 RENT ROLL, 189142 |2024|G01 |MF001 |B2 |2 |234042 |223128 |VISTAS ON THE PARK |2023 Income. Valued with R189142, R12324, R12321, REHAB IN 2015 189143 |2024|G01 |MF001 |B2 |2 |234042 |223128 |VISTAS ON THE PARK |2023 Income. Valued with R189142, R12324, R12321, REHAB IN 2015 189144 |2024|G01 |WH015 |A |1 |40040 |40040 | |2019 Market Proforma, 189145 |2024|G01 |FL020 |A |1 |30652 |31375 | |2024 DIRECT CAP 189146 |2024|G01 |MF001 |B1 |4 |348134 |267056 |GREYSON GATE APTS |2023 INCOME/EXP 189241 |2024|S09 |RE030 |B |1 |8426 |8426 | |2013 PROFORMA-WAS VAC FOR 2 YEARS, 189634 |2024|S09 |SC010 |A |1 |23800 |23800 |CAVENDER BOOT |2018 PROFORMA, 189642 |2024| | | |0 |425152 |413508 |AG#19 |2007 INCOME, 189723 |2024|S09 |WH060 |B |1 |14712 |13553 | |2019 PROFORMA, WWW.S-RP.COM 189726 |2024|G01 |WH040 |A |1 |89400 |54175 | |2023 INCOME & EXP 2022 INC/EXP Indoor/ climate control storage, 189729 |2024|C02 |WH060 |A |1 |8000 |8000 | |2011 PROFORMA, 189851 |2024|S09 |HC005 |A |1 |4960 |4960 |PRIMACARE |2019 income, 189898 |2024|S09 |RE005 |A |1 |3597 |3597 |BRAKES PLUS |, 190007 |2024|S05 |MF002 |B1 |3 |6814 |6814 |BRISTOL PLACE APTS |2023 RENT ROLL AND EXP 190008 |2024|S05 |MF002 |B1 |2 |12910 |12910 |AUSTIN PLACE APTS |2023 income proforma, RENTS ONLY. TWU HOUSING 190009 |2024|S09 |RE055 |A |1 |2975 |2975 | |2010 INC & EXP PROFORMA, 190010 |2024|S09 |RE006 |A |1 |4708 |7172 | |, 190236 |2024|C02 |WH060 |B |1 |9384 |9384 |POSITIVE ELECTRIC |2024 PROFORMA 190314 |2024|S09 |RE030 |A |1 |7857 |7857 |Childtime Daycare |, 190627 |2024| | | |0 |367815 |367815 |WESTPORT #3 |2007 INCOME PROFORMA, 190634 |2024|S09 |SE020 |A |1 |16516 |18 | |, 191149 |2024|G01 |SC001 |C |1 |182580 |182823 |BENT TREE |2023 Income. SMALL PORTION OF LAND & IMPS IN DALLAS COUNTY. INC. LAND ONLY ACCT - 211194 191240 |2024|S09 |RE070 |A |1 |0 |5913 |FRANKIE'S SPORTS BAR |, 191241 |2024|S09 |RE070 |A |1 |0 |10443 |ABUELOS MEXICAN RESTAURANT |, 191263 |2024|C02 |RE030 |B |1 |10400 |10400 |MINI SKOOL EARLY LEARNING CENTER |2017 proforma, Long term lease. Reviewed 2012 191274 |2024|S05 |RE025 |B |1 |4087 |3055 | |, 191315 |2024|G01 |FL020 |B |1 |12100 |12100 | |2024 INCOME PRO FORMA (3,036 OFFICE 3,960 WHSE) 4 TOTAL UNITS. ASKING RENT = $11 + 0.36 NNN. HIGH VACANCY. 191328 |2024|G01 |WH040 |B |3 |81660 |70670 |SPEEDWAY SELF STORAGE |2023 INC/EXP. GPR ONLY IN ACTUAL HIGH VACANCY. 191443 |2024|G01 |SC045 |B |1 |10500 |9999 |EAGLE PLAZA STRIP CENTER |2023 INCOME 191497 |2024|S05 |MF006 |B1 |3 |6528 |7000 |GREEN MEADOWS APTS |2023 INCOME 191887 |2024|S09 |RE025 |B |1 |3124 |3032 | |, 191889 |2024|S09 |WH060 |B |1 |9480 |9480 |office/whse |2013 . MULT-TENANT 100% LEASED PER COSTAR 1/12, 192048 |2024|S11 |RE040 |A |1 |2130 |2130 |TACO BELL |, 192049 |2024|S11 |RE025 |B |1 |5711 |4785 | |2014 Profoma. Owner Occupied, 192052 |2024|S05 |OF015 |B |1 |6600 |6600 | |2019 PROFORMA, 2015-CO* asking $16 & $15 sq ft. see sale 146718, 278580, 259472 192054 |2024|S05 |AA002 |A |2 |7040 |7040 | |2009 proforma, 192055 |2024|S05 |OF020 |B |1 |5065 |5064 | |2015 INCOME proforma, 192056 |2024|S05 |MF006 |B1 |2 |10142 |10142 |112 AVE D APTS |2023 INCOME/EXP 192104 |2024|S09 |RE025 |B |1 |4494 |3612 |7-11 |2017 PROFORMA, 192117 |2024|G01 |MF001 |B1 |4 |412389 |429720 |ROCKBROOK VILLAGE APTS |2023 INCOME/EXPENSE. 192690 |2024|S09 |OF002 |B |1 |1344 |1344 | |, 192755 |2024|S09 |RE030 |C |1 |6610 |6610 |BRIGHT STEPS |2013 proforma, 192967 |2024|G01 |SC045 |A |1 |5828 |5828 |POPEYES/RETAIL |, 192975 |2024|S09 |OF010 |B |1 |7285 |6676 | |2015 INC & EXP. 1,600 sq ft owner occupied NRA per 2015 appraisal 6,676 sqft, 192976 |2024|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 |2024|S09 |SE036 |B |1 |8696 |8696 |BALLET CONSERVATORY |2018 PROFORMA, 193012 |2024|G01 |SC045 |A |3 |12050 |11963 |SUN CAN PLAZA |2023 INCOME - ACTUALS PROVIDED 193016 |2024|S09 |RE040 |A |1 |2698 |2698 |PANDA EXPRESS |2019 lawsuit, 193084 |2024|G01 |MF021 |C |2 |91 |91 |CORRAL CITY RV PARK |2023 INCOME 193299 |2024|C02 |SE036 |A |1 |35731 |35000 |INDOOR SPORTS FACILITY |2016 Proforma, 193301 |2024|G01 |WH015 |A |1 |64080 |64829 | |2022 INCOME. 55% OWNER OCC. 193302 |2024|G01 |WH015 |A |1 |81472 |81435 |OFF/WHSE |2022 INC, 193303 |2024|G01 |WH015 |A |2 |110722 |111380 |FRANKFORD TRADE CENTER |NULL 193445 |2024|C02 |RE025 |A |1 |3200 |3200 |Race Trac |2017 pro, 193446 |2024|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 |2024|S09 |OF010 |B |1 |4943 |4943 | |NULL 193544 |2024|S09 |OF010 |A |1 |9574 |10031 | |proforma, 193545 |2024|S09 |OF010 |B |1 |7150 |7150 |OFFICE BLDG |2019 pro, 193619 |2024|G01 |SC045 |A |1 |6276 |6276 |CHEVRON/MCDONALD'S |2017 pro, 193813 |2024|S09 |SC010 |C |1 |141718 |131595 |LOWES |2014 Proforma, 193816 |2024|S09 |OF015 |B |1 |41748 |41646 |Hebron Office Park |2024 DIRECT CAP. 193817 |2024|S09 |OF002 |B |1 |2089 |2089 | |, 193974 |2024|C02 |HC025 |A |1 |93600 |85811 |Plano Rehabilitation Hosp |2018 income, PROFORMA - TENNANT MAY LEAVE ANY TIME 194067 |2024|G01 |MF015 |A |2 |215456 |215904 |THE WATERFORD |2023 INCOME/EXP. TAX CREDIT PROPERTY W/ R100083 194082 |2024|S14 |WH060 |B |1 |337607 |337236 | |2023 RENT ROLL + I/E 194118 |2024|G01 |WH040 |B |3 |193732 |169675 |MCGEE LANE STORAGE |2023 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 |2024|G01 |WH040 |B |3 |193732 |169675 |MCGEE LANE STORAGE |2023 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 |2024|G01 |WH040 |B |3 |193732 |169675 |MCGEE LANE STORAGE |2023 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 |2024|S05 |OF020 |B |1 |8390 |8390 | |2014 proforma, 194126 |2024|G01 |SC045 |A |4 |17040 |16992 |VISTA RIDGE PLAZA |2023 PRO FORMA 194146 |2024|G01 |WH060 |A |1 |16250 |16250 |CASTILLO-DURRETT ENTERPRISES |2023 Proforma. Flex across street asking $13.50 NNN 194556 |2024|S14 |WH060 |B |1 |26985 |27329 | |2019 proforma-owner occ, 194558 |2024|S14 |AA001 |B |1 |55150 |28000 | |2023 INCOME. INCOME/RV STORAGE UNITS ADDED FOR 2009. OFFICE WAREHOUSE UNITS HAVE HAD HISTORICALLY HIGH VACANCY. 194561 |2024|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 |2024|S05 |OF020 |B |1 |28340 |27344 | |2024 proforma 6 Freestanding bulidings. High Vacancy-60% 194813 |2024|G01 |SC020 |B |1 |117107 |117513 |MARKETPLACE @ FLOWER MOUND |2022 INC/EXP. HIGH VACANCY 194814 |2024|G01 |SC020 |B |1 |117107 |117513 |MARKETPLACE @ FLOWER MOUND |2022 INC/EXP. HIGH VACANCY 194815 |2024|G01 |SC020 |B |1 |117107 |117513 |MARKETPLACE @ FLOWER MOUND |2022 INC/EXP. HIGH VACANCY 194819 |2024|S05 |RE040 |A |1 |5865 |5865 |BRAUMS |, 194853 |2024|G01 |WH015 |B |1 |60000 |60000 | |2023 INCOME 194868 |2024|C03 |RE035 |A |1 |13788 |13650 |WALGREEN |2013 PROFORMA, 194869 |2024|C03 |RE025 |A |1 |3804 |2940 |7 eleven |, 194871 |2024|C03 |RE055 |A |1 |19436 |19436 |GOODY GOODY LIQUOR SALES |2018 PROFORMA-OWNER OCC, 194872 |2024|S09 |OF020 |B |1 |6009 |6009 | |2019 Proforma, 194879 |2024|G01 |FL020 |A |2 |83200 |84800 |WHSE |2023 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 |2024|G01 |WH015 |A |2 |172808 |159000 |WATER'S RIDGE II |2023 INCOME & EXP 194884 |2024|G01 |WH015 |A |3 |599800 |600681 |OFF/WHSE |2022 PRO FORMA, 194887 |2024|G01 |WH015 |A |3 |405438 |391343 |LILLY OF THE DESERT |2022 INCOME. 194889 |2024|S09 |RE001 |A |1 |179276 |55565 |Bankston Honda |2010 PROFORMA, 194890 |2024|S09 |RE025 |B |1 |4274 |3528 | |, 194892 |2024|S09 |RE005 |B |1 |7524 |7524 |NATIONAL TIRE & BATTERY |, 194893 |2024|S09 |RE055 |A |1 |22948 |22948 | |PER LOOPNET VAC @ $12/FT NNN. 2014 INC PROFORMA, LISTED FOR SALE 3/13 $2,600,000 194897 |2024|S11 |OF020 |C |1 |1364 |1200 | |2022 proforma. RR only. 194902 |2024|S08 |RE006 |A |1 |5016 |5016 | |, 194903 |2024|S08 |OF020 |A |1 |3400 |3400 | |2016 PROFORMA, 194907 |2024|G01 |MF001 |B1 |2 |517192 |402408 |BALLANTYNE APTS |2023 INCOME 195008 |2024|G01 |MF001 |B1 |4 |252030 |244583 |VAIL VILLAGE |2023 INCOME/EXPENSE 195014 |2024|S08 |RE090 |B |1 |54298 |54298 |ALBERTSONS |2014 INC & EXP, 195015 |2024|G01 |SC020 |B |1 |41629 |40601 |KENSINGTON SQUARE |2023 INCOME. WORK W/206740,206741 195016 |2024|S08 |RE040 |A |1 |2673 |2673 |JACK IN THE BOX |, 195018 |2024|S08 |RE025 |B |1 |5752 |4872 |7-11 |2017 PROFORMA, 195019 |2024|S08 |RE040 |A |1 |2592 |2552 |KFC & TACO BELL & PIZZA HUT |, 195020 |2024|S08 |RE040 |A |1 |3706 |3706 |CHICK FIL A |, 195181 |2024|C02 |AA001 |B |1 |10206 |10206 | |NULL 195229 |2024|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 |2024|G01 |FL020 |A |3 |15000 |15000 | |2023 Market Proforma, OWNER OCCUPIED 195803 |2024|S09 |RE010 |A |1 |7960 |5379 |Bank |2007 INCOME PROFORMA, 195819 |2024|C02 |RE010 |A |1 |4200 |4200 |CHASE |2015 pro, 195907 |2024|G01 |FL020 |B |1 |16036 |16036 | |2022 PROFORMA - 100% VACANT. ASKING RENT $15/SF 195910 |2024|S05 |RE010 |B |1 |3000 |3000 |BBVA COMPASS BANK |2015 proforma, 195912 |2024|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 |2024|C03 |RE040 |A |1 |2648 |2648 |popeyes |2017 proforma, 195982 |2024|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 |2024|C02 |RE035 |A |1 |13833 |13833 |WALGREENS |2013 PROFORMA, 196015 |2024|G01 |WH040 |C |2 |92615 |91505 | |2023 INCOME 196016 |2024|S09 |RE030 |A |1 |8410 |8410 |PRIMROSE |, 196017 |2024|S09 |OF010 |A |1 |6933 |6933 | |2019 proforma-OWNER OCC 5756 FT, 196228 |2024|S09 |RE030 |A |1 |8393 |9067 |Childrens courtyard |2018 Proforma, Please value individually at market rents of $15-$18NNN 196229 |2024|S09 |RE070 |A |1 |4393 |4393 |ASAHI CHINESE RESTAURANT |, 196238 |2024|C02 |RE030 |B |1 |12770 |12770 |BENT TREE DAY CARE |2018 PROFORMA, 196323 |2024|S05 |WH060 |B |1 |15690 |15690 | |2014 INCOME, 196356 |2024|C02 |HC020 |A |1 |96588 |57652 |THE CORINTHINAS RETIREMENT COMM |2023 RENT ROLL + I/E 196447 |2024|S05 |RE055 |A |1 |4000 |4000 |Kwik Kleaners |2018 INCOME PROFORMA, 196784 |2024|S09 |RE030 |A |1 |8694 |8694 |Primrose School |2014 Proforma, 196785 |2024|S09 |OF010 |B |1 |5200 |5189 | |2023 RENTS. NO EXPENSES. WORKED IN DC 196786 |2024|S09 |OF010 |A |1 |9000 |8706 | |2023 RENTS ONLY NO EXPENSES.PROFORMA.WORKED IN DC. 196796 |2024|G01 |FL020 |B |3 |204480 |205750 | |2021 PROFORMA. HIGH VACANCY. SEE DIRECT CAP. ASKING $17.50 + NNN 196799 |2024|G01 |SC020 |B |1 |43614 |44275 |THE SHOPS AT FLOWER MOUND |2022 INCOME NO EXP. HIGHER THAN MARKET VACANCY. LEASEUP. 196800 |2024|S09 |RE010 |A |1 |3456 |3456 |BBVA COMPASS |2015 PROFORMA, 196868 |2024|G01 |SC020 |A |3 |47238 |46789 |HEBRON PKWY PLAZA |2023 INCOME 196869 |2024|C02 |RE090 |A |1 |62728 |62325 |ALBERTSONS |2009 INC & EXP, 196870 |2024|G01 |SC020 |A |3 |47238 |46789 |HEBRON PKWY PLAZA |2023 INCOME 196871 |2024|C02 |HC005 |A |1 |5880 |5880 |CARE NOW |proforma, 196872 |2024|C02 |RE025 |A |1 |1980 |1980 |EXXON |2019 Proforma, 196873 |2024|C02 |RE010 |A |1 |3456 |3456 |COMPASS BANK |2015 INCOME, 196879 |2024|G01 |MF001 |B1 |1 |493234 |442687 |BOULDER RIDGE APTS |2023 INCOME 196885 |2024|G01 |MF001 |B1 |1 |493234 |442687 |BOULDER RIDGE APTS |2023 INCOME 196889 |2024|G01 |WH040 |A |2 |66912 |59440 |PLANTATION SELF STORAGE |2023 INCOME. 420 total units, 197077 |2024|S09 |RE035 |A |1 |13820 |13820 |WALGREENS |2013 PROFORMA, 197130 |2024|S05 |OF010 |B |1 |3888 |3199 |APPLE ORTHODENIST |2022 INCOME. 197252 |2024|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 |2024|S09 |RE055 |A |1 |3000 |3000 | |2019 Proforma. Owner Occupied, 3/30/13 LOOPNET SHOWS 3000 @ $46.67/FT 197308 |2024|S09 |SE010 |A |1 |58704 |58704 |MAIN EVENT |, 197310 |2024|G01 |WH040 |A |2 |72864 |64718 |PUBLIC STORAGE |2023 income. 597 INDOOR UNITS. 4 OUTOOR PARKING. 64,775 SF LEASABLE SF 22,010 SF OR 34% CLIMATE CONTROLLED. 197311 |2024|C02 |RE040 |A |1 |4949 |4949 |TACO BELL |, 197323 |2024|S05 |RE040 |B |1 |2720 |2720 |JACK IN THE BOX |2017 Proforma, 197409 |2024|S09 |HC001 |A |1 |46812 |26560 |ELMCROFT SENIOR LIVING |, 197410 |2024|S09 |OF015 |A |1 |144588 |143810 |VISTA POINT OFFICE COMPLEX |2023 RENT ROLL W/ NO INCOME. 2022 CoStar $12.75 NNN Asking 197805 |2024|G01 |MF001 |B1 |3 |517650 |496650 |SPRINGS AT INDIAN CREEK APTS |2023 IINCOME 197806 |2024|G01 |MF001 |B1 |3 |517650 |496650 |SPRINGS AT INDIAN CREEK APTS |2023 IINCOME 197807 |2024|C02 |RE030 |B |1 |13819 |13819 |Childrens Lighthouse |2013 Proforma, 2013 value using market rents of $15-$18 NNN 197809 |2024|C02 |AA001 |C |1 |23400 |17200 | |2019 Proforma, 197841 |2024|C03 |SE020 |B |1 |4224 |9 | |2011 income, 198066 |2024| | | |0 |60866 |57475 |HERITAGE COMMONS |2007 INCOME, 198909 |2024| | | |0 |74375 |73758 |WHSE #15 |2007 INC/EXP-WORKED W/R230441, 198910 |2024| | | |0 |49600 |47644 |AG 16 |2007 INC/EXP, 198928 |2024|S11 |OF001 |B |1 |71874 |71874 | |, 198930 |2024|S11 |OF001 |B |1 |71874 |71874 | |, 198931 |2024|S11 |OF001 |B |1 |71874 |71874 | |, 199158 |2024| | | |0 |320000 |321717 | |, 199165 |2024| | | |0 |108153 |108261 |AG27 |2007 PROFORMA, 199183 |2024| | | |0 |257500 |257500 |AG#14 |2007 PROFORMA, 199210 |2024|G01 |WH040 |C |4 |11300 |10150 |ROCKIN R SELF STORAGE |2024 I/E (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 199227 |2024|G01 |SC045 |B |1 |32293 |31939 |TOWN VIEW PLAZA |2023 INCOME/EXP 199228 |2024|S09 |RE040 |A |1 |2739 |2739 |DAIRY QUEEN |, 199229 |2024|G01 |SC045 |B |1 |15815 |15933 |TOWNE VIEW II |2024-2023 I/E provided. 199248 |2024|S09 |RE030 |A |1 |19186 |19186 |Childrens Courtyard |2018 proforma, 199264 |2024|S09 |RE010 |A |1 |10184 |10184 |CREDIT UNION OF TEXAS |2013 income proforma, 199268 |2024|S10 |RE055 |B |1 |8000 |8000 |DOLLAR GENERAL STORE #4606 |, 199344 |2024|C03 |HS015 |A |1 |38082 |71 |COMFORT SUITES |2019 Proforma, 199383 |2024|S05 |RE025 |B |1 |3040 |3040 |Race Trac |, 199388 |2024|S09 |OF010 |A |1 |46603 |45046 | |2022 DIRECT CAP 199402 |2024| | | |0 |22564 |23084 |HERITAGE 4 |2007 INCOME, 199419 |2024|G01 |MF001 |B1 |4 |293588 |288554 |ANDALUSIAN GATE APTS |2023 INCOME/EXP. 199420 |2024|G01 |MF001 |B1 |2 |349784 |340404 |HALSTON ON FRANKFORD |2023 INC/EXP PROPERTY SOLD 12/2020 for $44,240,000 199424 |2024|S14 |RE005 |C |1 |0 |6421 | |, 199460 |2024|G01 |SC020 |B |1 |43614 |44275 |THE SHOPS AT FLOWER MOUND |2022 INCOME NO EXP. HIGHER THAN MARKET VACANCY. LEASEUP. 199461 |2024|S09 |RE040 |A |1 |3289 |3289 |WENDYS |2011 proforma, 199559 |2024|G01 |MF001 |B1 |1 |199121 |194409 |FOREST BROOK APTS |2023 INCOME 199561 |2024|S09 |MF002 |B1 |4 |21071 |21071 | |2023 PROFORMA 199562 |2024|G01 |MF001 |B1 |4 |1091754 |1077486 |CHAPEL HILL PH. 1, 2, 3 |2023 Income, BUILT 1996-2000 199563 |2024|G01 |MF001 |B1 |4 |1091754 |1077486 |CHAPEL HILL PH. 1, 2, 3 |2023 Income, BUILT 1996-2000 199627 |2024|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 |2024|G01 |SC045 |C |1 |14880 |15074 |STRIP CENTER |2023 Income 199838 |2024|S05 |MF006 |B1 |2 |15070 |14560 |BELLE FRANK APTS |2023 INCOME/EXP 199862 |2024|S09 |RE035 |A |1 |11200 |11200 |CVS |, 200057 |2024|G01 |WH015 |A |3 |572809 |572809 |NORMAN INTERNATIONAL |NULL 200455 |2024|G01 |SC045 |B |1 |11198 |10887 |STRIP CENTER |2023 INCOME, 200460 |2024|S09 |RE010 |B |1 |3734 |3734 |CHASE |, 200462 |2024|G01 |SC020 |B |1 |117107 |117513 |MARKETPLACE @ FLOWER MOUND |2022 INC/EXP. HIGH VACANCY 200559 |2024|G01 |MF001 |B1 |2 |218648 |212580 |KEYSTONE FALLS |2023 INC/EXP 200716 |2024|G01 |MF001 |B1 |2 |312688 |310072 |CORTLAND ARBOR HILLS |2023 INCOME STATEMENT / RR 200760 |2024|G01 |SC001 |C |1 |182580 |182823 |BENT TREE |2023 Income. SMALL PORTION OF LAND & IMPS IN DALLAS COUNTY. INC. LAND ONLY ACCT - 211194 200768 |2024|G01 |WH060 |A |1 |36657 |37268 | |2024 PROFORMA PLUS EXCESS LAND - 2024 BUDGET INFO 200774 |2024|S09 |OF015 |B |1 |8633 |12509 | |2019 Income & Expenses. 2 Buildings, 200824 |2024|C02 |RE055 |A |1 |12000 |12261 |Casual Living |2018 income proforma-owner occ, 200997 |2024| | | |0 |113214 |110005 |OFF/WHSE |2007 INCOME/EXP, 201010 |2024|S09 |RE040 |A |1 |3276 |3276 |KFC |2010 proforma, 201012 |2024|S09 |RE055 |B |1 |3395 |3395 |Kwik Dry Cleaners |2016 proforma, 201013 |2024|S09 |RE010 |A |1 |12962 |12962 |UNITED COMMUNITY BANK |2019 PROFORMA-OWNER OCC, 201060 |2024|G01 |MF001 |B1 |4 |202945 |204448 |GATES DE PROVENCE |2023 INCOME/EXP 201071 |2024|G01 |MF015 |A |3 |240116 |231700 |PEBBLE BROOK APTS |2019 INC 7 EXP - 100% Tax Credit property, 201073 |2024|S05 |OF020 |B |1 |7504 |7504 |KELLER WILLIAMS REALTY |2023 INCOME/EXPENSE. Owner Occupied/Related party, 201074 |2024|S05 |OF020 |B |1 |7147 |7147 | |2024- 2023 actual income provided 201075 |2024|S05 |OF020 |B |1 |5443 |5426 |OFFICE |2024-partial 2023 I/E provided. 201076 |2024|S05 |OF010 |B |1 |4419 |4440 | |2019 Proforma. 50% Occ., 201266 |2024|S09 |OF010 |B |1 |5286 |5100 |MULTI-TENNANT OFFICE BLDG |2019 proforma, 201281 |2024|G01 |MF001 |B1 |4 |1091754 |1077486 |CHAPEL HILL PH. 1, 2, 3 |2023 Income, BUILT 1996-2000 201285 |2024|S09 |RE025 |B |1 |3994 |3994 | |2016 Proforma, 201286 |2024|G01 |SC045 |B |1 |12480 |12170 |VALLEY RIDGE S/C |2023 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 |2024|G01 |MF001 |B1 |3 |295668 |295570 |THE AVERY APTS |2023 INCOME/EXP. 201290 |2024|S09 |RE035 |A |1 |13473 |11934 |CVS Pharmacy |, 201383 |2024|S14 |FL025 |B |1 |6900 |6337 |POST OFFICE |2023 INCOME 201506 |2024|S05 |MF002 |B1 |1 |32392 |30580 |COLE PLACE |2023 Income, 201512 |2024|S14 |MF025 |C |1 |2113 |2113 | |, 201522 |2024|S09 |OF010 |B |1 |1510 |1510 | |2019 Proforma, 201524 |2024|S09 |OF020 |B |1 |5143 |5143 | |2019 INCOME PROFORMA (OWNER OCCUPIED), See 201524 for rent comp & 184825 for sales comp 201828 |2024|S11 |WH025 |B |1 |98000 |98000 | |, 202298 |2024|S05 |SC010 |A |1 |201631 |201631 |WALMART |, 202301 |2024|S05 |WH025 |B |1 |412656 |412656 |United Copper |2022 Income proforma, OWNER OCCUPIED, 202311 |2024|S05 |OF010 |B |1 |3710 |3710 | |2022 Proforma 1,921 sq ft leased, 1,789 sq ft owner occupied, 202316 |2024|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 |2024|C03 |OF001 |B |1 |3504 |3504 | |, 202508 |2024|C03 |OF001 |B |1 |4240 |4100 | |2015 income proforma, 202509 |2024|C03 |OF001 |B |1 |2100 |2100 | |, 202620 |2024|G01 |MF001 |B1 |1 |285996 |218309 |ARCHSTONE LEXINGTON APTS |2023 Income, 202803 |2024|G01 |FL020 |A |1 |4337 |4337 |HCT |2018 Market Proforma, 202808 |2024|S09 |RE030 |A |1 |8410 |8410 |PRIMROSE |, 202809 |2024|S09 |RE055 |A |1 |4000 |4000 |MARTINIZING DRY CLEANING |2015 proforma, 202842 |2024|G01 |SC020 |B |2 |91624 |90946 |THE HIGHLANDS |2023 INCOME 202843 |2024|G01 |SC020 |B |2 |91624 |90946 |THE HIGHLANDS |2023 INCOME 202845 |2024|G01 |MF001 |B1 |2 |315753 |306895 |THE BRISTOL OAKS |2023 INCOME / RR 202860 |2024|C02 |OF010 |B |1 |9710 |9671 |OFFICE |2024 PROFORMA. 3,300 sq ft owner occupied., 4/2015- Asking $18 NNN for 1,382 sq ft 202863 |2024|C02 |RE006 |A |1 |3360 |3360 |Valvoline |2013 Proforma, 202864 |2024|C02 |RE040 |A |1 |2982 |2982 |PANDA EXPRESS |2018 Proforma, 202922 |2024|S05 |MF002 |B1 |5 |17484 |17250 |BRYAN COURT APTS |2024 PROFORMA 2023 PROFORMA 202961 |2024|S09 |RE070 |A |1 |3952 |3952 |IHOP |, 203018 |2024|S09 |RE005 |A |1 |5517 |5517 |DRIVERS EDGE AUTO REPAIR |2019 proforma, 203079 |2024|S09 |RE070 |A |1 |8452 |8452 |TILTED KILT |, NEED ACTUAL LEASE 203087 |2024|S09 |SC010 |A |1 |136219 |136219 |SAM'S CLUB |, 203147 |2024|S09 |OF015 |B |1 |28731 |28704 |OFFICE |2023 INCOME/EXP. 2 full service executive suites-2 buildings NNN 203441 |2024|G01 |SC045 |B |3 |32391 |32137 |CALADIUM VILLAGE |2023 INCOME + RENT ROLL 203442 |2024|C02 |RE025 |B |1 |3812 |3164 |7 Eleven |2016 proforma, 203885 |2024|G01 |FL020 |B |2 |23838 |23814 | |2023 INCOME / EXPENSE & RENT ROLL 203886 |2024|G01 |FL020 |A |1 |3140 |3140 | |2024 OWNER OCCUPIED 203912 |2024|S09 |RE005 |B |1 |8000 |8000 |JUST BRAKES & AAMCO |2018 income, 203913 |2024|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 |2024|S14 |RE040 |A |1 |2488 |2488 |JACK IN THE BOX |, 204223 |2024|C03 |RE070 |B |1 |6510 |6510 |Angelina's Rest |2016 proforma, 204231 |2024|G01 |MF001 |B1 |2 |340081 |340081 |HIDDEN CREEK APTS |2023 INCOME 204304 |2024|C02 |RE025 |A |1 |3150 |2160 |7 Eleven |2018 proforma, 204319 |2024|S05 |RE030 |A |1 |9840 |9840 |La Petite |2018, 204320 |2024|S09 |RE025 |A |1 |6258 |5333 | |2017 proforma, 204321 |2024|G01 |SC045 |B |1 |3600 |3600 |STRIP CENTER |NULL 204325 |2024|G01 |OF025 |A |2 |43860 |40000 | |NULL 204328 |2024|C03 |SC010 |A |1 |215935 |215935 |WALMART |, 204385 |2024|G01 |SC045 |A |3 |18900 |18900 |VILLAGE CORNERS |2023 INCOME 204386 |2024|C03 |RE040 |A |1 |3741 |3741 |CHICK FIL A |, 204387 |2024|C03 |RE040 |A |1 |3307 |3307 |WHATABURGER |Remodel 2010, 204390 |2024|G01 |SC045 |B |1 |19670 |19600 |VILLAGE CORNERS II |2023 INCOME. 2022- Stepped value to 5M. Should be around 6M 204760 |2024|S05 |FL025 |B |1 |5616 |5280 |US POST OFFICE - DENTON |2019 INCOME, 205219 |2024|S14 |RE006 |A |1 |2184 |3180 | |, 205228 |2024|S05 |RE055 |A |1 |20520 |18270 |Inland |2012 PROFORMA, Lease 1/31/10 - 1/31/13. LEASE INCLUDES 5.09 ACRES 205242 |2024|S09 |OF020 |B |1 |2959 |4067 | |2015 pro, 205384 |2024|S09 |RE040 |A |1 |2536 |2536 |ARBYS |2011 proforma, 205385 |2024|S09 |RE040 |A |1 |4445 |4005 |CHICK FIL A |2016 pro, 205473 |2024|S09 |RE100 |B |1 |3633 |3633 |Lewisville Animal Hosp |2012 Inc Proforma, 205479 |2024|S09 |RE040 |A |1 |4052 |3872 |BURGER KING |, 205480 |2024|S09 |RE005 |A |1 |8494 |8494 |Discount Tire |2009 INCOME PROFORMA, 205481 |2024|S09 |RE030 |A |1 |10324 |9766 |F M Montessori School |2021 INC/EXP 205482 |2024|G01 |SC045 |B |2 |12460 |12455 |SHOPS OF FLOWER MOUND |2024 MODEL. NO ACTUALS PROVIDED. 205484 |2024|S09 |OF020 |B |1 |5760 |5692 | |2023 INCOME NO EXP. PROFORMA. 205486 |2024|S14 |WH040 |B |1 |34480 |34480 | |, 205507 |2024|S05 |OF020 |B |1 |20164 |18164 |OFFICE |2024 DIRECT CAP. NO REIMB SHOWN. NO I/E PROVIDED. 205724 |2024|G01 |WH060 |C |1 |35000 |35000 |FBM |2023 INCOME 205725 |2024|G01 |WH060 |C |1 |35000 |35000 |FBM |2023 INCOME 205812 |2024|S10 |FL001 |A |1 |10120 |6474 |Post Office |2019 INCOME, 205965 |2024|S09 |RE030 |A |1 |8586 |8502 | |2013 Proforma, 2014 use market rents of $15-$18 NNN 206738 |2024|G01 |WH035 |A |1 |39446 |39446 | |2023 PROFORMA OWNER OCCUPIED, 206740 |2024|G01 |SC020 |B |1 |41629 |40601 |KENSINGTON SQUARE |2023 INCOME. WORK W/206740,206741 206741 |2024|G01 |SC020 |B |1 |41629 |40601 |KENSINGTON SQUARE |2023 INCOME. WORK W/206740,206741 206742 |2024|C02 |AA001 |B |1 |6446 |6446 | |For Lease $12 NNN 4/2016, 206745 |2024|G01 |FL020 |B |1 |31002 |39666 | |11/24/09 LOOPNET RENT $15.48-LEASE UNTIL 10/2015, 206746 |2024|G01 |FL020 |B |1 |104000 |104000 |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 |2024|S14 |RE055 |B |1 |8000 |8000 |DOLLAR GENERAL #4955 |2016 pro, 207107 |2024|S09 |OF020 |B |1 |3646 |3646 | |2019 Proforma, 207109 |2024|S09 |RE001 |A |1 |34101 |39622 |LEWISVILLE VOLKSWAGON |ADD IN EXCESS LAND AFTER INCOME., 207125 |2024|G01 |FL020 |B |1 |3700 |3700 | |2018 Market Proforma, 207126 |2024|G01 |FL020 |B |1 |3700 |3700 |CROSSFIT |2018 Market Proforma, 207196 |2024| | | |0 |183423 |183423 |AG#26 |2007 PROFORMA, 207197 |2024| | | |0 |211292 |215331 |AG #28 |2007 PROFORMA OWNER OCCUPIED, 207259 |2024| | | |0 |125000 |119000 |Heritage Commons III |, 207811 |2024|S05 |RE055 |B |1 |19038 |18750 |tractor supply |2019 Income, 207813 |2024|G01 |SC045 |B |2 |8100 |7662 |SANGER MARKET PLACE |2022 INCOME. 2019- mutiple tenants had rent reduced and given mutiple months of free/half rent 207972 |2024| | | |0 |127200 |127200 |WESTPROT #1 |2007 INCOME, 208066 |2024|S09 |RE025 |B |1 |3661 |3661 |7-11 |2016 PROFORMA, 208187 |2024|S11 |RE030 |B |1 |9240 |6000 |TRAIL CREEK DAYCARE |PROFORMA, 208221 |2024|S05 |OF002 |B |1 |4213 |4213 | |Converted house. Proforma, 208264 |2024|S09 |RE040 |A |1 |4005 |4005 |CHICK FIL A |2016 pro, 208324 |2024|S05 |OF015 |C |1 |0 |3465 | |2018 PROFORMA., LAND ACCT 208324 208326 |2024|C02 |RE055 |A |1 |3000 |3000 |Dry Cleaners Superstore |, 208338 |2024|S14 |RE070 |B |1 |7520 |7500 |CLINTS BBQ |2018 Proforma. Asking $8 nnn per costar, 208610 |2024|C03 |RE010 |B |1 |3680 |3680 |DATCU |2018 proforma, 208611 |2024|G01 |WH040 |C |2 |4320 |4080 | |2018 Market proforma, 209023 |2024|C02 |OF005 |B |1 |53123 |53123 | |2018 Proforma Income, 209138 |2024|S09 |RE090 |B |1 |61504 |61252 |TOM THUMB |2017 PROFORMA, 209140 |2024|G01 |MF021 |C |3 |1975 |90 |Ranch 380 RV Park |, 209217 |2024|G01 |FL020 |B |1 |12000 |12000 | |2023 Market Profoma - OWNER OCCUPIED 209321 |2024|S09 |RE070 |A |1 |8202 |8104 |LOGANS ROADHOUSE |2018 proforma, 209322 |2024|S09 |RE055 |A |1 |18509 |18509 |K&G MEN'S STORE |2024 PROFORMA 209328 |2024|G01 |FL020 |A |3 |15430 |15520 |OFFICE/WAREHOUSE |2023 INC/EXP 209329 |2024|S05 |MF005 |A |3 |286971 |250623 |The Grove |2023 Income & expense, Rent by the Bed ( 216 units & 591 beds) 209331 |2024|S09 |OF010 |B |1 |20816 |20816 | |2023 INCOME. HIGH VACANCY 60% 2022 PARTIAL YEAR INCOME. NEW TENANT 8,557SF ON 10/2022 $13/SF + NNN $4.50 209332 |2024|G01 |SC045 |B |1 |3955 |3955 |STRIP CENTER |2023 PROFORMA - OWNER OCC 79.7% OF BLDG, 1/6/12 COSTAR SHOWS 100% OCC 209344 |2024|S05 |RE025 |B |1 |4240 |3240 | |2018 proforma, 209714 |2024|S09 |RE030 |A |1 |8586 |8586 |PRIMROSE |2017 PROFORMA, EXCESS LAND 209865 |2024| | | |0 |181039 |181039 |AG#31 |2007 PROFORMA, 209868 |2024|G01 |WH040 |B |4 |336 |134800 |A-AFFORDABLE STORAGE |2023 INCOME & EXP RR PROVIDED SHOWS 18,960 SF COVERED STG. 01/2024 - 134,800 SF OF COVERED PARKING SPACE. 210140 |2024|C03 |RE070 |A |1 |5557 |5557 |STANS LAKEVIEW TAPHOUSE & GRILL |Add in outdoor space as usable restaurant space2019 Income Proforma, 210367 |2024|G01 |FL020 |B |1 |8470 |8470 |SURE STEEL INC |NULL 210368 |2024|S05 |RE035 |A |1 |13833 |13833 |WALGREENS |2013 PROFORMA, 210772 |2024|S09 |RE025 |C |1 |3689 |3689 | |2010 INCOME PROFORMA, 210773 |2024|C02 |RE025 |B |1 |3969 |2935 |QUICKWAY FOOD MART |$6,000 month NNN, 210774 |2024|S09 |RE055 |B |1 |5282 |5282 |FLOWER MOUND STATION |2022 INCOME- MAJOR PLUMBING ISSUE DISCOVERED - ESTIMATE $58,250 FOR REPAIRS 210780 |2024|G01 |WH015 |A |1 |75425 |74900 | |2023 I/E 210790 |2024|S11 |RE025 |B |1 |3000 |3000 |7 Eleven |2018 PROFORMA, 210793 |2024|S05 |RE055 |B |1 |4908 |4908 | |, 211404 |2024|G01 |SC045 |B |1 |33596 |33960 |CHPARRAL COURT |2023 INCOME 211405 |2024|G01 |SC045 |B |1 |33596 |33960 |CHPARRAL COURT |2023 INCOME 211406 |2024|S09 |OF020 |A |3 |7744 |7750 |CHAPARAL OFFICE |2022 INCOME. 54% Vacant - exe suites, 211407 |2024|S09 |OF020 |A |1 |9880 |10452 | |2018 pro. Owner Occupies 1 space, 211408 |2024|S09 |OF010 |A |1 |7761 |7761 | |NULL 211654 |2024|S11 |RE025 |A |1 |5881 |4633 | |2015 Proforma, 211659 |2024|G01 |FL020 |B |2 |8860 |8860 | |2024 PROFORMA. OWNER OCCUPIED, 211660 |2024|G01 |FL020 |B |1 |31783 |31358 | |2022 INCOME. ASKING $13 MG 211691 |2024|G01 |FL020 |A |3 |36730 |36730 | |NULL 211748 |2024|S09 |HC005 |A |1 |17788 |18000 |LEW CANCER CENTER |2015 INCOME, 212102 |2024|S05 |RE055 |B |1 |7626 |7650 |O'R eally's Auto Parts Store |2017 PROFORMA, 212142 |2024|S14 |FL025 |B |1 |5504 |5181 | |2023 INCOME. LAND TO BUILDING RATIO IS TWICE THTE NORMAL OFFICE RATIO. 212745 |2024|G01 |FL020 |B |3 |39757 |40710 | |2023 INCOME 16 UNITS 213222 |2024|C03 |RE040 |A |1 |856 |856 |STARBUCKS |, 213318 |2024|S05 |OF002 |B |1 |3390 |3390 | |2017 proforma, 213325 |2024|G01 |SC020 |B |1 |24737 |22940 |MARKET AT VALLEY PARKWAY |2023 PROFORMA, 2022 INCOME/EXP. WORK W/213326. HIGH VACANCY. 213326 |2024|G01 |SC020 |B |1 |24737 |22940 |MARKET AT VALLEY PARKWAY |2023 PROFORMA, 2022 INCOME/EXP. WORK W/213326. HIGH VACANCY. 213332 |2024|S09 |OF015 |B |1 |15537 |13968 | |2015 pro, 213415 |2024|S09 |RE010 |A |1 |4046 |4046 | |, 213416 |2024|S09 |RE040 |A |1 |2185 |2185 | |, 213497 |2024|C02 |AA002 |A |1 |0 |11032 |LA HACEINDA RANCH RESTAURANT |, 214134 |2024|S05 |OF010 |B |1 |2206 |2206 | |2016 proforma, 214135 |2024|S05 |OF020 |B |1 |4618 |4618 | |2024 PROFORMA., 2015- 3 seperate tenants. 214136 |2024|S05 |OF010 |B |1 |3822 |3822 | |2019 PROFORMA FROM RENTS., RENTS AT 17.59/SF +NNN 214137 |2024|S05 |OF020 |B |1 |3061 |3061 | |2023 Proforma, 214138 |2024|S05 |OF020 |B |1 |5635 |5163 | |NULL 214139 |2024|S05 |OF020 |B |1 |3349 |3349 |OFFICE |2021 INC., 214140 |2024|S05 |OF020 |B |1 |4231 |4231 | |2019 Proforma- - Modified Gross Lease, 214141 |2024|S05 |OF020 |B |1 |4102 |4000 |OFFICE |2022 INCOME/EXP. EXPENSES HIGH. NO REIMBURSEMENT. 214142 |2024|S05 |RE100 |A |1 |4327 |4327 | |, 214143 |2024|S05 |OF020 |B |1 |27902 |27245 | OFFICE |2023 INCOME, 214144 |2024|S05 |OF020 |B |1 |27902 |27245 | OFFICE |2023 INCOME, 214145 |2024|S05 |OF020 |B |1 |27902 |27245 | OFFICE |2023 INCOME, 214146 |2024|S05 |OF020 |B |1 |27902 |27245 | OFFICE |2023 INCOME, 214147 |2024|S05 |OF020 |B |1 |27902 |27245 | OFFICE |2023 INCOME, 214148 |2024|S05 |OF020 |B |1 |27902 |27245 | OFFICE |2023 INCOME, 214150 |2024|S05 |OF020 |A |4 |3130 |3130 |OFFICE |2019 INC., 214286 |2024|S05 |RE055 |C |1 |6300 |6300 |A-EZ OUT BAIL BONDS DENTON |2024-verbal I/E Proforma in DC per CS 5/2024 214288 |2024|C02 |RE010 |A |1 |5368 |5368 |CHASE BANK |2015 PROFORMA. Excess L:B Ratio, 214291 |2024|C02 |RE006 |A |1 |2340 |3180 | |2013 Proforma, 214830 |2024|G01 |SC045 |A |2 |12820 |12322 |RETAIL STRIP W/GAS |, 215123 |2024|G01 |OF025 |A |2 |120780 |121200 | |2023 - HIGH VACANCY (54.12%). RR & P/L SEPERATE FROM PID# 215304. 215251 |2024|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 |2024|G01 |SC045 |A |3 |13130 |12995 |STRIP CENTER |2023 INCOME PRO FORMA 215278 |2024|S09 |FL005 |B |1 |16827 |16827 | |2015 income proforma, 215280 |2024|G01 |FL020 |A |1 |22490 |22767 | |2022 INCOME. 20% OFFICE, RENT ONLY 215281 |2024|G01 |FL020 |A |1 |22490 |22767 | |2022 INCOME. 20% OFFICE, RENT ONLY 215282 |2024|G01 |FL020 |A |1 |16300 |16300 | |NULL 215283 |2024|G01 |FL020 |A |1 |2400 |2400 | |NULL 215284 |2024|G01 |FL020 |B |2 |15848 |15848 | |2023 RENT ROLL + I/E 215285 |2024|G01 |FL020 |B |1 |17148 |17148 |OFFICE/WHSE |2023 PROFORMA. SEE DIRECT CAP. OWNER OCCUPIED 25% OFFICE. SHOULD BE NNN/ NEED COPY OF LEASE. 215286 |2024|G01 |FL020 |B |1 |13905 |13905 | |NULL 215290 |2024|S09 |RE070 |A |1 |5814 |5600 |Chili's |, 215295 |2024|S05 |RE010 |A |1 |24551 |24550 |BANK/OFFICE |2019 proforma, 215296 |2024|S05 |MF005 |A |1 |278316 |278316 |THE RIDGE AT NORTH TEXAS |, 215300 |2024|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 |2024|G01 |OF025 |A |2 |120781 |119362 |Vista Ridge Off Center IV |2024 - RR & P/L SEPERATE FROM PID# 215123. 215312 |2024|G01 |SC045 |B |1 |40449 |40842 |FOUNDERS SQUARE |2023 INCOME NO EXPENSES PROVIDED 215358 |2024|C02 |AA001 |A |1 |7800 |7800 | |2019 pro forma, 215365 |2024|S08 |SE040 |A |1 |57126 |57332 |RAVE MOTION PICTURES |2019 INC & EXP, 215376 |2024|S08 |OF020 |B |1 |12748 |12896 |OFFICE |2023 INCOME/EXP. NLA = 12,633 TOTAL SF. 2,440SF = EXECUTIVE SUITES 10,193SF TRADITIONAL OFFICE 215377 |2024|S08 |OF020 |B |1 |12748 |12896 |OFFICE |2023 INCOME/EXP. NLA = 12,633 TOTAL SF. 2,440SF = EXECUTIVE SUITES 10,193SF TRADITIONAL OFFICE 215436 |2024|G01 |WH015 |A |3 |611932 |603050 |OFF/WHSE |2018 Market proforma, RENT ONLY 215437 |2024|G01 |SC020 |B |2 |95827 |93579 |MARKETPLACE AT FRANKFORD |2023 INC/EXP 215438 |2024|C02 |RE025 |B |1 |3000 |3000 |7 Eleven |2018 PROFORMA, 215439 |2024|C02 |RE040 |A |1 |1362 |1362 |SONIC DRIVE IN |2016 PROFORMA, 215440 |2024|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 |2024|S08 |AA001 |B |1 |11370 |10800 | |PARTIAL OWNER OCCUPIED - 2018 income proforma, 215442 |2024|S08 |RE010 |B |1 |3001 |3049 |POINT BANK |2015 PROFORMA, 215443 |2024|S05 |OF010 |A |1 |5806 |5806 | |2023 PROFORMA. OWNER OCCUPIES 3,600SF. RENTS 1,900 BELOW MARKET 215445 |2024|S05 |OF010 |A |1 |7609 |7015 | |2023 Income 215446 |2024|S05 |OF010 |A |1 |4061 |4061 |medical office |2019 INCOME PROFORMA100% occupied. 808 sf of attic/storage. Ran half rent on that space., 215451 |2024|S05 |OF010 |A |1 |13896 |12920 | |2019 INCOME -200 IS OWNER OCC-SEVERE FOUNDATION PROBLEMS, NEED I&E STATEMENT FOR 2020 215452 |2024|S05 |OF010 |A |1 |2788 |2788 | |2016 PROFORMA-SEVERE FOUNDATION PROBLEMS, 215454 |2024|S05 |OF010 |A |1 |7166 |7166 | |10 PROFORMA, SEE SALE R215443 6/22/10 FOR $152 SQ FT 215455 |2024|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 |2024|G01 |OF010 |A |1 |9135 |9135 | |2024 PROFORMA WITH LEASEUP. ASKING NEXTDOOR 5/23 @ $22NNN HISTORICAL ASKING RENT ON COSTAR = $25-32 TO WITHHELD 215457 |2024|S05 |OF010 |A |1 |2922 |2922 | |2017 income, 2017- CO* For sale $767,000. Listed as aboslute NNN 215738 |2024|C02 |RE040 |A |1 |2723 |2723 |TACO BUENO |, 215739 |2024|S09 |RE035 |A |1 |14560 |14560 |WALGREENS |2013 PROFORMA, 215740 |2024|S09 |RE040 |A |1 |4811 |4811 |MCDONALDS |2018 proforma, 215742 |2024|S09 |RE005 |A |1 |3920 |3920 |DRIVER'S EDGE |2019 proforma, 215744 |2024|S09 |RE040 |A |1 |1378 |1378 |BAHAMA BUCKS |2019 Proforma - Excess Land, 215771 |2024|S11 |AA001 |C |1 |4412 |4412 | |2012 Proforma. Excess Land. Mini storage Units, 215773 |2024|S11 |RE040 |A |1 |3519 |3519 |WHATABURGER |, 215778 |2024|S08 |AA001 |B |1 |275215 |324000 | |2010 INCOME, 215779 |2024|S05 |AA002 |B |1 |9636 |19446 | |, 215785 |2024|G01 |RE055 |B |1 |7192 |7192 |J'S LIQUOR & CIGARS |2024 PROFORMA 215795 |2024|G01 |MF001 |B1 |4 |800904 |698274 |TOWNHOMES OF COYOTE RIDGE |2023 INCOME 215936 |2024|S05 |MF002 |B1 |4 |22780 |22780 | |2023 I/E 215937 |2024|S05 |MF002 |B1 |4 |22780 |22780 | |2023 I/E 215938 |2024|S05 |MF002 |B1 |4 |22780 |22780 | |2023 I/E 215939 |2024|S05 |MF002 |B1 |4 |22780 |22780 | |2023 I/E 215940 |2024|S05 |MF002 |B1 |4 |22780 |22780 | |2023 I/E 216441 |2024|S05 |RE025 |B |1 |3100 |3100 |7 Eleven |2018 PROFORMA, 216445 |2024|S09 |RE025 |A |1 |4095 |4095 |Race Trac |, 216446 |2024|C02 |AA001 |A |1 |5810 |5810 |VALVOLINE OIL CHANGE |2019 pro forma, 216465 |2024|S05 |OF010 |A |1 |34872 |30396 |MED OFFICE |2022 INCOME. 216466 |2024|G01 |SC020 |B |1 |104438 |106734 |TROPHY CLUB PLAZA |2023 INCOME 216467 |2024|S11 |RE035 |A |1 |13936 |13936 |WALGREENS |2013 PROFORMA, 216468 |2024|S11 |RE010 |A |1 |4396 |4396 |BANK OF AMERICA |, 216469 |2024|S05 |RE040 |A |1 |0 |2755 |TACO CABANA |2015 PROFORMA, 216471 |2024|G01 |FL020 |A |2 |25278 |25278 |Fishel |2019 Market Proforma, OWNER OCCUPIED 216477 |2024|G01 |MF015 |A |1 |282217 |277131 |KENSINGTON PARK |2023 INCOME CHODO. 216479 |2024|G01 |SC045 |B |2 |24710 |20103 |CORINTH COMMONS |6/2023 - INCOME PROVIDED. 216480 |2024|S08 |RE005 |A |1 |7770 |7776 |Discount Tire |2009 INCOME PROFORMA, 216495 |2024|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 |2024|S09 |OF010 |A |1 |6425 |6425 | |2019 proforma. Excess land, 216499 |2024|G01 |WH040 |B |2 |60540 |60540 |CUBESMART SELF STORAGE |2023 Income 361 Total Units (60,540). 88 are Climate Control(9,600 sq ft). Plus 12 RV parking(Other income), 216542 |2024|S09 |RE070 |B |1 |8126 |8126 |EL FENIX |2012 Proforma, 216544 |2024|S09 |WH060 |B |1 |3000 |3000 | |SINGLE TENANT 2023 INCOME / EXPENSE 216547 |2024|G01 |SC045 |B |3 |7062 |7062 |HEBRON PARKWAY S/C |NULL 216548 |2024|C02 |OF010 |A |1 |4967 |4967 | |2017 Proforma. 70% Owner Occupied. 1,500 sq, 216551 |2024|C02 |RE030 |A |1 |8643 |8643 | |2016 pro, 216554 |2024|G01 |SC045 |B |2 |6271 |6271 |RETAIL STRIP |, 216555 |2024|S09 |RE020 |A |1 |2554 |2554 |Clean N Fresh Car Wash |2013 Income, 216556 |2024|S09 |RE006 |A |1 |10304 |10304 |KWIK KAR AUTO LUBE |, 216557 |2024|S09 |FL020 |A |1 |115566 |110492 |TECH CTR |2012 INCOME, 216608 |2024|G01 |FL020 |A |3 |107992 |108433 | |2023 INCOME 216609 |2024|G01 |WH015 |A |2 |150520 |143020 | |NULL 216657 |2024|C02 |RE025 |B |1 |5024 |3990 |TEXACO |2012 proforma, 216762 |2024|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 |2024|C02 |RE055 |B |1 |5843 |5940 |PLAINS CAPITAL BANK |Proforma from listing, 216764 |2024|C02 |OF015 |B |1 |25859 |22198 |OFFICE |NULL 216785 |2024|S05 |AA001 |B |1 |0 |89670 | |2008 INCOME PROFORMA 26,500 SF AND 63,170 MINI STG, 216793 |2024|C02 |AA001 |B |1 |8000 |15200 | |2019 PROFORMA - OWNER OCCUPIED, 216809 |2024|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 |2024|S14 |RE055 |C |1 |15696 |14568 |SCHUYLER SIGNS |2019 Income Proforma, 216831 |2024|G01 |SC045 |C |3 |10950 |10950 |POINT CENTER MALL |2023 INCOMPLETE RENT ROLL. VERY HIGH EXPENSES USED MKT. 21% VACANT 216832 |2024| | | |0 |6150 |6150 | |, 218750 |2024| | | |0 |540040 |540040 |TECH DATA |2007 PROFORMA, 218751 |2024| | | |0 |140280 |140000 |AG #17 |2007 INC/EXP-OCC. 56%, 218835 |2024| | | |0 |319760 |319760 | |, 218836 |2024|C02 |WH060 |C |1 |4440 |4440 | |, 218908 |2024|G01 |WH040 |B |4 |24325 |24325 | |2019 INCOME PER I&E, 218910 |2024|G01 |WH040 |B |4 |24325 |24325 | |2019 INCOME PER I&E, 219004 |2024|G01 |SC045 |B |3 |9800 |10000 |NATIONAL MILLS PLAZA |2023 INCOME. WORK W/27145, 27152 AND 27137 219713 |2024|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 |2024|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 |2024|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 |2024|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 |2024|S05 |WH025 |B |1 |59690 |59690 | |2023 RENT ROLL NO EXP. 219978 |2024|C02 |RE040 |A |1 |3040 |3040 |TACO BELL & PIZZA HUT |2017, 219991 |2024|S09 |RE025 |B |1 |5476 |5476 |VALERO FOOD MART/MI TIERRA |, 219992 |2024|S09 |RE040 |A |1 |2739 |2739 |KFC |Bldg only, 220067 |2024|G01 |FL020 |C |1 |19800 |19800 |MILFORD COMP CORPORATE OFFICE |NULL 220147 |2024|S11 |OF020 |C |1 |0 |2880 | |, 220282 |2024|S11 |SE020 |A |1 |5478 |18 | |The Golf Club at Champion Circle, 220467 |2024|C02 |RE040 |B |1 |3000 |3000 |GOLDEN CHICK |, 220471 |2024|S09 |WH060 |A |1 |9375 |10500 | |2011 INCOME. NNN LEASE, 220473 |2024|S09 |RE005 |A |1 |28530 |28530 |SERVICE KING COLLISION REPAIR |, 220478 |2024|G01 |WH015 |A |3 |433464 |415000 |OFF/WHSE |2022 PRO FORMA 220479 |2024|G01 |WH015 |A |3 |659218 |656600 |OFF/WHSE |2022 Market Proforma, 220480 |2024|S05 |MF005 |A |3 |196937 |191808 |CAMPUS PARK APTS |2023 INCOME/RENT BY THE BEDROOM, 220481 |2024|G01 |FL001 |A |2 |102540 |100590 |DATA CENTER |Data Center. Need Lease info. 220565 |2024|C02 |RE010 |A |1 |4753 |4753 |BANK OF AMERICA |, 220569 |2024|S05 |AA002 |A |1 |8208 |8208 | |proforma, 220570 |2024|S05 |OF020 |A |1 |3659 |3659 | |2019 Proforma, 220574 |2024|S05 |OF020 |A |1 |7580 |7580 | |2019 Proforma, 220576 |2024|S05 |OF020 |A |1 |3090 |3090 | |2015 proforma, 220577 |2024|S05 |RE010 |A |1 |3608 |3608 |NORTH STAR BANK |, 220578 |2024|S05 |OF020 |A |1 |4907 |4907 | |NULL 220579 |2024|S05 |OF010 |A |1 |4315 |4315 | |2019 income, 220581 |2024|S05 |OF020 |A |1 |5038 |5038 | |2019 proforma, 220663 |2024|C02 |HC005 |B |1 |21390 |21390 | |2023 VACANT AFTER 04/30/2023 220710 |2024|S05 |HC035 |A |1 |14775 |14775 |DENTON SURGICARE |2017 INCOME PROFORMA, 220712 |2024|G01 |FL020 |B |3 |22500 |23228 |Comco Direct |FL020 FOR 2024. OWNER OCCUPIED. INCOME PROFORMA COSTAR EST RENT $9-$11/SF COSTAR SHOWS ON MARKET FOR $3.8M 220903 |2024|S05 |HC005 |A |1 |0 |14211 | |2014 PROFORMA, 220908 |2024|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 |2024|S09 |RE040 |A |1 |2879 |2879 |RAISING CANES |, 222002 |2024|G01 |MF001 |B1 |3 |462692 |481994 |ARIUM CREEKSIDE |2023 Income 222010 |2024|G01 |WH015 |A |3 |711360 |710524 |FRANKFORD TRADE CENTER |2023 INCOME & EXP 689,234 sq ft OF THE BUILDING (97%) IN DENTON CO. OVERLAPS WITH DALLAS CO. 222011 |2024|G01 |FL001 |A |3 |660180 |660180 |OFF/WHSE |NULL 222833 |2024|G01 |FL020 |B |3 |20000 |20000 |WORLD OF WOW |2023 PROFORMA BASED ON OWNER STATED RENT 222834 |2024|S05 |OF020 |B |1 |10069 |10069 | |2023 PROFORMA. This is an independent freestanding office. Does not need associated with industrial properties, 222835 |2024|C03 |RE040 |B |1 |2830 |2830 |JACK IN THE BOX |2017 Proforma, 222838 |2024|S09 |SC005 |A |1 |88722 |87102 |KOHLS |2019 proforma, 222839 |2024|S09 |SC010 |A |1 |24664 |23951 |STAPLES |2019 proforma, 11/6/18 CS SHOWS AVAILABLE IN 30 DAYS NEG WITH NNN @ $3.50 222855 |2024|S05 |AA001 |B |1 |8533 |8533 | |2012 Proforma, 222923 |2024|S14 |RE040 |A |1 |3295 |3295 |MCDONALDS |, 222925 |2024|C03 |OF020 |C |1 |4817 |3248 |EXECUTIVE OFFICES |2024 PROFORMA CONVERTING FROM DAYCARE, 223150 |2024|S09 |OF020 |A |1 |12664 |12150 |Office Bldg |2023 income, 223151 |2024|S09 |OF020 |A |1 |8652 |8710 | |2023 INCOME, 223152 |2024|S09 |OF020 |A |1 |4755 |4755 | |, 223153 |2024|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 |2024|C02 |OF015 |A |1 |7698 |7698 | |NULL 223155 |2024|G01 |OF020 |A |2 |6604 |6573 |FOUNTAIN PARK |2022 Income 223156 |2024|G01 |OF020 |A |2 |12226 |12199 | |2022 Income 223157 |2024|G01 |OF020 |A |2 |6802 |6672 | |2022 Income 223167 |2024|G01 |FL020 |A |3 |8437 |8436 |DEPRAG | OWNER OCCUPIED 223168 |2024|S09 |WH060 |A |1 |22877 |21177 | |EXCESS LAND ADDED AFTER INCOME WORKED, 223169 |2024|S05 |OF015 |B |1 |24249 |26914 |THE FILLING STATION MED SPA |2023 PROFORMA 2024-worked up proforma in direct cap. 224130 |2024|S09 |RE040 |C |1 |2704 |2704 |BRAUMS |, 224269 |2024|G01 |WH015 |A |3 |396900 |396900 |AG North |OWNER OCCUPIED BLDG., 224270 |2024|G01 |MF020 |B |1 |2685 |575 |CMH PARKS - PRESTON ON THE LAKE |NULL 224326 |2024|S09 |WH025 |C |1 |98244 |98244 | |WORK WITH R18069, 224677 |2024|G01 |SC045 |B |2 |11050 |11000 |WEST HEBRON PLAZA |2023 RR SHOWS BASE RENT OF $14.75 SF + $7.00 NNN 224770 |2024|C02 |RE030 |A |1 |10500 |10500 |CHILDREN'S WORLD DAYCARE |2018 pro, 224827 |2024|G01 |SC045 |A |3 |15088 |15353 |LEW S/C |2021 RENT ROLL ONLY 224828 |2024|G01 |SC045 |A |3 |16898 |16582 |STRIP CENTER |2023 RENT ROLL & EXPENSE 224830 |2024|S14 |RE045 |A |1 |9517 |6995 | |Possible Excess Land, 224832 |2024|S05 |RE055 |A |1 |3400 |3400 |H TEA O |2023 Income. NO EXPENSES. 224930 |2024|S14 |WH015 |A |1 |1215600 |1144800 | |OWNER OCCUPIED, 225317 |2024|S09 |OF015 |B |1 |17725 |17725 | |2023 I/E + RENT ROLL 225318 |2024|S09 |OF010 |B |1 |11050 |11050 |Civic Valley Centre |2023 INCOME / EXPENSE 225319 |2024|S09 |RE005 |A |1 |13800 |13800 | |, 225333 |2024|S09 |RE055 |B |1 |11340 |11340 | |2013 income proforma, 225335 |2024|S05 |WH060 |B |1 |4980 |4980 | |owner occupied, 225341 |2024|C02 |RE025 |A |1 |4514 |4514 |Quick Trip |, 225345 |2024|G01 |WH015 |A |1 |86160 |86400 |FTC #12 |2022 Income, 225346 |2024|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 |2024|G01 |SC020 |B |2 |69606 |69251 |OAKTREE PLAZA |2023 INCOME/EXP 225534 |2024|S09 |RE030 |B |1 |4538 |4538 |ROBINSON DAYCARE |2015 Prof, 225565 |2024|S10 |OF002 |B |1 |2626 |2626 | |2014 Proforma, 226030 |2024|G01 |OF025 |A |2 |101890 |99804 | |2023 INC/EXP. 226116 |2024|S09 |RE030 |A |1 |10000 |10000 |Tutor Time |2017, 226118 |2024|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 |2024|C02 |OF010 |B |1 |2926 |2926 | |2019 PROFORMA. OWNER OCCUPIED, 226204 |2024|G01 |SC030 |B |1 |83828 |80774 |MULTI-TENANT RETAIL |2023 RENT ROLL 226250 |2024|S09 |SC010 |B |1 |143653 |143653 |COSTCO |2017 proforma, 226256 |2024|G01 |SC045 |A |2 |9200 |9084 |MIDWAY PARK |2023 INCOME/EXP, SOLD IN 2020. NO CHANGE. 226257 |2024|C02 |RE010 |A |1 |4415 |4415 |WACHOVIA |2015 pro, 226258 |2024|C02 |RE055 |A |1 |7080 |7080 |SHERWIN WILLIAMS |2015 INCOME, NEED NEW RENT ROLL FOR 2016 226259 |2024|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 |2024|G01 |FL020 |A |3 |107992 |108433 | |2023 INCOME 226384 |2024|S09 |SE036 |A |1 |37050 |37050 | |2013 Proforma, 226400 |2024|S09 |OF015 |A |1 |43237 |35514 |OFFICE |2022 INCOME NO EXP. HIGH VACANCY. ASKING RENT = $24 GROSS. 227330 |2024|G01 |SC020 |C |1 |65431 |66250 |ROANOKE CORNERS |2023 INCOME. PICKUP USA FITNESS DIDN'T START PAYING RENT UNTIL 6/2023. 227331 |2024|S11 |RE025 |A |1 |1120 |1120 | |2017 proforma, 227332 |2024|G01 |SC020 |B |1 |15431 |14218 |ROANOKE CORNERS |2023 INCOME WORKED W/227332 227333 |2024|G01 |SC020 |B |1 |15431 |14218 |ROANOKE CORNERS |2023 INCOME WORKED W/227332 227830 |2024|S08 |RE030 |A |1 |7850 |7850 |Primrose |2017 Proforma, 227843 |2024|C02 |RE030 |A |1 |8929 |8929 |PRIMROSE SCHOOL |, 228133 |2024|S08 |RE030 |A |1 |9880 |9880 |Childrens Lighthouse |, 228152 |2024|G01 |WH040 |C |4 |66300 |66300 |MINI WAREHOUSE |2023 INCOME. 318 Units. Plus 40 RV spaces (Other income), 228508 |2024|G01 |MF001 |B1 |3 |187896 |197940 |CREEKSIDE AT NORTHLAKE |2023 INC/EXP- NOT COMPLETE EXPENSES PROVIDED 228768 |2024|G01 |SC045 |B |1 |8026 |7036 |STRIP CENTER |2024 INCOME PROFORMA. OWNER OCCUPIES 3,000 SF 228810 |2024|S08 |RE100 |A |1 |4411 |4411 | |2019 PROFORMA-OWNER OCC, 228812 |2024|G01 |MF015 |A |1 |217200 |217200 |LIMESTONE RANCH APTS |2019 INCCHODO. 2018 income., 2018 Rent Roll Only 229287 |2024|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 |2024|S11 |RE006 |A |1 |4230 |5550 |KWIK KAR LUBE |, 229573 |2024|G01 |SC015 |B |1 |147542 |142372 |PARKER SQUARE ON MAIN |2023 INCOME- P&L PROVIDED 229574 |2024|G01 |SC015 |B |1 |147542 |142372 |PARKER SQUARE ON MAIN |2023 INCOME- P&L PROVIDED 229576 |2024|G01 |SC015 |B |1 |147542 |142372 |PARKER SQUARE ON MAIN |2023 INCOME- P&L PROVIDED 229577 |2024|G01 |SC015 |B |1 |147542 |142372 |PARKER SQUARE ON MAIN |2023 INCOME- P&L PROVIDED 229578 |2024|G01 |SC015 |B |1 |147542 |142372 |PARKER SQUARE ON MAIN |2023 INCOME- P&L PROVIDED 230299 |2024|S05 |AA002 |B |1 |5253 |3745 | |2012 proforma, 230300 |2024|S05 |RE030 |A |1 |4740 |4740 | |2015 pro, 230480 |2024|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 |2024| | | |0 |195368 |192000 |WHSE |2007 INC PROFORMA, 230503 |2024| | | |0 |400000 |400000 | |, 230510 |2024|S09 |RE025 |A |1 |4514 |4514 |Quick Trip |, 230515 |2024| | | |0 |75000 |75000 |AG22 |2007 INCOME, 230834 |2024|S11 |RE055 |B |1 |7038 |7000 |PPG PAINTS |2022 INCOME 230844 |2024|S05 |OF010 |A |1 |116858 |111220 | |2022 INCOME/EXP - HOSPITAL OCC ALOT OF SPACE. INCOME/OCC. A, 230882 |2024|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 |2024|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 |2024|G01 |FL020 |B |1 |54278 |54278 |JLO OFFICE & WHSE |2024-direct cap worked 230997 |2024|G01 |MF001 |B1 |1 |500844 |499076 |FLATIRON DISTRICT AT AUSTIN RANCH - PH I (APTS) |2023 INCOME / RR 231001 |2024|S09 |RE005 |A |1 |4858 |4858 |CHRISTIAN BROTHERS AUTO |, 231010 |2024|S09 |AA001 |B |1 |7756 |8100 | |2019 proforma, 231011 |2024|C03 |RE070 |A |1 |10216 |10216 |GOLDEN CORRAL |2019 Proforma, 231014 |2024|S08 |OF020 |B |1 |9000 |8132 |Beall Building |2023 INCOME. ALL GROSS LEASES. 231016 |2024|S05 |HS005 |A |1 |13074 |10247 |Wildwood Inn |, 231061 |2024|G01 |FL020 |A |1 |8110 |8150 |NEWSTAR DRILLING OFFICE |NULL 231214 |2024|G01 |MF001 |B1 |1 |396669 |390553 |THE ASTER |2023 INCOME STATEMENT / RR 231215 |2024|G01 |SC045 |B |2 |8124 |8124 |VAIL CLEANERS |2024- 2023 I/E provided. Cleaners still vacant-currently listed for $20/SF. 2022 INC/EXP. HIGH VACANCY. CLEANERS LEFT. SPACE UNIQUE. OCCUPIED RENT ONLY IN ACTUAL 231219 |2024|G01 |OF025 |A |2 |173352 |154298 | |NULL 231220 |2024|G01 |OF025 |A |2 |102680 |100379 | |2023 INCOME/EXP. NEWER LEASES BEING SIGNED @ $19-22/SF. SIGNIFICANTLY HIGHER OCC THATN PREVIOUS YEAR 231221 |2024|S09 |OF015 |A |1 |23027 |23854 | |2021 INCOME. HIGH VACANCY PROPERTY. USE DIRECT CAP. ASKING RENT = $16 + NNN ($6-$7 PER LAST LISTING) 231222 |2024|G01 |SC045 |A |2 |14877 |14505 |STRIP CENTER |2023 INCOME 231223 |2024|G01 |WH040 |A |2 |148614 |128466 |CUBESMART STORAGE |2023 INCOME Total Units 944. 393 are Climate Controlled Units. 99 OUTSIDE PARKING UNITS, 99 OUTDOOR PARKING UNITS. 231236 |2024|C02 |RE025 |A |1 |935 |2940 |7 ELEVEN |, 231355 |2024| | | |0 |53060 |57016 | |, 232184 |2024|S09 |AA002 |B |1 |67399 |67399 |Albertsons |2009 INCONE PROFORMA, 232185 |2024|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 |2024|S09 |RE040 |A |1 |2899 |2899 |WENDYS |, 232194 |2024|G01 |SC045 |B |1 |33596 |33960 |CHPARRAL COURT |2023 INCOME 232195 |2024|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 |2024|C02 |SC010 |A |1 |203047 |203775 |WALMART |, 232469 |2024|C02 |RE040 |A |1 |3289 |3289 |WENDYS |2009 proforma, 232489 |2024|G01 |MF001 |A |3 |164211 |142780 |Estate Villas Apts |2023 INCOME / RR 232514 |2024|G01 |MF015 |A |2 |269200 |269200 |KNOLLWOOD APTS |2023 Income. 100% Low income. 232903 |2024|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 |2024|S05 |OF002 |B |1 |4510 |4990 | |2012 Proforma, 233280 |2024|S09 |SC010 |A |1 |181486 |181486 |SUPER TARGET |, 233281 |2024|G01 |SC030 |B |1 |213979 |197614 |LAKEPOINTE TOWNE CROSSING |2023 INCOME/EXP 233283 |2024|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 |2024|C03 |AA001 |B |1 |20392 |20400 |SKINNER PLAZA |2023 PROFORMA. PARTIALLY OWNER OCCUPIED. 233722 |2024|S09 |RE030 |A |1 |13855 |9798 | |, 234188 |2024|C03 |RE040 |A |1 |3236 |3236 |WENDYS |2013 Income Proforma, 234189 |2024|G01 |SC045 |A |4 |15534 |15315 |COLONY CROSSING |2023 INCOME/EXP 234190 |2024|C03 |SC010 |A |1 |108000 |108000 |HOME DEPOT |, 234191 |2024|S09 |RE010 |A |1 |0 |4231 |CHASE BANK |2015 pro, 234195 |2024|S05 |RE025 |B |1 |1820 |1820 | |, 234206 |2024|G01 |MF001 |B1 |2 |281644 |210282 |Coventry Apts |2023 INCOME. Works with 132299. 234210 |2024|G01 |WH035 |B |1 |106956 |106956 | |2023 NCOME & EXP 234211 |2024|S08 |RE030 |B |1 |15300 |15300 |Treehouse Academy |2019 Proforma, 234212 |2024|S05 |OF020 |B |1 |9790 |9513 |Social Security Office |2019 PROFORMA, 2016 LEASE WAS $28.55/SF GROSS 234215 |2024|G01 |SC045 |A |2 |6040 |4852 |7-ELEVEN |2019 PROFORMA, 234216 |2024|S09 |RE040 |A |1 |2857 |2857 |JACK IN THE BOX |2017 proforma, 234218 |2024|S05 |WH060 |B |1 |14240 |14240 | |2019 proforma, 234219 |2024|G01 |FL020 |B |3 |17878 |17878 | |2019 Market Proforma, 234220 |2024|G01 |FL020 |B |2 |10400 |10400 | |2019 Proforma, 234825 |2024|S14 |RE100 |A |1 |2400 |3996 | |2017 proforma, 235031 |2024|S05 |RE030 |A |1 |13854 |13854 | |2015 pro, 235032 |2024|C03 |RE070 |B |1 |5040 |5040 |IHOP |, 235034 |2024|G01 |OF025 |A |2 |87590 |83481 |FEMA OFFICE/CALL CENTER |NULL 235065 |2024|S05 |MF006 |B1 |2 |5940 |5940 | |2023 INCOME 235068 |2024|G01 |FL020 |B |2 |119723 |118087 | |2023 PRO FORMA - 49% vacancy, continues to struggle w/ vacancy. 235077 |2024|G01 |MF001 |B1 |1 |251891 |205200 |WATERMARK APTS |2023 Income - 70% in Denton County & 30 % in Tarrant County, Downtown Roanoke/Westlake 235427 |2024|G01 |FL020 |B |1 |10800 |10680 | |COSTAR SHOWS THIS NOT BEING OWNER OCCUPIED, 235834 |2024|C02 |RE100 |A |4 |3447 |3447 |HEBRON CAT HOSPITAL |2019 PRO FORMA, 235835 |2024|C02 |RE070 |B |1 |1787 |1787 |WAFFLE HOUSE |2015 pro, 235837 |2024|G01 |WH040 |A |2 |88108 |77780 |MINIWHSE |2023 INCOME climate controlled 23,415 sq ft (225units). Non Climate 53,785 sq ft(324units), 236095 |2024|G01 |WH060 |B |1 |5672 |5000 |GDM PROPERTIES |2024 PROFORMA 236564 |2024|S14 |OF020 |B |1 |2595 |2595 | |2012 income proforma, 236572 |2024|S09 |HC035 |A |1 |51498 |52370 |SURGICAL CLINIC |2019 income, 1st FLOOR SURGERY AND 2ND FLOOR OFFICE AREA 236749 |2024|S09 |WH060 |B |1 |15080 |15000 | |2023 INCOME, MULTI-TENANT 237008 |2024|S05 |RE070 |A |1 |6982 |6166 |JOHNNY CARINOS |, 237010 |2024|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 |2024|G01 |SC030 |B |1 |60397 |59287 |MULTI-TENANT RETAIL |2023 INCOME. BIG LOT LEASE HAS BUMP OUT OPTION TO LEAVE WITHIN 90 DAYS BECAUSE OF PERFORMANCE UNDER $4,000,000 ANNUAL SALES. 237019 |2024| | | |0 |89518 |91000 | |2007 ACTUAL INCOME, 237022 |2024|S09 |RE100 |A |1 |7150 |7150 |ANIMAL CLINIC |2019 proforma, 237095 |2024|C02 |RE025 |A |1 |1950 |1950 | |2013 Proforma, 237282 |2024|G01 |WH015 |A |3 |384000 |384000 |CALLAWAY |2023 INCOME & EXP 237283 |2024|G01 |WH015 |A |3 |359824 |360000 |ALLIANCE GATEWAY 55 |2023 INCOME & EXP 237301 |2024|S09 |AA001 |B |1 |28687 |28577 | |2023 PROFORMA 237509 |2024|S09 |OF010 |B |1 |22475 |21664 | |2022 Proforma. . HIGH HISTORICAL VACANCY 237511 |2024|S09 |RE070 |A |1 |8892 |7814 |HOOTERS |, need actual lease 237513 |2024|G01 |MF001 |A |1 |74682 |70832 | |, Partial complete for 2019 237515 |2024|S09 |HC035 |A |1 |19728 |19896 |LEWISVILLE SURGICAL CENTER |New Tenant for 2022. Property was listed @29NNN to rent or 4M to purchase. 237698 |2024|G01 |MF001 |B1 |3 |315084 |297417 |Abbey at Vista Ridge Apts |2023 INCOME 237700 |2024|G01 |SC045 |A |3 |14454 |14500 |STRIP CENTER |NULL 238062 |2024|G01 |OF025 |A |1 |40860 |40250 |CENTEX HOME EQUITY |2023 market 238298 |2024|S14 |RE010 |B |1 |3000 |3000 |FIRST UNITED |, 238554 |2024|C03 |OF001 |B |1 |2000 |2140 | |, 238887 |2024|S10 |RE025 |B |1 |3050 |3050 |7 Eleven |2018 PROFORMA, 238898 |2024|G01 |MF001 |B1 |4 |208268 |208268 |REMINGTON APTS |2023 INCOME/EXP 238899 |2024|G01 |WH040 |A |2 |105971 |94055 | |2023 INCOME.. 583 Total Units. 251 of the units are Climate Controlled. Plus 33 RV Parking Covered. Plus 26 RV Parking Uncovered., 238904 |2024|G01 |FL020 |B |1 |17635 |21128 | |2023 INCOME & EXPENSE 238910 |2024|S09 |RE040 |A |1 |2119 |2119 |POPEYES |2017 inc, 238912 |2024|S09 |RE010 |A |1 |4170 |4170 |WELLS FARGO BANK |2015 income proforma, 238918 |2024|S14 |RE030 |B |1 |6300 |6300 |CAROU8SEL ACADAMY DAYCARE |2015 pro Metal Building, 238919 |2024|C02 |AA001 |A |1 |17400 |17400 | |2023 INCOME 238937 |2024|S08 |RE035 |A |1 |13650 |13650 |WALGREENS |2013 PROFORMA, Rental rate per 2014 Listing for sale $24.22 239018 |2024|C02 |OF020 |B |1 |8120 |8120 | |2012 Proforma, 239182 |2024|S05 |RE006 |A |1 |3608 |5016 |Kwik Kar |2018 INCOME PROFORMA, 239186 |2024|S09 |RE070 |A |1 |5981 |5742 |BUFFALO WILD WINGS |2018 proforma, ACTUAL LEASE IS $31.60 239188 |2024|G01 |SC045 |A |1 |5771 |5571 |RESTAURANT STRIP |2024-agent proforma providd. 2022 P&L 239189 |2024|S09 |RE040 |A |1 |3905 |3905 |STEAK N SHAKE |2018 PROFORMA, 239197 |2024|G01 |SC045 |A |3 |15000 |15019 |WALMART ADDN LAKE DALLAS |2023 INCOME. 100% OCCUPIED. 239200 |2024|S08 |RE040 |A |1 |2947 |2947 |WHATABURGER |, 239201 |2024|G01 |SC045 |B |1 |15360 |15300 |HICKORY CREEK CENTER |2023 RENT ROLL SUMMARY. NO I/E 239208 |2024|S09 |OF020 |A |1 |10369 |10368 |CROSS CREEK |2023 Proforma 239288 |2024|S14 |RE025 |B |1 |8948 |8370 | |2018 Proforma, 239346 |2024|S09 |WH060 |A |1 |19286 |18670 | |2013 proforma, 239534 |2024|S14 |AA001 |A |1 |23430 |17340 | |2016 INCOME. WAREHOUSE & RETAIL. Excess Land, 239571 |2024|S05 |OF002 |B |1 |1165 |1165 | |, 239971 |2024|G01 |FL020 |B |1 |6375 |6375 | |2018 Market Proforma, 240081 |2024|G01 |WH015 |A |3 |404000 |404450 |GENERAL MOTOR DIST |2018 Market Proforma, 241279 |2024|G01 |MF001 |A |1 |200123 |193709 |CORVALLA APTS |, 241296 |2024|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 |2024|S05 |OF010 |A |1 |3256 |3256 | |2018 INCOME, LEASE ENDS 2019--INTERNAL BUT SEEMS TO BE MARKET LEASE 241298 |2024|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 |2024|G01 |FL020 |B |3 |69166 |69166 |Verity Instruments |2018 Market ProformaOWNER OCCUPIED PER COSTAR - 2016 Income proforma, 241382 |2024|S09 |SC010 |A |1 |174040 |174040 |SUPER TARGET |, 241392 |2024|C02 |AA001 |A |1 |386064 |31606 |MEDICAL CITY LEWISVILLE |For Offices only 241481 |2024|S05 |WH025 |A |1 |31326 |31326 | |, 241588 |2024|S05 |MF002 |B2 |3 |81086 |72634 |QUORUM CONDOS |2023 INCOME 241613 |2024|S09 |OF010 |B |1 |3168 |3168 | |2019 PROFORMA, 241642 |2024|G01 |FL020 |B |1 |54278 |54278 |JLO OFFICE & WAREHOUSE |2023 PROFORMA 241660 |2024|S11 |RE055 |A |1 |1824 |1824 |Inspection Center |2019 Inc & proforma exp, 241799 |2024|S14 |RE055 |B |1 |9360 |9014 |DOLLAR GENERAL |2009 proforma, 241805 |2024|C02 |RE090 |B |1 |65743 |62149 |KROGER |NULL 241807 |2024|G01 |SC045 |B |1 |23450 |23450 |RETAIL STRIP |2024 PROFORMA 241808 |2024|G01 |SC045 |B |2 |7878 |7878 |STRIP CENTER |2019 proforma, 241810 |2024|C02 |RE040 |A |1 |3343 |3343 |CHICKEN EXPRESS |, 241811 |2024|C02 |RE010 |A |1 |4900 |4900 |BANK OF AMERICA |, 241832 |2024|G01 |WH015 |A |2 |183152 |183152 |OFF/WHSE |OWNER OCCUPIED. 91% IN DENTON CO. 9% IN TARRANT CO, 241833 |2024|G01 |WH015 |A |3 |607962 |608428 |ALLIANCE GATEWAY 61 |2023 INCOME & EXP 242029 |2024|G01 |MF001 |B1 |2 |452164 |443430 |FLATIRON DISTRICT AT AUSTIN RANCH - PH II (APTS) |2023 INCOME / RR SMALL RETAIL INCLUDED AS ADJ. SEE SEPARTAE WORKUP. 242035 |2024|S09 |OF020 |B |1 |7556 |7556 | |2023 INCOME 242038 |2024|C02 |HC005 |A |1 |39069 |38648 |METROCREST ORTHOPEDIC |1/2 OWNER OCCUPIED., 1/2 BLDG TAKEN UP BY REHAB POOL 242039 |2024|G01 |MF001 |B1 |2 |318477 |272004 |CORTLAND ON COYOTE RIDGE |2023 INCOME STATEMENT / RR 242041 |2024|S09 |RE055 |A |1 |4300 |4300 | |, 242042 |2024|C03 |OF020 |B |1 |3185 |3185 | |2023 INCOME 242043 |2024|C03 |OF015 |B |1 |21000 |20738 | |2023 income, 242426 |2024|G01 |FL020 |A |1 |22200 |15622 |LONE STAR FURNISHINGS |NULL 242430 |2024|C02 |OF020 |A |1 |3000 |3000 | |, 242587 |2024|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 |2024|G01 |OF020 |A |1 |23088 |23088 | |EXCESS LAND . Owner Occ 242590 |2024|S11 |RE010 |A |1 |5037 |5037 |FIRST AMERICAN BANK @ BEECHWOOD |PROFORMA, 242678 |2024|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 |2024|S05 |RE070 |A |1 |7960 |7102 |TEXAS ROADHOUSE |2018 Proforma, 243011 |2024|S05 |RE070 |A |1 |6994 |6994 |Olive Garden |2017 proforma, 243017 |2024|G01 |SC045 |B |2 |30000 |31134 |FRANKFORD POINT PLAZA |2023 INCOME 243018 |2024|C02 |RE035 |A |1 |12170 |12170 |CVS |, 243020 |2024|G01 |WH015 |A |2 |199900 |187424 |MARY KAY DISTRIBUTION |2021 INC. RENT ONLY IN ACTUALS. I/E NOT ANNUAL 243029 |2024|S05 |FL005 |A |1 |766475 |631673 | |2019 OWNER OCCUPIED, 243032 |2024|S08 |RE055 |A |1 |6400 |6400 |Oreilly Auto Parts |2008 INCOME PROFORMA, 243034 |2024|S09 |FL020 |B |1 |101267 |101267 | |2018 Market Proforma, Asking rent $9.12sf NNN 243035 |2024|S09 |FL020 |B |1 |101267 |101267 | |2018 Market Proforma, Asking rent $9.12sf NNN 243036 |2024|S09 |FL020 |B |1 |101267 |101267 | |2018 Market Proforma, Asking rent $9.12sf NNN 243047 |2024|S05 |MF002 |A |1 |21609 |16263 |CENTRE PLACE APTS |2023 RENT ROLL NO EXP - 27 UNITS 243052 |2024|G01 |OF025 |A |2 |311995 |138443 |ACCOR |2023 INCOME Add for parking garage. INC 243053 (LAND ACCT). ACTUAL MA = 139,102 S.F. (Parking Garage is not MA)., 243055 |2024|S09 |OF015 |A |1 |16236 |10976 | |2022 PROFORMA 243327 |2024|S14 |RE040 |A |1 |2444 |2572 |CHICKEN EXPRESS |2014 proforma, 243895 |2024|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 |2024|C02 |OF020 |B |1 |4767 |4767 | |2017 INCOMEOWNER OCCUPIED, 243962 |2024|S09 |OF020 |B |1 |4191 |4191 | |2023 INCOME 243968 |2024|S05 |RE070 |A |1 |10788 |10788 |CHUCK E CHEESE |2017 proforma, 2014 proforma 244542 |2024|G01 |SC045 |B |3 |6900 |6900 |RETAIL STRIP |NULL 244587 |2024|S14 |RE070 |B |1 |2772 |2772 |MR GATTIS |, 244589 |2024|G01 |SC045 |B |3 |5000 |5000 |STRIP CENTER |2023 PROFORMA 244730 |2024|G01 |SC030 |A |1 |92740 |90004 |VISTA RIDGE MARKET PLACE |2023 INCOME. BEST BUY SPLIT TO IMP ONLY 244734 |2024|G01 |SC045 |A |3 |18982 |18983 |GREAT LAKES RETAIL STRIP |2023 INCOME/EXP -W/244734, 244735 |2024|G01 |SC045 |A |3 |18982 |18983 |GREAT LAKES RETAIL STRIP |2023 INCOME/EXP -W/244734, 244788 |2024|C03 |RE005 |A |1 |6864 |6864 |GOODYEAR |2011 INCOME-LEASE FROM 3/02-3/2012, 244789 |2024|C03 |RE040 |B |1 |3087 |3087 |CHICKEN EXPRESS |2018 proforma, 2017-closed due to road construction 244812 |2024|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 |2024|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 |2024|S09 |RE010 |A |1 |3914 |3914 |WACHOVIA BANK |2017 pro, 244815 |2024|S09 |RE070 |A |1 |6223 |6223 |Chili's |PRIME CORNER. RENT WOULD BE VERY HIGH SEE 269686 & 285059, 244816 |2024|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 |2024|S09 |RE040 |A |1 |4276 |4276 |MCDONALDS |2017 Proforma, 244826 |2024|G01 |OF010 |A |1 |3131 |3147 |THE AUBREY DENTIST |2023 Income Rent Roll only 244846 |2024|S14 |MF002 |C |1 |12000 |12000 |10 UNIT APTS |Atypical property. 244875 |2024|S08 |WH060 |B |1 |59900 |29769 | |2019 MARKET PRO FORMA, 244881 |2024|S05 |RE025 |A |1 |3952 |3952 |RACETRAC |2015 PROFORMA, 244888 |2024|G01 |OF020 |B |1 |22787 |22787 | |2023 PROFORMA. Owner occupied, 244907 |2024|G01 |WH040 |A |3 |96100 |77650 |LEWISVILLE SELF STORAGE |2023 NO RENT ROLL. DID NOT WANT TO PROVIDE I&E. PROVIDED E&U/COST/INCOME PROFORMA. 244919 |2024|G01 |MF021 |C |3 |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 |2024| | | |0 |252000 |252000 |FORD DISTRIBUTION |2007 INCOME, 244924 |2024|S11 |RE055 |B |1 |8000 |8000 |DOLLAR GENERAL |2009 PROFORMA, 245161 |2024|S05 |RE055 |A |1 |9075 |7800 |UNITED RENTALS |2014 income proforma. WHSE SHOWROOM, 245163 |2024|G01 |MF015 |A |1 |198750 |198750 |PRIMROSE SENIOR APTS |Senior Housing 2023 INC/EXP 245290 |2024|S08 |OF020 |A |1 |5020 |4620 | |2024 PROFORMA IN DIRECT CAP. 245336 |2024|S09 |RE006 |A |1 |3372 |3372 | |, 245337 |2024|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 |2024|G01 |MF001 |B1 |3 |330816 |322709 |THE POINTE AT VISTA RIDGE |2024-2023 RR, I/E provided. 2022 INCOME/EXP 245453 |2024|S14 |OF010 |A |1 |4214 |4214 | |2015 proforma, 245455 |2024|S14 |OF020 |B |1 |9750 |9250 | |2019 PROFORMA, 245456 |2024|S14 |OF020 |B |1 |4875 |4875 | |2019 PROFORMA, 245457 |2024|S14 |OF010 |B |1 |7387 |7387 |PREMIER INDEPENDENT PHYSICIANS |, 245502 |2024|S05 |MF002 |B1 |4 |8704 |8704 |COLLINS COURT APTS |2023 Income. 245704 |2024|S11 |WH015 |A |1 |670000 |670000 |OFFICE/WHSE |2010 ACTUAL INCOME GIVEN AND APPLIED, 245754 |2024|G01 |WH015 |A |2 |129166 |129166 |SAFRAN |2019 INCOME, NNN, 245764 |2024| | | |0 |379700 |379700 |Lakeside Trade Center 2 |, 245766 |2024| | | |0 |606362 |600200 |LAKESIDE TRADE #3 |2007 INCOME PROFORMA, 245909 |2024|C02 |SC045 |A |1 |0 |22445 | | Retail for PH 5. 2012 income. 3 lease in 2010 & 2011 $32.60, $18, $16, 246573 |2024|G01 |SC045 |B |1 |15080 |15106 |PROVIDENCE S/C |2024- 2023 I/E provided. barber shop leased out in Oct 2023. 2022 I/E - INCOME INCLUDES NNN - NOT BROKEN OUT - PER OWNER MAY BE AROUND $6SF 246890 |2024|G01 |SC045 |C |1 |8940 |9165 |BOBCAT CENTER |2023 INC. 246892 |2024|S14 |RE025 |B |1 |5064 |4200 | |2013 INCOME, 246894 |2024|S09 |RE005 |B |1 |16504 |16504 | |2014 proforma, 247366 |2024|S09 |OF020 |A |1 |22755 |22755 | |EXCESS LAND HAS TO BE ADDED AFTER INCOME WORKED. APPOX 40% BEING USED, 247367 |2024|S09 |SC010 |A |1 |128603 |99506 |Home Depot |Excess land and better quality than typical, 247368 |2024|S14 |RE010 |B |1 |7520 |7520 |FIRST SECURITY BANK |Bank,Doctors office, Title Co, 247763 |2024|G01 |FL020 |A |2 |19500 |11100 | |2018 Market proforma OWNER OCC-EXCESS LAND OF 97,058 FT L:B 4:1, 248453 |2024|G01 |FL020 |A |3 |77546 |77570 | |2023 Income. -SETT 248454 |2024|G01 |FL020 |A |3 |71430 |72620 |Highpoint Oaks II |2023 INCOME. 248864 |2024|S09 |OF020 |A |1 |8630 |9168 | |2019 INCOME proforma, 248866 |2024|S09 |OF020 |A |1 |8375 |8203 | |2019 Proforma, 4/15- Co* executive suites asking $28.92 sq ft. 2013 income per fee appraisal 248867 |2024|S09 |SP005 |B |1 |8432 |8432 | | 2019 INCOME PROFORMA, 248868 |2024|S09 |OF015 |A |1 |8945 |8952 | |2019 income proforma, 248869 |2024|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 |2024|S09 |OF020 |A |1 |6720 |6720 | |2019 proforma, 248871 |2024|S09 |OF020 |A |1 |7087 |7087 | |2015 pro, 248872 |2024|S09 |OF020 |A |1 |5068 |3186 | |10 exectutive suites 248873 |2024|S09 |RE010 |A |1 |4004 |4004 |POINT BANK |, 248874 |2024|S09 |OF010 |A |1 |10410 |9237 | |2019 RENT ROLL, 11/12 Asking $24.50 NNN 248878 |2024|S09 |MF010 |B |0 |189631 |142961 |AMARANTH |2014 Income, 248882 |2024|S05 |RE006 |A |1 |5060 |5060 |KWIK KAR |, 248884 |2024|S05 |RE090 |A |1 |60761 |60649 |KROGERS/ FUEL CENTER |2014 income, 248885 |2024|G01 |SC020 |A |3 |56900 |52603 |DENTON CROSSING EAST |2023 INCOME/EXP 248886 |2024|S05 |RE010 |A |1 |3782 |3782 | |2015 Proforma, 249212 |2024|G01 |WH060 |A |2 |10500 |10320 | |NULL 249395 |2024|G01 |WH015 |A |4 |756180 |756000 |AG #60 |2023 INCOME & EXP 249415 |2024|G01 |MF001 |B1 |4 |218989 |219200 |MARBELLA VILLAS |2023 INCOME 249420 |2024|G01 |FL020 |A |1 |13428 |13428 |ECS TRANSPORT |2023 PROFORMA. SEE DIRECT CAP. 249750 |2024|C02 |RE025 |A |1 |4847 |4847 |Quick Trip |, 249758 |2024|S09 |HC030 |A |1 |39672 |39672 |Vista Ridge Nursing & Assisted Living |, 249985 |2024|G01 |WH040 |A |2 |75086 |60315 | |2023 INCOME 508 Units (281 climate controlled, 228 non climate), 249986 |2024|S10 |RE055 |B |1 |2950 |2950 |RECYCLE 2 SUPPORT |NULL 249987 |2024|S10 |RE006 |A |1 |3999 |5099 |KWIK KAR LUBE |2018 income proforma, 249988 |2024|S10 |RE055 |A |1 |3400 |3400 | |2014 Profoma, 249989 |2024|G01 |SC045 |A |4 |9344 |9084 |MAIN ST CROSSING |2023 INC/EXP 249990 |2024|S10 |RE100 |B |1 |5623 |5623 |HEALTHY PAWS |2019 proforma OWNER OCCUPIED, 250148 |2024|C02 |RE030 |A |1 |15264 |15264 |CHILDREN'S COURTYARD |2017 proforma, 250173 |2024|S09 |RE050 |A |1 |49000 |36960 | |2017 pro, 250298 |2024|G01 |MF001 |B1 |2 |162136 |174064 |Summit Ridge Apts |2023 INC/EXP. OWNER NOTED FUNC OBSOLESCENE W/ 8' FT CEILINGS & NO GARDEN TUB OR PATIO FEATURES. 250981 |2024|S05 |RE010 |A |1 |4205 |4205 |POINT BANK |2015 PROORMA, 251163 |2024|S05 |RE025 |A |1 |4847 |4847 |Quick Trip |, 251280 |2024|S05 |WH060 |A |1 |63000 |63000 |NATIONAL TRUCK PORTS |2018 income - secondary incoms includes outdoor parking spaces - managemtn includes on site person, 251281 |2024|G01 |OF025 |A |2 |138598 |138598 |FAIRWAY MORTGAGE |2022 Proforma 251282 |2024|C02 |OF020 |A |1 |9652 |9652 | |2019 income proforma, 10/12 asking $22 NNN 251286 |2024|C02 |OF020 |A |1 |19175 |18922 | |2023 RENT ROLL + I/E, 10/16-Co* shows 2,686 sq ft vacant & asking $22 NNN 251550 |2024|C03 |RE005 |A |1 |8836 |8836 |DISCOUNT TIRE |, 251606 |2024|S09 |SC010 |A |1 |204323 |204323 |WALMART |, 251607 |2024|S09 |RE010 |A |1 |4302 |4302 |BANK OF THE OZARKS |, 251608 |2024|S09 |RE040 |A |1 |3151 |3151 |ARBYS |2017 INCOME PROFORMA, 251610 |2024|G01 |WH015 |A |2 |175500 |175000 | |NULL 251611 |2024|G01 |FL001 |A |3 |455074 |446290 |MARY KAY DIST.WAREHOUSE |NULL 251627 |2024|S09 |RE055 |A |1 |10000 |10000 |DAVID'S BRIDAL |, 2019 PROFORMA-VAC 251634 |2024|G01 |MF015 |A |1 |108840 |94642 |Corinth Autumn Oaks |2023 INC/TAX CREDIT/SENIOR ASSIST-LIVING. 40 YEAR RESTRICTION PERIOD. MIXED USE FACILITY. 251636 |2024|S10 |RE035 |A |1 |14488 |14488 |WALGREENS |2013 PROFORMA, 251637 |2024|S10 |RE010 |A |1 |3941 |3941 |PROSPERITY BANK |2015 pro, 251639 |2024|S10 |RE010 |A |1 |6195 |6195 |FIRST NATIONAL BANK |2017 proforma, 251768 |2024|G01 |MF001 |B1 |4 |194560 |193788 |The Trails of Sanger |2023 INCOME 251775 |2024|S11 |RE040 |A |1 |3379 |3379 |PIZZA HUT |2014 Proforma, 251777 |2024|S11 |SC010 |A |1 |119258 |95018 |Home Depot |, 251950 |2024|C02 |AA001 |A |1 |27484 |26621 | |, 252703 |2024| | | |0 |194345 |202486 | |2007 PROFORMA, 252704 |2024| | | |0 |88220 |88220 |Gateway Data Center No 2 |, 252710 |2024| | | |0 |359635 |360000 |Volkswagon |2007 PROFORMA, 252711 |2024| | | |0 |408000 |408000 | |, 252714 |2024| | | |0 |8000 |8000 | |, 253112 |2024|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 |2024|G01 |WH035 |A |3 |638646 |638646 |Sysco Foods |NULL 253133 |2024|S10 |RE030 |B |1 |3350 |3350 |Little Lions |2018 proforma, 253574 |2024| | | |0 |28000 |28000 | |, 253576 |2024| | | |0 |56000 |56000 | |, 253595 |2024| | | |0 |277216 |130290 |OFFICE |2007 PROFORMA, 253608 |2024|G01 |MF001 |B1 |3 |323736 |323736 |ESTANCIA @ MORNINGSTAR |2023 INCOME 253625 |2024|S05 |HC010 |A |1 |94563 |125223 |VINTAGE |ASSIGNMENT OF LEASE DATED 12-2-02 THRU 11-30-12, 253686 |2024|G01 |WH015 |A |2 |536530 |778930 |LIVE OAK LOGISTICS - PHASE II |NULL 253714 |2024|S09 |FL001 |A |1 |21576 |21576 | |, 253725 |2024| | | |0 |20000 |20000 | |, 253746 |2024|S14 |OF020 |B |1 |18543 |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 |2024|C02 |RE030 |A |1 |12184 |11144 |KING ARTHUR MONTESSORI ACADEMY |2015 Proforma, 253780 |2024|G01 |SC030 |B |1 |213979 |197614 |LAKEPOINTE TOWNE CROSSING |2023 INCOME/EXP 253784 |2024|S09 |RE040 |A |1 |3372 |3372 |KFC/A&W |2016 proforma, 253785 |2024|S09 |RE040 |A |1 |2982 |2812 |TACO BELL & LONG JOHN SILVERS |2017 pro, 253804 |2024|S05 |RE055 |A |1 |8216 |8216 |SHERWIN WILLIAMS |2018 income, 253806 |2024|C03 |RE055 |B |1 |7052 |6800 |O'Reilly Auto Parts |2017 INCOME PROFORMA, 253808 |2024|G01 |FL020 |A |1 |5020 |5020 | |, 253915 |2024|G01 |MF015 |A |2 |135664 |135664 |Lakeside Manor Senior |2022 Income. CHODO-Senior Living, 254068 |2024|G01 |MF001 |B2 |2 |196087 |182570 |GALLERIA APT HOMES |2023 INCOME STATMENT & PARTIAL RENT ROLL 254083 |2024|G01 |SC015 |B |1 |59572 |57843 |CASTLE HILLS VILLAGE SHOPS |2023 INCOME 254084 |2024|S05 |MF002 |B1 |4 |25218 |19832 |LONE STAR APTS |2023 Income 254089 |2024|G01 |WH040 |C |4 |10800 |12600 | |2024 DIRECT CAP PLUS EXCESS LAND 254092 |2024|S08 |RE070 |A |1 |0 |5656 |Chili's |, 254149 |2024|G01 |MF001 |B1 |3 |314068 |314260 |AVANA STONEBRIAR APTS |2023 RENT ROLL + I/E 254161 |2024|G01 |WH040 |B |2 |53325 |50325 |STORAGE DEPOT |2023 INCOME 8,000 SQ FT (15%) CLIMATE CONTROLLED, 254215 |2024|C02 |HC005 |A |1 |7650 |7650 |Multi Tenant Office |2019 proforma. Excess land is detention pond, 254245 |2024|G01 |MF001 |B1 |2 |332330 |332330 |VISTA RIDGE VILLAS APTS |2023 INCOME. 254702 |2024|G01 |SC020 |A |3 |54729 |52408 |MAIN STREET CENTER |2023 INCOME HAS NNN INCLUDED IN RENTS NO EXP 254703 |2024|S10 |AA002 |A |1 |63284 |63284 |ALBERTSONS |2009 INC & EXP PROFORMA, 254704 |2024|S10 |RE025 |A |1 |3000 |2240 | |2017 proforma, 254706 |2024|G01 |SC020 |A |3 |54729 |52408 |MAIN STREET CENTER |2023 INCOME HAS NNN INCLUDED IN RENTS NO EXP 254707 |2024|S10 |RE040 |B |1 |3236 |3236 |CHURCHS |2018 proforma, 254708 |2024|S10 |RE010 |A |1 |3456 |3456 |BBVA COMPASS |2016 PROFORMA, 254709 |2024|S10 |HC005 |A |1 |5633 |5633 | |2011 proforma, 255124 |2024|G01 |SC045 |B |2 |12000 |11999 |AUBREY CENTER |2022 income. Rural Location. Vacancy isssues, but getting better., 255125 |2024|S14 |RE040 |A |1 |2689 |2409 |CHICKEN EXPRESS |, 255129 |2024|S09 |OF015 |C |1 |0 |31010 | |proforma, 255130 |2024|G01 |FL020 |B |1 |15540 |15540 | |2024 PROFORMA 255131 |2024|S09 |RE001 |B |1 |21978 |21978 |MARINE MAX |2019 proforma, 255147 |2024|G01 |OF025 |B |1 |203196 |203193 |Sally Beauty Supply Office |2023 PROFORMA 255194 |2024|S14 |OF020 |A |1 |3320 |3320 | |C*, 255429 |2024|S10 |RE040 |A |1 |2590 |2590 |TACO DELITE |2009 income, 255438 |2024|G01 |SC030 |B |1 |213979 |197614 |LAKEPOINTE TOWNE CROSSING |2023 INCOME/EXP 255444 |2024|S09 |OF002 |B |1 |3666 |1000 | |, 255711 |2024|G01 |FL020 |C |1 |7279 |7279 | |2022 INCOME PROFORMA - RENT = $4,500 MONTH. ADD EXCESS LAND 255715 |2024|G01 |WH040 |B |4 |17510 |17510 | |2019 PROFORMA 255731 |2024|G01 |MF015 |A |3 |339588 |286980 |QUAIL CREEK APTS |LIHTC. 2023 income TAX CREDIT PROPERTY-WORKED W/R255730, R255732, 255898 |2024|G01 |WH015 |A |2 |268840 |267731 |AUSTIN RANCH IND #2 |2023 INC/EXP DO NOT INCLUDE GROUND LEASE EXPENSE! 256033 |2024|G01 |SC045 |B |2 |15704 |16000 |STRIP CENTER |2024-2023 I/E provided. 256034 |2024|S11 |RE025 |B |1 |3738 |3738 |ALLSUPS |, 256037 |2024|G01 |WH015 |A |3 |359296 |347420 |Amerisource Bergen Drug Corp |NULL 256100 |2024|S08 |AA001 |C |1 |9936 |9936 | |, 256752 |2024|S10 |RE035 |A |1 |15264 |15264 |CVS |, 256755 |2024|G01 |SC045 |C |1 |12025 |12000 |STRIP CENTER |2023 - 2022 RR SHOWS RENTS OF $10.02 SF + $3.50 NNN. 256761 |2024|S10 |RE010 |A |1 |7200 |7100 |POINT BANK |NEED RENT ROLL FOR 2010-HAS MULTI TENNANTS--2009 PROFORMA, 256783 |2024|S10 |RE040 |B |1 |1148 |1148 |LITTLE CEASARS |2015 pro, 256795 |2024|S05 |RE025 |A |1 |4370 |4370 |Race Trac |, 257344 |2024|C03 |RE030 |A |1 |16328 |16328 |LAKESIDE MONTESSORI |2017, 257359 |2024|C02 |HC001 |A |1 |117412 |117412 | |2008 PROFORMA, 257360 |2024|S09 |RE030 |A |1 |12040 |12040 | |2015 pro, 257393 |2024|G01 |MF001 |B1 |3 |300958 |297702 |WIND DANCE APTS |2023 INCOME/EXP 257419 |2024|S05 |RE025 |A |1 |4978 |4978 |Quick Trip |, 257512 |2024|S05 |MF005 |A |1 |147492 |144480 |CITY PARC AT FRY ST |2023 INC/EXP 257667 |2024|S05 |HC035 |A |1 |13863 |13863 |DAY SURGERY CENTER |, 257668 |2024|S05 |OF010 |A |1 |4855 |5058 | |2022 INCOME/EXP 258001 |2024|S14 |RE055 |B |1 |2538 |2538 | |2017 INCOME PER OWNER RATES, 258079 |2024|G01 |MF001 |B1 |3 |580201 |415489 |AUSTIN RANCH PH 3 |2023 INCOME AND RR 258212 |2024|C03 |RE006 |B |1 |2370 |3270 |MAIN ST. OIL AND LUBE |2011 income pROFORMA, 258396 |2024|S05 |OF020 |C |1 |14651 |14395 | |2022 income. Hand written RR 258397 |2024|S05 |RE010 |A |1 |31398 |26606 |FIRST STATE BANK |NULL 258398 |2024|S05 |RE035 |A |1 |15181 |15181 |CVS |, 258400 |2024|S10 |RE030 |A |1 |8550 |8550 |Primrose |2014 proforma, 258401 |2024|S10 |OF010 |A |1 |10007 |10000 | |2023 INCOME 2019 Rents $43 NNN per listing, 2018 Rents $43 sqft NNN Per listing 258403 |2024|C02 |RE005 |A |1 |6700 |6700 |GOODYEAR |2018 proforma, 258609 |2024|S09 |WH060 |A |1 |49934 |50163 | |2023 INCOME 258633 |2024|S09 |WH060 |B |1 |4800 |4800 | |2013 Proforma. Owner Occupied, 258655 |2024|S14 |WH060 |B |1 |7875 |7875 | |2019 Proforma, 259376 |2024|S05 |RE020 |A |1 |3708 |3708 | |, 259379 |2024|G01 |FL001 |A |2 |195107 |193800 |Lakeside Commerce Center I |2023 income THIS PROPERTY IS MORE THAN 50% OFFICE, 259400 |2024|S14 |RE025 |C |1 |1500 |1500 | |, 259472 |2024|S05 |OF015 |A |1 |40810 |40846 | |2024 PROFORMA 259473 |2024|S05 |OF010 |A |1 |6797 |6797 | |2018 Proforma, 259474 |2024|S05 |OF010 |A |1 |5740 |5740 | |2018 proforma, 259475 |2024|S05 |OF010 |A |1 |6790 |6790 | |2015 proforma, 259476 |2024|S05 |OF010 |A |1 |5862 |5862 | |2015 income proforma - owner occupies 3216SF and leases 2646SF @$17.00, 259830 |2024|G01 |WH015 |A |3 |333100 |333572 | |NULL 259831 |2024|G01 |WH015 |A |3 |462000 |462400 |LAKESIDE TRADE CENTER BLDG 5 |COUNTY OVERLAPPING PROPERTY. PORTION OF LAND & CONCRETE IN TARRANT. 70,224 SF COLD STORAGE., 259832 |2024|S09 |RE010 |A |1 |4828 |4048 |BANK OF THE WEST |2018 Proforma, 259833 |2024|S10 |RE040 |A |1 |2582 |2582 |CHICKEN EXPRESS |2012 proforma, 260166 |2024|S09 |RE005 |B |1 |8288 |8288 | |Proforma, 260168 |2024|S09 |RE010 |A |1 |6986 |6986 |CAPITAL ONE BANK |2017 proforma, 260200 |2024|S14 |RE010 |B |1 |4114 |4114 |POINT BANK |2015 PROFORMA, 260201 |2024|G01 |SC045 |A |4 |12420 |12650 |STRIP CENTER |2023 INC/EXP 261295 |2024|G01 |FL020 |A |1 |11174 |11174 | |2022 Market Proforma, 261296 |2024|G01 |FL020 |A |1 |11174 |11000 |INTELLIRENT |2023 INCOME 261299 |2024|G01 |FL020 |A |1 |18352 |18347 | |2023 Income FLEX WARHOUSE work with 2613299. 1 building single tenant, 2018 Asking rent $10-12/SF NNN - costar 261300 |2024|G01 |FL020 |A |1 |18352 |18347 | |2023 Income FLEX WARHOUSE work with 2613299. 1 building single tenant, 2018 Asking rent $10-12/SF NNN - costar 261394 |2024|G01 |WH040 |A |2 |148614 |128466 |CUBESMART STORAGE |2023 INCOME Total Units 944. 393 are Climate Controlled Units. 99 OUTSIDE PARKING UNITS, 99 OUTDOOR PARKING UNITS. 261658 |2024|G01 |WH025 |A |1 |127201 |127201 |Moleculat Pharmaceuticals |2018 Inc Proforma, 261694 |2024|G01 |OF025 |A |2 |226846 |160600 |Nation Star Data Center |2023 INCOME/EXP 261700 |2024|S11 |OF002 |B |1 |2077 |2077 | |, 261750 |2024|G01 |SC030 |B |1 |213979 |197614 |LAKEPOINTE TOWNE CROSSING |2023 INCOME/EXP 261752 |2024|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 |2024|G01 |RE010 |A |1 |7192 |7192 |CAPITAL ONE BANK |2016 income, 261854 |2024|S05 |OF010 |A |1 |3584 |3584 |DENTON SURGICAL |2015 income, 261855 |2024|S05 |OF010 |A |1 |7481 |6584 | |2019 proforma-owner occ, 2017-CO* shows 3,386 for lease $21 NNN 262265 |2024|S09 |RE001 |A |1 |73560 |67592 |TOYOTA OF LEWISVILLE |2018 proforma, 262309 |2024|S09 |SE030 |A |1 |110046 |107516 |LIFE TIME FITNESS |2024 INCOME PROFORMA 262322 |2024|C02 |OF010 |A |1 |2126 |2126 | |2023 INCOME 262467 |2024|G01 |MF001 |B1 |2 |387393 |412544 |The Timbers at Denton Apts |2023 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 |2024|G01 |SC030 |A |2 |303525 |297986 |DENTON CROSSING WEST |2023 INC/EXP. NO I/E DETAIL. HIGH VACANCY IN 1/2022. 262727 |2024|G01 |SC030 |A |2 |303525 |297986 |DENTON CROSSING WEST |2023 INC/EXP. NO I/E DETAIL. HIGH VACANCY IN 1/2022. 262728 |2024|G01 |SC045 |A |2 |10310 |10310 |TACO BUENO/BUFF CITY |2023 PROFORMA 262729 |2024|G01 |SC045 |A |1 |4675 |4675 |RESTAURANT STRIP |2023 PROFORMA, 262730 |2024|S05 |RE040 |A |1 |3151 |3151 |WHATABURGER |, 262731 |2024|S05 |RE035 |A |1 |14405 |14405 |WALGREENS |2013 PROFORMA, 263699 |2024|S09 |HC025 |A |1 |55290 |51420 | |2014, add in fro tenant Improvement allowance $1,901,880 264281 |2024|S09 |OF010 |B |1 |7088 |6000 | |2019 Proforma, 264282 |2024|S09 |OF010 |A |1 |4877 |4092 | |, 264314 |2024|S05 |RE070 |A |1 |6040 |6040 |RUDYS RESTAURANT & COUNTRY STORE |2013 Proforma - Owner Occ, 264837 |2024|G01 |SC055 |B |1 |52665 |46815 | |2024 PROFORMA 264844 |2024|G01 |SC015 |B |1 |30800 |29412 |PARKER SQUARE ON MAIN |2023 INC NO EXP 264845 |2024|S09 |SC055 |A |1 |32001 |32001 |PARKER SQUARE |PROFORMA-LONG TERM LEASE BUT SPECIALTY USE 265715 |2024|G01 |FL020 |A |1 |12961 |12000 | |NULL 265733 |2024|G01 |SC045 |B |1 |13904 |13700 |CORINTH MARKET SQUARE |2023 PROFORMA 265745 |2024|S05 |SC045 |B |1 |10740 |10740 | |2014 INCOME, 265746 |2024|S05 |SC045 |B |1 |10740 |10740 | |2014 INCOME, 265806 |2024|S14 |RE100 |B |1 |3075 |3075 | |, 265965 |2024|G01 |SC020 |C |1 |54770 |56753 |SAN JACINTO |2023 INCOME/EXP. INC 265967 (LAND ACCT)., 265966 |2024|G01 |SC020 |C |1 |54770 |56753 |SAN JACINTO |2023 INCOME/EXP. INC 265967 (LAND ACCT)., 265968 |2024|G01 |SC020 |C |1 |54770 |56753 |SAN JACINTO |2023 INCOME/EXP. INC 265967 (LAND ACCT)., 265999 |2024|S09 |RE040 |A |1 |1233 |1233 |SHAKES |, 266000 |2024|S05 |MF002 |B1 |4 |18770 |18770 |CHANG APTS |2023 INCOME 268076 |2024|C02 |OF001 |A |2 |2499 |2499 | |PROFORMA, 268077 |2024|C02 |OF001 |A |2 |2428 |2428 | |Pro, 268078 |2024|C02 |OF001 |A |2 |2415 |2415 | |2017 Proforma. Owner Occupied, 268079 |2024|C02 |OF001 |A |2 |2000 |2000 | |2015 pro, 268080 |2024|C02 |OF001 |A |2 |1480 |1480 | |2015 pro, 268081 |2024|C02 |OF001 |A |2 |1500 |1500 | |2019 pro, 268082 |2024|C02 |OF001 |A |2 |1856 |1856 | |2015 pro, 268083 |2024|C02 |OF001 |A |2 |2400 |2400 | |Proforma, 268227 |2024|S05 |RE055 |B |1 |2485 |2485 | |2019 proforma, 268235 |2024|S14 |RE055 |B |1 |9100 |9014 |DOLLAR GENERAL |20016 proforma, 268240 |2024|C02 |OF001 |B |1 |7502 |7502 | |2017 Proforma, 3/21/13 Asking $22 268241 |2024|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 |2024|G01 |SC045 |B |2 |14422 |14350 |STRIP CENTER |2023 INCOME & EXPENSE 268263 |2024|G01 |OF025 |A |1 |369279 |119903 |LAKE VISTA IV |2022 - RENT ONLY IN ACTUALS. SEE DIRECT CAP 268264 |2024|G01 |OF025 |A |1 |269224 |122000 | |NULL 268269 |2024|G01 |WH060 |B |1 |22360 |22360 | |2023 PROFORMA 268276 |2024|S05 |RE070 |A |1 |4478 |4478 | |2009 PROFORMA, 268284 |2024|C03 |RE025 |A |1 |4940 |4940 |Quick Trip |, 268297 |2024|S08 |RE070 |B |1 |0 |5091 |IHOP |2013 Rent, 268298 |2024|G01 |WH015 |A |2 |278500 |278333 |AG 58 |THIS PROPERTY HAS APPROX 7,500SF OF COLD STORAGE USED TO STORE ANIMAL MEDICINES., 268299 |2024|G01 |WH015 |A |3 |450000 |450000 |Alliance Gateway #53 |2023 INCOME & EXP OVERLAPS WITH TAD. SMALL PORTION OF LAND TO THE S. AND SOME CONCRETE IN TARRANT., 268312 |2024|G01 |OF002 |B |1 |2596 |2596 |Art Wheel Studio |NULL 268326 |2024|S14 |RE020 |C |1 |2736 |2592 |car wash |2013 INCOME, 268327 |2024|S14 |RE040 |A |1 |1941 |1941 |GOLDEN CHICK |, 268328 |2024|S14 |RE010 |B |1 |3428 |3428 |NORTHSTAR BANK |2015 pro, 268343 |2024|S05 |OF020 |B |1 |7533 |7533 |Off Bldg |2023 INCOMEPROFOMRA, 268499 |2024|S09 |OF020 |A |1 |8203 |8203 | |NULL 268504 |2024|S10 |RE010 |A |1 |4712 |4712 |BANK OF AMERICA |, 268532 |2024|G01 |MF001 |B1 |3 |462888 |465904 |THOUSAND OAKS - PHASE 4 |2023 INCOME / RR - SEVERE WATER DAMAGE IN 2023 ESTIMATES PROVIDED AND PICTURES 268954 |2024|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 |2024|S09 |FL005 |B |1 |44595 |44595 | |2023 INCOME PROFORMA, OWNER OCCUPIED, 269523 |2024|S05 |MF005 |A |2 |251208 |250861 |THE EXCHANGE |2023 INCOME By the Bed, 269629 |2024|G01 |WH040 |C |4 |900 |900 | |NULL 269630 |2024|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 |2024|G01 |SC045 |B |1 |11194 |11194 |Roanoke Center II |2024-direct cap worked from costar asking rents. 2023 PROFORMA 269633 |2024|G01 |SC045 |B |3 |23276 |23129 |ROANOKE CENTER I |2022 INCOME 269634 |2024|C02 |RE010 |A |1 |4916 |4916 |WELLS FARGO |2017 proforma, 269684 |2024|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 |2024|S09 |SC010 |C |1 |180904 |136038 |LOWES |2014 Income, 269690 |2024|G01 |SC030 |A |1 |160512 |160631 |HIGHLANDS RANCH |2023 INCOME/EXP W/269691,269690,291025, 269691 |2024|G01 |SC030 |A |1 |160512 |160631 |HIGHLANDS RANCH |2023 INCOME/EXP W/269691,269690,291025, 269692 |2024|G01 |SC045 |B |1 |11900 |11865 |STRIP CENTER |2021 INCOME NO RR 269693 |2024|C02 |AA001 |A |1 |31701 |31701 |BEST WESTERN |, 270480 |2024|S14 |RE001 |B |1 |33448 |33448 |STANLEY FORD |2019 Proforma, 270669 |2024|S05 |OF010 |B |1 |3380 |3380 | |2015 Pro, 270747 |2024|C02 |WH060 |A |1 |9320 |9320 | |NULL 270856 |2024|S10 |RE030 |A |1 |12231 |7143 |West Frisco Montessori School |2016 Proforma, 271162 |2024|S14 |WH060 |B |1 |87500 |87500 | |2011 PROFORMA-OWNER OCC, 271430 |2024|S09 |OF020 |A |1 |6230 |5329 | |2023 proforma, 271431 |2024|S09 |OF010 |A |1 |9568 |9568 | |2011 Actual Income ( owner pays electric, gas, & water), 271438 |2024|G01 |OF002 |B |1 |1535 |1535 |Preservation Financial |NULL 271444 |2024|S08 |RE010 |A |1 |4972 |4972 |NORTHSTAR BANK |2015 pro, 271491 |2024|S05 |RE010 |A |1 |2500 |2500 |DATCU |2014 Proforma, 271854 |2024|S10 |SC010 |A |1 |141731 |134759 |LOWES |2014 PROFORMA, 271855 |2024|G01 |SC045 |B |1 |30920 |30911 |ELDORADO CROSSING |2023 INCOME 271858 |2024|S10 |RE010 |A |1 |4166 |4166 |CHASE |2015 pro, 271915 |2024|S10 |RE090 |A |1 |63748 |61820 |KROGER/FUEL CENTER |2014 proforma, 271916 |2024|G01 |SC020 |A |2 |64786 |64509 |MAIN STREET VILLAGE |2023 INCOME/EXP. WORKED W/271919,271920,271923 - DOES NOT INCLUDE 271918, 271917 |2024|S10 |RE040 |A |1 |4780 |4780 |MCDONALDS |, 271918 |2024|S10 |RE010 |A |1 |4224 |4224 |CHASE |, 271919 |2024|G01 |SC020 |A |2 |64786 |64509 |MAIN STREET VILLAGE |2023 INCOME/EXP. WORKED W/271919,271920,271923 - DOES NOT INCLUDE 271918, 271920 |2024|G01 |SC020 |A |2 |64786 |64509 |MAIN STREET VILLAGE |2023 INCOME/EXP. WORKED W/271919,271920,271923 - DOES NOT INCLUDE 271918, 271921 |2024|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 |2024|G01 |SC020 |A |2 |64786 |64509 |MAIN STREET VILLAGE |2023 INCOME/EXP. WORKED W/271919,271920,271923 - DOES NOT INCLUDE 271918, 271924 |2024| | | |0 |461799 |462200 |Lakeside Trade Center 1 |, 271954 |2024|S05 |RE070 |C |1 |0 |2000 |BRIER INN CAFE |2013 Income. Plus excess land, 271966 |2024|C02 |RE035 |A |1 |14464 |14464 |CVS |, 271967 |2024|G01 |SC045 |A |3 |54100 |57445 |ROANOKE CROSSING |GROUNDLEASE ACCOUNTS 257320, 257321, 257322, 257323, 272973, 251774. 2023 INCOME. 271975 |2024|C02 |OF020 |A |1 |4000 |4000 | |2023 Proforma 271980 |2024|S14 |SE036 |B |1 |13400 |13400 | |09 proforma, 271991 |2024|S09 |RE040 |A |1 |3424 |3424 |DICKEYS BARBQUE PIT |Owner Occupied., 271992 |2024|S09 |OF015 |A |1 |14785 |14784 | |2022 INCOME/EXP. 272023 |2024|C03 |RE035 |A |1 |14477 |14477 |CVS |, 272181 |2024|C02 |RE010 |A |1 |5250 |5592 |CENTURY BANK |2017 proforma, 272200 |2024|S14 |RE025 |B |1 |6177 |6177 | |2019 Proforma, 272208 |2024|G01 |SC045 |C |3 |6000 |6000 |377 CENTER |2022 INCOME 272248 |2024|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 |2024|S08 |RE010 |A |1 |4576 |4576 |BANK OF AMERICA |, 272339 |2024|S05 |WH060 |B |1 |39225 |39225 | |2023 Proforma 272340 |2024|S05 |WH060 |B |1 |10752 |10752 | |2012 income Pays taxes and insurance, 272343 |2024|G01 |WH015 |A |3 |539775 |540000 |Clorox Bldg |2021 INC/EXP 272346 |2024|S08 |RE035 |A |1 |14931 |14931 |CVS |, 272352 |2024|C02 |OF020 |B |1 |5307 |5307 | |2021 PROFORMA - COSTAR $20 + NNN 272361 |2024|G01 |SC020 |A |2 |25200 |25200 |TEEL VILLAGE - PHASE 1 |2023 INCOME 272448 |2024|G01 |SC045 |A |2 |14732 |13134 |STRIP CENTER |2024 PROFORMA, 2022 INCOME ONLY NO EXP, SEE SALE 585226 @ $394.28 3/16 OTHERS IN AREA LISTED AT $28.50 RENTS 272449 |2024|S10 |RE010 |A |1 |4760 |4760 |TEXANS CREDIT UNION |, 272978 |2024|G01 |SC020 |B |2 |91624 |90946 |THE HIGHLANDS |2023 INCOME 273029 |2024|S08 |RE010 |A |1 |4012 |4012 |WELLS FARGO BANK |2017 proforma, 273031 |2024|S09 |MF002 |A |1 |23087 |23080 |FAITH TOWNHOMES |2023 INCOME & EXP 2022 INC/EXP One unit appears to be missing from the Rent Roll. Notes indicate 10 Units., 273054 |2024|G01 |FL020 |A |1 |208321 |207953 | |2023 RENT ROLL NO EXP 273057 |2024|S09 |AA001 |A |1 |15919 |15397 | |2009 income, 273058 |2024|S09 |RE010 |A |1 |5810 |5810 |BANK OF TEXAS |2015 Proforma, 273085 |2024|G01 |WH040 |A |2 |100470 |102808 |PREFERRED SELF STORAGE |2023 INCOME/EXP 273086 |2024|S09 |RE100 |A |1 |6644 |6644 | |, 273087 |2024|G01 |SC045 |A |2 |18000 |18045 |GREAT LAKES CENTER |2023 INCOME/EXP 273089 |2024|S09 |HC005 |A |1 |8807 |8807 | |2019 proforma, 273091 |2024|S09 |OF010 |A |1 |6970 |6800 |DENTAL CARE FOR KIDS |2022 ACTUAL RENT 273092 |2024|S09 |OF010 |A |1 |6419 |8005 |CROSS TIMBERS DENTAL |owner occupied 5864 sq ft, 273093 |2024|S09 |AA002 |A |2 |6030 |6030 | |, 273094 |2024|S09 |OF010 |A |1 |5114 |5114 | |2020 proforma. Owner Occupied, 273095 |2024|S09 |OF010 |B |1 |4878 |4998 | |2019 pro. 30% owner occupied, 273096 |2024|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 |2024|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 |2024|G01 |SC045 |B |1 |13870 |13580 |THE SHOPPES AT ROUND GROVE |2023 INCOME 273202 |2024|C02 |OF010 |B |1 |5144 |5144 | |2023 INCOME, 2013 permits total $134,475 for finishout of shell space. 273203 |2024|C02 |OF010 |A |1 |13961 |13961 | |2016 Proforma, 4/2015- No Co*. 10/2014 C.O. 273222 |2024|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 |2024|S09 |WH015 |A |1 |481800 |489796 |Opus West Bldg 1 |2008 INCOME, 273230 |2024|G01 |WH040 |A |2 |120463 |95253 |PUBLIC STORAGE |2023 INCOME. 858 Total Units. 700 are Climate controlled(66,968 sq ft) DON'T INCLUDE THE VACANT TRACT R273231., 273232 |2024|S09 |RE030 |A |1 |7381 |7381 |ROCKBROOK MONTESSORI |2012 Proforma, 273317 |2024|S05 |OF010 |A |1 |44518 |42183 |NORTH TEXAS BACK INSTITUTE |2024 Profroma. Owner states quoted rents are $23/Gross. No actuals provided 273319 |2024|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 |2024|S05 |AA002 |B |2 |14379 |14311 |Medical Office |2009 INCOME, 273323 |2024|S05 |HC035 |A |1 |64712 |59980 |THE HEART HOSPITAL BAYLOR |2019 INCOME PROFORMA - ACTUAL LEASE AMOUNT, 273324 |2024|S05 |HC025 |A |1 |40086 |40084 |MAYHILL HOSPITAL |, 273397 |2024|G01 |FL001 |A |2 |156380 |117538 | |2023 income, 273892 |2024|G01 |SC045 |A |2 |19874 |19694 |FLOWER MOUND TOWN CROSSING |2023 INCOME/EXP 273893 |2024|G01 |MF015 |A |2 |189118 |182075 |EVERGREEN AT LEWISVILLE |2023 INCOME/EXP. CHODO. SENIOR HOUSING (SUBSIDISED) 273898 |2024|S05 |RE100 |B |1 |2144 |2144 | |, 273899 |2024|S05 |OF020 |B |1 |3681 |3681 | |2023 INCOME 273910 |2024|G01 |WH015 |A |2 |187600 |187200 |DON EDWARD DISTRIBUTION |2022 INC/EXP 274050 |2024|G01 |SC045 |A |2 |9472 |9472 |STRIP CENTER |NULL 274052 |2024|S10 |RE005 |A |1 |6864 |6684 |GOOD YEAR |2014 Proforma, 274055 |2024|S10 |RE006 |A |1 |4500 |7060 |KWIK CAR |2013 Proforma, 274056 |2024|C02 |AA001 |A |1 |4000 |4000 | |, 274058 |2024|S10 |RE100 |A |1 |20035 |20035 |MCKEE'S PET PLACE |2019 proforma, 274413 |2024|G01 |WH040 |A |3 |107850 |77675 |U-HAUL |2023 INC/EXP. 274457 |2024|S05 |RE070 |A |1 |6682 |6682 |Hooter's |, 274459 |2024|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 |2024|G01 |WH040 |C |4 |5928 |6600 | |2018 Market profoma, 275402 |2024|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 |2024|S10 |RE040 |A |1 |2966 |2966 |KFC & LONG JOHN SILVERS |, 275455 |2024|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 |2024|S11 |RE010 |A |1 |4148 |4148 |CHASE |, 275579 |2024|S09 |OF020 |B |1 |3040 |3040 | |2022 INCOME VERBAL PER OWNER 275700 |2024|S05 |HC020 |A |1 |104299 |71878 |DENTON RETIREMENT RESIDENCE |2016 INC, 277902 |2024|C02 |WH060 |B |1 |5875 |5000 | |2023 INCOME 278256 |2024|S05 |RE010 |A |1 |5245 |5245 |NORTHSTAR BANK |, 278287 |2024|S09 |OF010 |C |1 |10338 |10323 | |2019 income proforma, 278288 |2024|S09 |RE010 |A |1 |19897 |19897 |NORTHSTAR BANK |, 278291 |2024|C02 |OF015 |A |1 |14454 |14545 | |2023 INCOME 278299 |2024|S05 |AA002 |A |1 |339535 |34833 |MED OFFICE (BLDG #3) |NULL 278580 |2024|S05 |OF015 |B |1 |9153 |9153 | |2015 proforma, 2016-CO* NNN are $3.55 278598 |2024|G01 |FL001 |A |2 |254961 |255061 |CHECK PROCESSING CENTER (HIGH TECH) |2018 Market Proforma OWNER OCCUPIED, WORKED WITH R278598, 278609 |2024|G01 |FL001 |A |2 |254961 |255061 |CHECK PROCESSING CENTER (HIGH TECH) |2018 Market Proforma OWNER OCCUPIED, WORKED WITH R278598, 278643 |2024|S11 |RE010 |B |1 |3981 |3981 |NORTH TEXAS BANK |2014 Proforma, 278646 |2024|S11 |AA001 |C |1 |10780 |10140 | |2024 proforma tenent pays utilities, 278978 |2024|C02 |RE010 |A |1 |4436 |4436 |WELLS FARGO |2015 income proforma, 278979 |2024|C02 |RE040 |A |1 |1236 |1236 |SHAKES FROZEN CUSTARD |2017 Proforma, 278980 |2024|G01 |SC020 |A |3 |22400 |22327 |HEBRON CROSSING |2023 INCOME/EXP 278981 |2024|C02 |RE090 |A |1 |74172 |74172 |KROGER/FUEL CENTER |2014 proforma, 279361 |2024|S14 |RE010 |A |1 |4878 |4878 |NORTHSTAR BANK |, 279362 |2024|G01 |SC020 |C |1 |42263 |42040 |NORTHSTAR CENTER |2023 INCOME 279371 |2024|G01 |FL020 |A |1 |8357 |8357 |ACCESS TECHNOLOGY SYSTEMS |2023 Market Proforma, 279389 |2024|S11 |WH020 |B |1 |30411 |30411 |SYRACUSE SAUSAGE |OWNER OCCUPIED, 279699 |2024|S09 |OF020 |B |1 |3654 |3654 | |2023 PROFORMA. Owner occupied, 279835 |2024|G01 |FL020 |B |1 |7880 |7880 | |2023 PRFORMA 279836 |2024|G01 |WH040 |B |5 |8803 |122625 | |2023 PROFORMA 279842 |2024|S09 |RE005 |A |1 |8061 |8061 |NT BATTERIES |, 279843 |2024|G01 |SC045 |B |1 |11492 |10857 | |NULL 279845 |2024|S09 |RE010 |A |1 |4585 |4585 |BANK OF AMERICA |2015 pro, 279853 |2024|S09 |RE010 |A |1 |2932 |4182 |BBVA COMPASS |2023 - 100% VACANT DURING 2022. 279854 |2024|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 |2024|G01 |SC045 |A |3 |19591 |19266 |ARBOR CROSSING |2023 INCOME.- Partial year income due to sale. 279924 |2024|S05 |RE006 |A |1 |7176 |7892 |Kwik Kar |2018 INCOME PROFORMA, 279936 |2024|S05 |RE005 |A |1 |5850 |5850 |Discount Tire |, 279937 |2024|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 |2024|S05 |OF020 |A |1 |5051 |5051 | |, 280597 |2024|S09 |RE090 |A |1 |43556 |43556 |WALMART NBHD MARKET |, 281438 |2024| | | |0 |256043 |229494 | |2007 INCOME - TAX CREDIT PROPERTY, 281447 |2024|S05 |OF002 |A |1 |2361 |2361 | |, 281449 |2024|C02 |AA001 |A |1 |50691 |48612 |Trinity Plaza MOB 2 |2019 income-Imp Only-, =L::B Ratio 4:1 - Land @ $8.00 281450 |2024|C02 |OF010 |B |1 |59322 |48983 |TRINITY PLAZA MOB 1 |2019 income-Imp only, Calculated 4:1 L:B Ratio @ $8.00 281812 |2024|S09 |SP005 |A |1 |15638 |11642 |Celebration Banquet Facility |2019 proforma-excess land, 281813 |2024|S09 |RE070 |A |1 |8250 |6965 | |2017 income, 281814 |2024|S09 |OF010 |A |1 |5272 |5272 |OWSLEY VISION |NULL 281928 |2024|C02 |WH060 |B |1 |7040 |6000 | |2013 PROFORMA, 281937 |2024|G01 |SC045 |B |1 |5355 |5297 |STRIP CENTER |2023 DIRECT CAP. INCOME ONLY. DOMINO'S OWNER OCCUPIED. 281945 |2024|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 |2024|S10 |RE055 |A |1 |5185 |5185 |BLOCKBUSTER |NULL 282102 |2024|S09 |OF015 |A |1 |66333 |64267 | |2021 INCOME 282104 |2024|C02 |HC010 |A |1 |22719 |22719 |AUTUMN LEAVES ASSISTED LIVING |2016 INCOME, 282106 |2024|G01 |WH015 |A |3 |360230 |360230 |BEHR PAINT |2018 Market ProformaOWNER OCCUPIED. NEW ADDITION!!! WAS PARTIAL COMPLETE FOR 2013., 282107 |2024|S05 |WH025 |B |1 |91661 |74861 | |, 282117 |2024|S05 |WH020 |B |1 |263968 |217240 |Flowers Baking |2018 income proforma. OWNER OCCUPIED, 282138 |2024|S10 |RE010 |A |1 |6884 |6884 |CAPITAL ONE BANK |2017 Proforma, 282695 |2024|G01 |WH015 |A |3 |330000 |330000 |Alliance Gateway #49 |OVERLAPPING PROPERTY. 61% IN DENTON CO.AND 39% IN TARRANT COUNTY, 282709 |2024|S05 |RE070 |A |1 |7736 |7736 | |2019 proforma, 282731 |2024|S11 |WH060 |B |1 |6000 |5000 | |2023 INCOME 282765 |2024|S10 |RE040 |A |1 |3100 |3100 |TACO BELL |, 282835 |2024|G01 |MF001 |B1 |2 |344868 |345872 |ESTATES AT VISTA RIDGE APTS |2023 INCOME 282837 |2024|G01 |FL020 |C |1 |8518 |6988 | |NULL 282977 |2024|S09 |RE055 |A |1 |11520 |11520 | |2013 PROFORMA, 282981 |2024|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 |2024|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 |2024|G01 |WH040 |A |3 |143805 |121507 |SECURLOCK |NRA = 153,748 SF. 139,768 SF FOR MINI STG & 13,980 SF UNCOVERED PARKING PER AERIAL. 2023 - INC/EXP 283361 |2024|G01 |SC045 |B |1 |9620 |9636 |STRIP CENTER |2023 INCOME 283692 |2024|G01 |FL020 |A |3 |7560 |7560 | |2022 INCOME/EXP 283910 |2024|S05 |OF010 |B |1 |2364 |2364 |VELOCITY PHYSICAL THERAPY |2023 income/exp provided. 283913 |2024|G01 |MF020 |C |6 |12 |12 | |2019 SCHEDULE, 284477 |2024|S08 |SE036 |B |1 |45000 |46500 |SWISHER COURTS |NULL 284488 |2024|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 |2024|C03 |RE005 |A |1 |7498 |7498 |FIRESTONE |2016 pro, 285048 |2024|S09 |RE070 |A |1 |4973 |4973 |I-HOP |, 285049 |2024|S09 |RE040 |A |1 |3532 |3532 |FREDDY'S FROZEN CUSTARD |2018 income, 285050 |2024|S09 |RE070 |A |1 |6652 |6652 |ROSAS CAFE |2018 PROFORMA, 285051 |2024|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 |2024|S09 |OF010 |A |1 |7833 |6572 | |2018 proforma, 285053 |2024|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 |2024|S09 |AA002 |A |1 |52338 |51354 | |C*, 285058 |2024|G01 |SC045 |A |2 |7974 |7721 |STRIP CENTER |2023 INCOME 285059 |2024|S09 |RE070 |A |1 |6051 |4743 |HILLSIDE GRILL |2019 proforma using 2017 lease., New lease signed in 2017. See images 285060 |2024|S09 |HC005 |A |1 |5459 |5459 | |2018 income, 285061 |2024|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 |2024|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 |2024|G01 |SC015 |B |1 |28558 |24273 |CASTLE HILLS VILLAGE SHOPS |2023 INCOME. ASKING RENT $22NNN 285202 |2024|G01 |FL020 |A |1 |17494 |16986 |Progressive Insurance |2019 Market Proforma OWNER OCCUPIED, 285893 |2024|S05 |OF020 |B |1 |2945 |2945 | |2018 INCOME PROFORMA (OWNER OCCUPIED), 285894 |2024|S05 |OF010 |A |1 |2837 |2837 | |2015 Proforma. Owner occupied, 285895 |2024|S05 |OF020 |B |1 |5816 |5750 | |2013 INCOME. TENANTS PAY UTILITIES (OFFICES ARE INDIVIDUALLY METERED., 285896 |2024|S05 |OF020 |B |1 |9963 |9963 | |2023 income 2,996 sq ft owner occupied, 285897 |2024|S05 |OF020 |B |1 |5940 |5700 | |2022 PROFORMA. 1ST FLOOR VACANT. NO LONGER OWNER OCCUPIED. ASKING RENTS $19 + NNN 285904 |2024|S05 |OF020 |B |1 |3869 |3134 | |2015 pro, 286253 |2024|S09 |RE090 |A |1 |64165 |64165 |KROGER |2014 proforma, 286257 |2024|G01 |SC020 |B |1 |63853 |62726 |THE PINES OF FLOWER MOUND |2023 INCOME 286259 |2024|G01 |SC020 |B |1 |63853 |62726 |THE PINES OF FLOWER MOUND |2023 INCOME 286483 |2024|G01 |FL020 |C |1 |7236 |7236 |ANDREW'S REFINISHING |NULL 286552 |2024|G01 |MF001 |B1 |4 |345310 |291420 |VISTA 121 APTS |2023 INCOME/EXP. PROPERTY SOLD 10/2020. USE DIRECT CAP. 287438 |2024|C02 |AA001 |A |1 |3934 |3934 |WACHOVIA BANK |2018 proforma, 287575 |2024|G01 |OF025 |A |1 |37941 |35158 | |2023 INCOME. ALL LEASES CONVERTED TO FSG+E. PARTIAL OWNER OCCUPIED. 287577 |2024|G01 |OF025 |A |1 |167345 |163336 |Ally Financial |2023 Income 287578 |2024|G01 |OF025 |A |1 |78601 |80038 |HORIZON HEALTH CORP |2023 MARKET PROFORMA 287599 |2024|G01 |SC045 |C |1 |16268 |16625 |VALLEY RIDGE SQUARE |2023 PROFORMA. BELOW MARKET RENT. 287755 |2024|S10 |RE055 |A |1 |7360 |7360 |AUTO ZONE |2016 income proforma, 287756 |2024|G01 |SC045 |A |2 |11072 |11275 |STRIP CENTER |2023 INCOME 287797 |2024|S05 |OF010 |C |1 |3890 |3411 |3 TENANT BLDG |2022 INCOME 287798 |2024|S05 |OF002 |C |1 |1696 |1696 | |2014 PROFORMA, 288214 |2024|S05 |OF010 |A |1 |14565 |14565 | |2023 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 |2024|S09 |RE010 |A |1 |6518 |6518 | |, 288217 |2024|S09 |OF010 |A |1 |7381 |7381 |Dental Depot |2019 PROFORMA-OWNER OCC, 288218 |2024|S09 |RE040 |A |1 |3398 |3398 |CHICKEN EXPRESS |, 288221 |2024|C02 |HC030 |A |1 |62193 |62193 | |proforma, 288222 |2024|C02 |HC035 |A |1 |114913 |47547 |Texas clinic @ Preston |2022 PROFORMA. 288377 |2024|S09 |RE070 |A |1 |7110 |7110 |TEXAS ROADHOUSE |2014 Proforma, 288379 |2024|G01 |SC045 |A |2 |12808 |11024 |FLOWER MOUND NORTHWEST PLAZA |2023 INCOME 288380 |2024|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 |2024|S09 |OF010 |A |1 |3640 |3640 |KID CARE PEDIATRICS |2022 PROFORMA 288382 |2024|S09 |OF010 |A |1 |8780 |6864 | |2023 PROFORMA. 75% Owner Occuppied Medical, 288398 |2024|G01 |FL020 |A |3 |88155 |91033 | |74% office, 288399 |2024|G01 |FL020 |A |3 |135254 |136464 |TECH CENTER A |2022 INCOME 288400 |2024|S09 |OF002 |B |1 |1285 |1285 | |, 288401 |2024|S09 |OF002 |B |1 |1820 |910 | |Excess Land, 288431 |2024|C02 |RE100 |A |1 |6726 |6726 |ALL CREATURES VET CLINIC |, 288456 |2024|G01 |WH040 |A |2 |106015 |81909 |KELLY ROAD STORAGE |NRA=83,646 SQ FT - 91% IN DENTON COUNTY &(7325 FT) 9% IN DALLAS COUNTY. 2022 Income .Hight % climate control, 288462 |2024|G01 |SC045 |B |1 |14745 |14690 |HEBRON FAIRWAY CENTER |2023-RENT ROLL & I/E 288464 |2024|S14 |WH040 |C |1 |2716 |2716 | |, 288765 |2024|G01 |FL020 |A |3 |9900 |9900 |SPEED OF LIGHT BROADBAND |NULL 290240 |2024|S10 |RE030 |A |1 |12083 |12083 | |2015 pro, 290246 |2024|S10 |RE055 |A |1 |30122 |30122 | |2022 PROFORMA-OWNER OCC W/290248, 290891 |2024|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 290905 |2024|S09 |OF015 |A |1 |15240 |14499 | |2024 leasing up partial year income. 290929 |2024|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 |2024|S11 |RE040 |A |1 |2445 |2445 |CHICKEN EXPRESS |, 290962 |2024|S10 |SC010 |A |1 |217712 |217712 |WALMART |, 290965 |2024|S10 |RE010 |A |1 |5126 |5126 |WELLS FARGO BANK |2015 proforma, 290966 |2024|S10 |RE040 |A |1 |3236 |3236 |WENDYS |2011 proforma, 290967 |2024|G01 |SC045 |A |2 |7344 |6905 |STRIP CENTER |2024 PROFORMA 290968 |2024|S10 |RE010 |A |1 |4030 |4030 |BB&T |2015 income proforma, 290969 |2024|G01 |SC045 |A |3 |37336 |36491 |STRIP CENTER |2023 Income 290974 |2024|G01 |SC045 |C |2 |24162 |17760 |MCGEE CENTER |2023 INCOME 290975 |2024|G01 |FL020 |B |1 |26580 |26580 |MCGEE LANE |2023 INCOME., 290984 |2024|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 |2024|S09 |RE010 |A |1 |4338 |4338 |CHASE |, 291025 |2024|G01 |SC030 |A |1 |160512 |160631 |HIGHLANDS RANCH |2023 INCOME/EXP W/269691,269690,291025, 291769 |2024|S11 |OF020 |B |1 |3700 |3700 | |2011 owner occ, 292291 |2024|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 |2024|S08 |RE070 |A |1 |0 |7340 |TEXAS LAND & CATTLE |2010 proforma, 292799 |2024|G01 |MF001 |B1 |1 |493234 |442687 |BOULDER RIDGE APTS |2023 INCOME 292814 |2024|S09 |HC035 |A |1 |10060 |10060 | |2018 profoma, 293821 |2024|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 |2024|S09 |OF020 |A |1 |5076 |5076 | |2019 lawsuit, 295434 |2024|S05 |RE030 |A |1 |9020 |9020 | |2015 pro, 295994 |2024|S14 |OF015 |B |1 |6047 |6047 | |, 296002 |2024|C02 |OF001 |A |1 |2380 |2380 | |2019 PROFORMA---DENTIST OFFICE-OWNER OCC, 296003 |2024|C02 |OF001 |B |1 |2807 |2807 |OFFICE CONDO |2024 PROFORMA Owner occupies 1 suite & leases other one. 2014 Now 100% occ., 296004 |2024|C02 |OF001 |B |1 |2368 |2368 | |2017 Proforma, 296005 |2024|C02 |OF001 |B |1 |2470 |2479 | |2019 proforma, 296009 |2024|C02 |OF001 |A |1 |4200 |4200 | |2015 pro, 296011 |2024|C02 |OF001 |A |1 |2365 |2365 | |2019 proforma. Request income and expenses next year., 296012 |2024|C02 |OF001 |A |1 |16853 |16853 | |2015 pro, 296013 |2024|C02 |OF001 |A |1 |16853 |16853 | |2018 proforma, 296017 |2024|C02 |OF001 |B |2 |2549 |2549 | |2019 proforma, 296020 |2024|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 |2024|C02 |OF001 |B |2 |3625 |3625 | |2019 proforma, 296022 |2024|C02 |OF001 |B |2 |3625 |3625 | |2019 proforma, 296023 |2024|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 |2024|C02 |OF001 |B |2 |2480 |2480 | |2015 proforma, 296025 |2024|C02 |OF001 |B |2 |4960 |4960 | |2019 income proforma, 296026 |2024|C02 |OF001 |B |2 |4960 |4960 | |2019 income proforma, 296027 |2024|C02 |OF001 |B |2 |2441 |2441 | |2019 proforma. Slightly lower than condos in building due to warehouse space in back., 296836 |2024|S05 |MF025 |B2 |1 |2960 |2880 | |, 296937 |2024|S05 |WH001 |A |1 |83325 |83325 | |2012 proforma, 296952 |2024|G01 |WH040 |B |2 |51606 |73161 |U-HAUL STORAGE |2022 INC/EXP 544 units. Plus 32 RV Parking, 297179 |2024|G01 |MF010 |A |1 |226040 |195520 |THE BRIDGEMOOR APTS |2023 INCOME / RR 297288 |2024|S05 |SC010 |C |1 |114715 |119769 |HOME DEPOT |, 297289 |2024|G01 |SC045 |A |2 |36765 |35716 |DENTON TOWNE CROSSING |2023 INCOME 297290 |2024|S05 |RE040 |A |1 |2470 |2470 |CARLS JR |, 297291 |2024|S05 |RE040 |A |1 |4387 |4387 |CHICK FIL A |, 297292 |2024|G01 |SC045 |A |1 |4844 |4844 |RESTAURANT STRIP |NULL 297294 |2024|S05 |RE010 |A |1 |4964 |4964 |WELLS FARGO BANK |2015 pro, 297295 |2024|G01 |SC045 |A |2 |36765 |35716 |DENTON TOWNE CROSSING |2023 INCOME 297296 |2024|S05 |RE040 |A |1 |2395 |2395 |LONG JOHN SILVERS |, 297297 |2024|G01 |SC045 |A |2 |36765 |35716 |DENTON TOWNE CROSSING |2023 INCOME 297298 |2024|S05 |RE005 |A |2 |7736 |7736 |NATIONAL TIRE & BATTERY |2015 pro, 299103 |2024|S05 |OF001 |A |1 |2578 |2578 | |2014 proforma 1/2 owner occupied, 299104 |2024|S05 |OF001 |A |1 |4146 |4146 | |2017 proforma, 299105 |2024|S05 |OF001 |A |1 |3231 |3000 | |2014 Proforma, 299106 |2024|S05 |OF001 |A |1 |3779 |2837 | |2019 Proforma, 299596 |2024|G01 |WH015 |A |3 |345080 |347360 |Beauticontrol |2023 INC/EXP DO NOT INCLUDE GROUND LEASE EXPENSE! 300162 |2024|S10 |OF020 |B |1 |6600 |6600 | |, 300517 |2024|C02 |RE006 |A |1 |3510 |3510 | |, 300524 |2024|S05 |RE010 |A |1 |2785 |2785 |WASHINGTON FEDERAL SAVINGS |2015 pro, 300529 |2024|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 |2024|S05 |WH060 |A |1 |6150 |6150 |D & L FARM AND HOME |2017 pro, 301421 |2024|S14 |RE045 |C |1 |3736 |3256 |COKER FUNERAL HOME | 301424 |2024|S05 |OF010 |A |1 |5755 |5755 | |2022 PROFORMA. SINGLE TENANT. LEASE UP IN 11/2023. TENANT HASNT RENEWED. 301425 |2024|C02 |OF010 |A |1 |5824 |5824 | |2023 INCOME 301466 |2024|S09 |RE055 |A |1 |6014 |6014 |JARED JEWELERS |2023 PROFORMA, 301595 |2024|G01 |SC045 |B |1 |14063 |14052 |LEWISVILLE TOWN CENTER |2023 PROFRMA 2022 INCOME INCLUDES NNN. 3,738 sq ft Owner Occupied. 301607 |2024|S09 |SE030 |A |1 |27236 |27236 |Win Kids Sport |2022 PROFROMA. DIRECT CAP. OWNER WOULD NOT PROVIDE ACTUALS. 301764 |2024|G01 |FL020 |A |1 |3526 |3526 |YELLOW ROSE LANDSCAPE SERVICES |NULL 301765 |2024|G01 |FL020 |A |1 |4750 |4750 |RUMSEY CONSTRUCTION |NULL 301774 |2024|S11 |RE005 |A |1 |8000 |8000 |National Tire and Battery |, 301806 |2024|G01 |WH015 |A |2 |153966 |150770 | |2018 Market ProformaOWNER OCCUPIED. GRAPHICS PRINTING FACILITY. 82,364SF WAS BUILT IN 2006. FRONTS I-35, 301807 |2024|S05 |MF002 |A |2 |36804 |32420 |404 INDUSTRIAL DENTON APTS |2023 INCOME 301809 |2024|S14 |RE030 |B |1 |9328 |9328 |KIDS CORRAL |2015 pro, 301825 |2024|G01 |SC020 |A |2 |47518 |50622 |TEEL VILLAGE - PH IV AND V |2024 PROFORMA. INCOMPLETE RENT ROLL.NEED TO BE EQUITABLE WITH 272361 301826 |2024|S10 |RE005 |A |1 |8056 |8056 |FIRESTONE |2016 proforma, 301827 |2024|G01 |SC045 |A |2 |12125 |12573 |STRIP CENTER |NULL 301840 |2024|S05 |RE055 |B |1 |2975 |2975 | |2014 INCOME. USED CAR SALES, PURCHASED IN 2006 FOR $650K. 301902 |2024|G01 |SC045 |A |2 |15103 |14431 |STRIP CENTER |2023 INCOME / RR 301913 |2024|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 |2024|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 |2024|S09 |SE030 |A |1 |36660 |36660 | |2015 PROFORMA, 301920 |2024|S08 |RE055 |B |1 |7360 |7360 | |2016 pro, 301922 |2024|G01 |HC035 |A |1 |85574 |77800 |PRESTONWOOD MEDICAL CENTER |2023 LEASING ACTIVITY. LESS VACANCY THAN PREVIOUS YEAR. INPLACE RENTS = $27.78/SF + $12.28 NNN.. ASKING RENT $22 + NNN. 2021 SALE NOT MARKET. OFF-MARKET, DISTRESSED SALE. HIGH VACANCY PROPERTY. BOUGHT AND BEING REPOSITIONED. 301932 |2024|G01 |SC030 |A |1 |160512 |160631 |HIGHLANDS RANCH |2023 INCOME/EXP W/269691,269690,291025, 301933 |2024|S09 |RE040 |A |1 |2728 |2728 |TACO BELL |2012 proforma, 302026 |2024|S08 |OF010 |A |1 |14779 |14611 | |2019 proforma, 302029 |2024|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 |2024|S05 |RE055 |B |1 |8990 |9014 | |2009 proforma, 302047 |2024|G01 |SC045 |C |1 |3000 |3000 |STRIP CENTER |2019 PROFORMA Owner occupies 1130SF, son occ 1830SF, PIZZA AND LAUNDRY MAT 302060 |2024|S11 |WH025 |B |1 |21700 |16300 | |, 302062 |2024|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 |2024|G01 |FL020 |C |1 |16584 |16584 | |NULL 302116 |2024|G01 |FL020 |B |1 |9940 |9940 | |2020 PROFORMA. OWNER OCCUPIED. 303038 |2024|G01 |FL020 |A |1 |25280 |25280 |TRW & SHOOT 360 BASKETBALL |2024 DIRECT CAP. NO INCOME FROM OWNER/AGENT. INDUSTRIAL ASKING RENTS = $15-$18 NNN 303043 |2024|G01 |SC045 |C |1 |16030 |15474 |KELLY SHOPPING CENTER |2023 INCOME 303044 |2024|G01 |FL020 |A |3 |28383 |42381 |ALL MY SONS MOVING & STORAGE |NULL 303067 |2024|S09 |RE035 |A |1 |14712 |14712 |CVS |, 303071 |2024|S09 |OF020 |A |1 |5800 |5800 | |2019 proforma, 303072 |2024|S09 |OF015 |A |1 |8195 |8195 | |NULL 303131 |2024|G01 |FL020 |C |2 |48400 |37225 | |Income Proforma. FLEX WH'S W/ MINI STG IN FRONT. 303160 |2024|C03 |RE070 |A |1 |8212 |7092 |TEXAS ROADHOUSE |2017 proforma. Excess land is parking only because power lines( not sellable), 303211 |2024|S09 |OF010 |A |1 |9312 |9357 | |2023 INCOME 303212 |2024|S09 |OF010 |A |1 |11484 |10258 |WINDSOR CENTER |2023 INCOME 303214 |2024|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 |2024|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 |2024|S09 |OF020 |A |1 |9662 |9772 | |2023 RENT ROLL ONLY 303219 |2024|C02 |OF015 |A |1 |9610 |9613 | |2023 INCOME RENT ROLL P&L - ACTUALS COMING IN CLOSE TO 2021 PURCHASE PRICE 303220 |2024|S09 |OF020 |A |1 |10962 |11013 |MULTI-TENANT OFFICE |2022 INCOME/EXP 303544 |2024|G01 |WH015 |A |1 |64326 |64326 | |2024 PRO FORMA 303545 |2024|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 |2024|G01 |WH015 |A |3 |748710 |748831 |CS LAKESIDE 20 LIMITED, LLP |NULL 303555 |2024|G01 |WH015 |A |2 |274090 |274090 | |2023 INCOME & EXP Single Tenant. 303687 |2024|S05 |RE070 |A |1 |5220 |4500 |CAJUN BAYOU RESTAURANT |2017 income proforma, 303963 |2024|S09 |RE040 |A |1 |3226 |3226 |WHATABURGER |, 304860 |2024|C02 |RE055 |A |1 |3063 |3063 | |, 304861 |2024|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 |2024|S05 |RE005 |A |2 |4889 |4889 |CHRISTIAN BROTHERS |2015 pro, 305182 |2024|S05 |RE025 |B |1 |1878 |1878 | |, 305283 |2024|S05 |WH060 |B |1 |37750 |31250 | |2014 Proforma, 305716 |2024|S05 |RE025 |A |1 |5206 |5206 |Quick Trip |, 305786 |2024|G01 |FL020 |A |3 |51420 |51420 | |2023 PROFORMA 305981 |2024|S09 |SC005 |A |1 |107000 |107000 |JC PENNEYS |NULL 305982 |2024|G01 |SC030 |A |1 |226818 |233345 |ROBERTSON'S CREEK |2023 INC/EXP OTHER INCOME IS BELK LAND LEASE, 305998 |2024|G01 |SC030 |A |1 |226818 |233345 |ROBERTSON'S CREEK |2023 INC/EXP OTHER INCOME IS BELK LAND LEASE, 305999 |2024|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 |2024|S05 |RE040 |A |1 |2800 |2800 |VACANT FAST FOOD |, 306004 |2024|C02 |WH060 |B |1 |4000 |4000 | |2023 INCOME 306382 |2024|S09 |OF001 |B |1 |2304 |2304 | |2019 proforma, 306383 |2024|S09 |OF001 |B |1 |3905 |3905 | |2016 proforma, 306384 |2024|S09 |OF001 |B |1 |4968 |4968 | |2015 proforma, 306386 |2024|G01 |OF001 |A |1 |0 |4875 | |NULL 306387 |2024|S09 |OF001 |A |1 |4974 |4845 |OFFICE BUILDING 6 |2024 PROFORMA. ASKING RENT IN COMPLEX = $16.50/SF 2022 COSTAR RENTS $18/SF-NNN 306690 |2024|S10 |RE005 |A |1 |6996 |6996 |Discount Tire |2010 Inc proforma, 306691 |2024|S10 |WH040 |A |1 |26549 |24400 | |PROFORMA. ADD IN EXCESS LAND, 306692 |2024|S10 |RE005 |A |1 |5042 |5042 | |2014 proforma-owner occ, 306693 |2024|S10 |RE055 |B |1 |6960 |6960 |ORIELLYS |2017 proforma, 306694 |2024|S05 |WH060 |B |1 |12500 |12500 | |200,000 s.f. total in development, 306695 |2024|S05 |WH060 |B |1 |12500 |12500 | |200,000 s.f in development, 306696 |2024|G01 |WH015 |B |4 |378200 |373020 | |2023 INCOME, 306697 |2024|S05 |WH060 |B |1 |12500 |12500 | |200,000 s.f. in development, 306698 |2024|S05 |WH060 |B |1 |12500 |12500 | |200,000 s.f. in development, 306705 |2024|S05 |RE010 |B |1 |11906 |10533 |POINT BANK |2009 PROFORMA, 306721 |2024|G01 |MF015 |A |3 |254027 |254025 |QUAIL CREEK APTS PH II |LIHTC. 2023 Income - Tax Credit Property - worked with R526962,R306722,R306725, 307360 |2024|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 |2024|G01 |FL020 |C |1 |46872 |46872 | |NULL 307406 |2024|C03 |AA001 |A |1 |28101 |20034 |Austin Ranch Retail |2019 income, 307407 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|S09 |OF001 |B |1 |1210 |1288 | |CO* $14.76, 307594 |2024|S09 |OF001 |B |1 |1210 |1210 | |Proforma, 307595 |2024|S09 |OF001 |B |1 |1210 |1210 | |Proforma, 307596 |2024|S09 |OF001 |B |1 |1210 |1210 | |2015 pro, 307597 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 307598 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 307599 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 307600 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 307601 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 307602 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 307603 |2024|S09 |OF001 |B |2 |1210 |1210 | |2019 pro, 307604 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 307608 |2024|C02 |OF001 |B |1 |2789 |2789 | |2019 Proforma. Owner Occupied, 307609 |2024|C02 |OF001 |B |1 |3130 |3130 | |2015 pro, 307720 |2024|G01 |WH015 |B |4 |378200 |373020 | |2023 INCOME, 308269 |2024|G01 |SC045 |B |1 |18012 |17896 |STRIP CENTER |2023 INCOME 308270 |2024|C02 |OF010 |A |1 |17299 |17340 | |2023 INCOME - ACTUALS SHOW LESS 308271 |2024|C02 |RE030 |A |1 |14196 |14196 |MONTESSORI |2018 proforma, 308273 |2024|S09 |HC010 |A |1 |25670 |25670 |AUTMN LEAVES FLOWER MOUND |, 308383 |2024|S05 |OF010 |A |1 |7473 |7473 | |2023 income provided 308388 |2024|G01 |WH040 |B |2 |108868 |97050 |STORAGE SOLUTIONS |2023 INCOME 767 units. 28% Climate controlled., 308392 |2024|G01 |FL020 |B |1 |39970 |39854 |ZANDER PLACE |2023 INCOME 308419 |2024|G01 |FL020 |A |1 |61880 |61800 | |2023 income, 2023 rent roll 308422 |2024|G01 |FL001 |A |1 |90000 |90200 |LAKESIDE COMMERCE CENTER II (1600) |2023 INCOME 308515 |2024|S09 |RE005 |A |1 |7802 |7802 |FIRESTONE |2018 proforma, 308795 |2024|G01 |MF001 |B1 |1 |246565 |184827 |BELL STONEBRIAR APARTMENTS |2023 INCOME / RR 308796 |2024|G01 |MF001 |B1 |2 |298494 |294694 |STONEBRIAR OF FRISCO |2023 INCOME/EXP 309101 |2024|S05 |OF010 |A |1 |6099 |4590 | |2024 PROFORMA 309244 |2024|S05 |OF010 |A |1 |10079 |10226 | |2023 Proforma 309252 |2024|S09 |RE045 |A |1 |12049 |12049 | |, 309256 |2024|G01 |FL020 |A |1 |208321 |207953 | |2023 RENT ROLL NO EXP 309259 |2024|S10 |RE030 |A |1 |16872 |16872 |KIDS - R- KIDS DAYCARE |2017 proforma, 309277 |2024|C02 |OF001 |B |1 |5005 |5005 | |2019 proforma Owner Occ, 309281 |2024|C02 |OF001 |B |1 |5995 |5995 | |OWNER OCCUPIED, 309282 |2024|C02 |OF001 |B |1 |5974 |5974 | |2019 PRO FORMA, 309283 |2024|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 |2024|C02 |OF001 |B |1 |5076 |5076 |Kidz Dental |2016 .income proforma - 80% owner occ, 309497 |2024|S05 |WH060 |B |1 |22896 |23500 |WAREHOUSE |OWNER OCCUPIED, 309668 |2024|S14 |RE025 |B |1 |2309 |2309 |Chevron & Subway |, 309760 |2024|G01 |SC045 |B |1 |10570 |10465 |ROSEMEADE HEIGHTS PLAZA |2023 PRO FORMA 309865 |2024|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 |2024|S09 |RE010 |A |1 |5540 |5540 |WELLS FARGO |2015 pro, 309875 |2024|S09 |OF010 |A |1 |5453 |5500 |AGAPE MEDICAL CLINIC |2022 PROFORMA. ASKING $21.50 NNN. 2000SF SHELL. MAJORITY OWNER OCCUPIED. 309876 |2024|S09 |RE030 |A |1 |14674 |14674 |Kids R Kids |2015 pro, 309920 |2024|S11 |RE005 |A |1 |5016 |5016 |CHRISTIAN BROTHERS AUTOMOTIVE |, 309921 |2024|G01 |SC045 |A |3 |4838 |4852 |RETAIL STRIP |2023 RENT ROLL 309971 |2024|S05 |WH025 |B |1 |40760 |40760 | |2023 RENT NO EXP 309975 |2024|C02 |OF010 |A |1 |11294 |11005 | |2015 proforma w/ R309975. Owner occupies 3,678 sq ft, Acct 309976 has some shell space. 309976 |2024|C02 |OF010 |A |1 |11294 |11005 | |2015 proforma w/ R309975. Owner occupies 3,678 sq ft, Acct 309976 has some shell space. 309982 |2024|S11 |WH060 |A |1 |15000 |15000 | |2023 Income. 28,000SF of Excess Land 310052 |2024|S05 |SE030 |A |1 |13100 |13100 |BRICKHOUSE GYM |2019 income proforma, 310054 |2024|S09 |OF015 |A |1 |4024 |4031 | NORTH POINT OFFICE BLDG |2022 PROFORMA. NO ACTUALS PROVIDED. 310055 |2024|S09 |OF010 |A |1 |7915 |7915 | |, 310056 |2024|S09 |OF010 |A |1 |16384 |34670 | |2019 income, 11/15 no new Co*. lease rate & NNN per costar 310057 |2024|S09 |OF010 |A |1 |5273 |5273 | |2024 PROFORMA. ASKING RENTS IN CENTER = $23.50 + NNN 310058 |2024|C02 |OF010 |A |3 |17670 |17961 | |2022 DIRECT CAP. NO ACTUALS. 310064 |2024|S10 |OF015 |A |1 |47802 |47787 |OFFICE STRIPS |2024 DIRECT CAP. ASKING RENT = $28.60-$29.85 + NNN 310075 |2024|S09 |OF020 |A |1 |11080 |11080 | |2019 PROFORMA. Approx 50% owner occupied. approx 5 other tenants, 310087 |2024|S09 |OF015 |B |1 |16051 |16051 | |NULL 310091 |2024|C02 |OF001 |A |1 |2450 |2450 |Medical Condo Office |2022 PROFORMA. OWNER OCCUPIED 310110 |2024|S09 |RE055 |A |1 |16231 |16231 |Going Bonkers |2019 income proforma-owner occ, CLASS 390 LIKE CHUCK E CHEESE 310112 |2024|S09 |OF010 |B |1 |4837 |4995 | |2017 income, 4/16 FOR SALE $1.1MILL 310113 |2024|S05 |WH060 |B |1 |10415 |10415 |BOBCAT DEALERSHIP |2017 INCOME. Excess land, 310126 |2024|S11 |WH060 |B |1 |14300 |14300 | |2019 Income Proforma, 310127 |2024|C02 |WH060 |B |1 |16200 |16200 | |2018 income proforma, 310142 |2024|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 |2024|S14 |MF002 |A |2 |23560 |23560 |11118 MARION RD APTS |2017 INCOME (NO RENT ROLL).. 2 bed & 1.5 baths $795 per unit, 310154 |2024|S14 |MF002 |B2 |4 |4368 |2184 | |NULL 310166 |2024|G01 |WH015 |A |3 |464226 |472500 |Alliance Gateway #72 |2023 INCOME & EXP 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 |2024|S10 |RE035 |A |1 |13664 |13664 |CVS |, 310612 |2024|G01 |FL020 |B |1 |39925 |39750 | |2023 INCOME- GROSS LEASES 310615 |2024|S10 |RE035 |A |1 |14830 |14830 |WALGREENS |2013 PROFORMA, 310616 |2024|S05 |RE055 |A |1 |800 |800 | |2015 PROFORMA, 310626 |2024|C02 |OF020 |A |1 |8897 |8897 | |2019 PRO FORMA, OWNER OCCUPIED, 310627 |2024|C02 |OF020 |A |1 |7094 |7094 | |2023 MP - SHELL SPACE 310659 |2024|S10 |OF001 |B |2 |1552 |1597 | |2015 income proforma, 310660 |2024|S10 |OF001 |B |2 |1445 |1445 | |2015 pro, 310661 |2024|S10 |OF001 |B |2 |6672 |6672 | |2015 pro, 310663 |2024|S10 |OF001 |B |2 |4947 |4947 | |2010 proforma, 2019 fee appraisl for 670676 shows $23.00/ft 310664 |2024|S10 |OF001 |B |2 |1404 |4995 |SCOTT HASTINGS |2015 pro, 310666 |2024|S10 |OF001 |B |2 |1715 |1715 | |2015 pro, 310712 |2024|G01 |SC045 |A |2 |8493 |8493 |RETAIL W/GAS |NULL 310825 |2024|G01 |MF001 |B1 |1 |251650 |249920 |BLUFFS AT VISTA RIDGE APTS |2023 INCOME/EXPENSE. SOLD 2/2022 310854 |2024|C02 |RE040 |A |1 |2240 |2240 |BURGER KING |Value with 310855, 310855 |2024|C02 |RE040 |A |1 |2240 |2240 |BURGER KING |Value with 310855, 310896 |2024|C02 |RE035 |A |1 |14643 |14643 |WALGREENS |2013 PROFORMA, 312358 |2024|C02 |OF001 |A |2 |3100 |2569 | |2019 Proforma, 312360 |2024|C02 |OF001 |A |2 |2815 |2765 | |2014 proforma, 312363 |2024|C02 |OF001 |A |2 |3606 |3748 |TRITTON DDS |2019 Proforma. Owner Occupied., 312364 |2024|C02 |OF001 |A |2 |2112 |2112 | |2015 pro, 312365 |2024|C02 |OF001 |A |2 |2565 |2565 | |2014 proforma, May be leasing Executive offices. See costar 11/19/2014 312366 |2024|C02 |OF001 |A |2 |1804 |1804 | |2015 pro, 312367 |2024|S09 |OF001 |B |2 |1305 |1305 | |C*, 312368 |2024|S09 |OF001 |B |2 |557 |1050 | |, 312369 |2024|S09 |OF001 |B |2 |1050 |1050 | |NULL 312372 |2024|S09 |OF001 |B |1 |1289 |1289 | |, 313515 |2024|S09 |HC020 |A |1 |136155 |85776 | |, 314748 |2024|G01 |WH015 |B |4 |378200 |373020 | |2023 INCOME, 314868 |2024|S05 |MF007 |B |1 |7291 |7291 | |, 314870 |2024|S05 |MF007 |B |1 |7202 |7202 | |, 314877 |2024|S05 |MF007 |B |1 |12352 |12352 | |, 314879 |2024|S05 |MF007 |B |1 |8084 |8084 | |, 314922 |2024|G01 |MF001 |A |3 |270360 |263150 |Chadwick Apts |2023 INCOME/EXP 314976 |2024|C02 |RE055 |A |1 |7569 |7569 |OREILLYS |2017 pro, 315064 |2024|S05 |OF001 |B |1 |6129 |6129 | |, 315066 |2024|S05 |RE030 |A |1 |12047 |12047 | |2015 pro, 315299 |2024|G01 |SC030 |A |1 |294523 |297839 |RAYZOR RANCH MARKETPLACE |2023 I/E NRA = 296,296 SF 315300 |2024|G01 |SC030 |A |1 |294523 |297839 |RAYZOR RANCH MARKETPLACE |2023 I/E NRA = 296,296 SF 315301 |2024|S05 |RE040 |A |1 |3548 |3548 | |, 315302 |2024|S05 |RE040 |A |1 |4595 |4595 |CHICK-FIL-A |2016 pro, 315303 |2024|S05 |RE040 |A |1 |3049 |3049 |WHATABURGER |, 315310 |2024|G01 |WH040 |B |4 |182174 |182174 |GREENFILL STORAGE |NULL 315312 |2024|S14 |WH040 |B |1 |0 |20600 | |2010 PROFORMA, 315313 |2024|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 |2024|C02 |OF001 |A |2 |2322 |2322 | |2015 pro, 315485 |2024|G01 |FL020 |B |3 |15000 |15000 | |NULL 315486 |2024|G01 |FL020 |B |1 |3400 |3400 |NORTH TEXAS CHIMNEY & HEARTH |2023 DIRECT CAP. 329831 |2024|C02 |AA001 |B |1 |8400 |8181 | |Excess land, 329837 |2024|C03 |RE030 |A |1 |10700 |10700 |Legacy Day School |2018 proforma, 329843 |2024|S09 |OF020 |A |1 |8160 |8010 | |2023 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 |2024|S05 |RE055 |B |1 |6840 |6840 | |2016 income proforma, 330185 |2024|G01 |OF025 |A |2 |63420 |63420 | |OWNER OCC 330568 |2024|C03 |OF010 |B |1 |33718 |32943 |Trinity North |2019 income, L:B 4:1 @ $8.00 330569 |2024|C02 |OF010 |B |1 |28468 |25161 |Trinity Medical Center Ph II |2023 RENT ROLL, LAND 201056 @ $15/SF 330575 |2024|C02 |AA001 |A |1 |38640 |38640 | |2019 proforma, 330663 |2024|C02 |RE035 |A |1 |14126 |14126 |CVS |, 330665 |2024|S05 |MF002 |A |2 |11796 |11795 |BERNARD STREET APTS |2023 PRO FORMA. RENTS PER COSTAR 330829 |2024|G01 |WH035 |A |2 |194896 |194836 |UNITED SUPERMARKET |2023 INCOME PROFORMA. ADJUSTED SF TO REFLECT 42,000 SF OF COOLER, 42,000 SF OF FREEZER SPACE, PER AGENT PROFORMA., 330830 |2024|G01 |SC045 |B |1 |6108 |5408 |RETAIL STRIP W/CSTORE |2019 INCOME, 330831 |2024|S09 |OF020 |A |1 |6589 |6589 | |2019 proforma50% shell, LISTED FOR $1.8 MILLION, ASKING $20+NNN 330833 |2024|S14 |OF020 |C |1 |3057 |3057 |NRCHA |2015 pro, 330834 |2024|S14 |OF020 |C |1 |2000 |2000 | |, 330837 |2024|G01 |OF025 |A |2 |234961 |240000 |LAKE VISTA 7 |NULL 331045 |2024|S09 |RE055 |A |1 |12000 |12000 |SPEC |2019 Income Proforma-OWNER OCC, 331061 |2024|C02 |WH060 |A |3 |12200 |12200 | |OWNER OCCUPIED. 331090 |2024|S10 |OF001 |A |2 |1285 |1285 | |, 331266 |2024|S05 |RE040 |A |1 |2754 |2754 |TACO BELL |, 331269 |2024|S05 |OF001 |A |1 |1762 |1762 | |, 331270 |2024|S05 |OF001 |A |1 |1881 |1881 | |2012 proforma, 331271 |2024|S05 |OF001 |A |1 |1761 |1761 | |2015 pro, 331272 |2024|S05 |OF001 |A |1 |1881 |1881 | |2024 PROFORMA 331273 |2024|S05 |OF001 |A |1 |1762 |1762 | |2015 pro, 331368 |2024|S11 |RE025 |A |1 |5950 |5950 |VALERO |, 331376 |2024|S05 |WH060 |B |1 |30100 |30100 | |2016 proforma, CONFIDENTIAL. Last income given was 2013 331382 |2024|S09 |RE005 |B |1 |17750 |17750 | |2019 proforma, 331425 |2024|S05 |RE070 |A |1 |6714 |6714 | |2012 Proforma, 331462 |2024|S10 |OF001 |A |2 |4991 |4991 | |2019 Proforma, 331465 |2024|S11 |RE040 |A |1 |3459 |3459 |MCDONALDS |2015 Profrorma, 331487 |2024|S09 |OF001 |B |1 |1210 |1210 | |Proforma, 331488 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 331489 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 331490 |2024|S09 |OF001 |B |1 |1210 |1210 | |Proforma, 331491 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 331492 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 331493 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 331494 |2024|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 |2024|S09 |OF001 |B |2 |1210 |1210 | |2023 PROFORMA BASED ON ASKING RENTS OF $24-$27 + NNN IN CENTER. SINGLE UNIT WORKUP, 331496 |2024|S09 |OF001 |B |2 |1210 |1210 | |2023 PTOFORMA BASED ON ASKING RENTS OF $24-$27 + NNN IN CENTER. 331497 |2024|S09 |OF001 |B |1 |1210 |1210 | |2023 PROFORMA BASED ON ASKING RENTS OF $24-$27/SF + NNN IN CENTER 331527 |2024|G01 |SC060 |A |1 |3609 |3609 |AT&T STORE |NULL 331547 |2024|C02 |RE010 |A |1 |5166 |5166 |BANK OF AMERICA |, 331548 |2024|C02 |RE040 |A |1 |3189 |3189 |WENDYS |Remodel 2014. Land Acct 180438, 334697 |2024|S05 |OF010 |A |1 |11565 |11565 | |, 12/2012- Asking $17 NNN 334841 |2024|S09 |OF020 |A |1 |4840 |4840 | |2019 Proforma. Both halves are owner occupied, 334856 |2024|S10 |OF001 |B |2 |1869 |1660 |ALSTATE |2017 INCOME AND EXPENCE, 334857 |2024|S10 |OF001 |A |3 |1600 |1660 | |2023 PROFORMA BASED ON ASKING RENTS 334858 |2024|S10 |OF001 |B |2 |1651 |1755 | |2023 PROFORMA 334859 |2024|S10 |OF001 |B |2 |1631 |1631 | |2019 Income Proforma, 334860 |2024|S10 |OF001 |B |2 |1689 |1562 | |2013 Proforma. Partial Warehouse, 334926 |2024|S05 |WH060 |A |1 |15000 |15000 | |2011 INCOME, 334975 |2024|S10 |RE025 |A |1 |5109 |5109 |Quick Trip |, 335101 |2024|S09 |AA002 |A |1 |14425 |6714 | |Excess Land, 335102 |2024|G01 |MF015 |A |2 |148569 |97660 |EVERGREEN @ VISTA RIDGE APTS |2023 INCOME/EXP. CHODO. SENIOR LIVING. INCOME RESTRICTIONS. 335133 |2024|S05 |MF002 |A |3 |18846 |15824 |STELLA STREET APARTMENTS |2019 Income, 335171 |2024|S10 |RE040 |A |1 |2844 |2844 |TACO BELL |pro, 335178 |2024|S05 |OF010 |A |1 |14838 |14838 | |2020. DIRECT CAP. NO INCOME PROVIDED. HISTORICAL ASKING RENT = $30.65 + NNN PER COSTAR. 335352 |2024|G01 |WH040 |B |4 |63170 |90000 |STORAGE ZONE |2023- P&L but no RR. Open parking in NRA. 335427 |2024|G01 |FL020 |A |1 |12016 |12016 |Advantage Supplies |2023 MARKET PROFORMA 335519 |2024|S14 |RE035 |B |1 |9080 |9080 |AUBREY PHARMACY & SPRINHILL MEDICAL AESTHETIC |2019 Proforma. Owner Occupies 8,000 sqft, leases 1,200 sqft, 336334 |2024|G01 |OF001 |A |1 |1228 |1228 | |2019 pro forma, 336349 |2024|S10 |OF015 |A |1 |35169 |30249 |YEAGER OFFICE SUITES |SMALL EXEC SUITES. 2021 INC/EXP. NO DETAIL. 336350 |2024|S10 |RE040 |A |1 |5753 |5753 |Braums |2019 proforma, 336388 |2024|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 |2024|S09 |OF001 |A |1 |28598 |30853 |CONDOS |2022 INCOME/EXP. 336390 |2024|S09 |OF001 |A |1 |28598 |30853 |CONDOS |2022 INCOME/EXP. 336392 |2024|S09 |OF001 |A |1 |3037 |3037 | |2019 PROFORMA. OWNER OCCUPIED, WORKED WITH 582591 (CONTIG OFFICE SPACE)., 336393 |2024|S09 |OF001 |A |1 |2312 |2312 | |, 336394 |2024|S09 |OF001 |A |1 |28598 |30853 |CONDOS |2022 INCOME/EXP. 336395 |2024|S09 |OF001 |A |1 |3911 |3911 | |NULL 336396 |2024|S09 |OF001 |A |1 |28598 |30853 |CONDOS |2022 INCOME/EXP. 336435 |2024|S09 |RE005 |A |1 |6271 |6271 |FIRESTONE |2016 pro, 336436 |2024|G01 |SC045 |B |1 |9648 |9207 |STRIP CENTER |2023 P&L / NO RENT ROLL 336595 |2024|S11 |RE005 |A |1 |4196 |4196 |JUST BRAKES |Land acct 251776, 336598 |2024|S11 |RE040 |A |1 |2527 |2527 |TACO BUENO |Land Account 257322, 336599 |2024|S11 |RE040 |A |1 |3065 |3065 |WENDYS |2018 proforma, 336600 |2024|S09 |RE010 |B |1 |3792 |3792 |BANK OF AMERICA |, 336609 |2024|S09 |RE040 |A |1 |2986 |2986 |WENDY'S |Land Acct 112388, 336619 |2024|S10 |RE010 |A |1 |4174 |4174 |WACHOVIA BANK |Land account 530231, 336621 |2024|S09 |RE010 |A |1 |4574 |4574 |CITI BANK |2018 pro (IMP ONLY ACCT). Land account 285062, 337057 |2024|S09 |RE070 |A |1 |25085 |25073 |Sneaky Petes |, 338652 |2024|G01 |WH040 |A |2 |80849 |69875 |ADVANTAGE STORAGE |2023 Income. 338677 |2024|S10 |RE025 |A |1 |6252 |6252 |Race Trac |, 338780 |2024|G01 |MF001 |A |1 |282766 |282169 |PARK CENTRAL @ FLOWER MOUND APTS |2023 INCOME 338784 |2024|S09 |RE040 |A |1 |6652 |6652 |ROSA'S CAFE |2018 Proforma, 338806 |2024|S05 |RE055 |A |1 |7370 |7788 | |2016, 339120 |2024|G01 |MF001 |A |2 |434639 |352116 |COLONIAL GRAND APTS |2023 INCOME 339121 |2024|G01 |SC020 |A |3 |35689 |35389 |THE MARKET AT HEBRON |2023 INCOME. Sprouts rent above market. 339123 |2024|G01 |SC020 |A |3 |35689 |35389 |THE MARKET AT HEBRON |2023 INCOME. Sprouts rent above market. 339305 |2024|G01 |SC055 |B |1 |37024 |31975 |BOWERY PARK |NULL 339306 |2024|G01 |MF001 |A |3 |263332 |195145 |THE DISTRICT AT HIGHLAND VILLAGE |NULL 339600 |2024|G01 |WH035 |A |1 |352862 |348858 |TARGET DISTRIBUTION CENTER |NULL 339627 |2024|S05 |RE010 |A |1 |4406 |4406 |VERUS COMMERCIAL |2023 PROFORMA BASED ON 2024 BUDGET 339829 |2024|G01 |WH060 |B |1 |10600 |10600 | |2022 INCOME PROFORMA - DIRECT CAP. RENTS = $9.50-$10/SF. TENANT PAYS ELECTRIC. LOAN INFO PROVIDED. 340013 |2024|G01 |WH015 |A |4 |860100 |860100 |Alliance Gateway #51 |2023 INCOME & EXP 340066 |2024|S05 |RE025 |A |1 |5240 |5240 |Quick Trip |, 439416 |2024|G01 |MF001 |A |2 |190620 |190078 |Hebron 121 Station Apts |2019 Income. Imps also set on land acct 439417, 464277 |2024|C02 |OF001 |A |1 |1593 |1593 |INTERNAL MEDICINE |2015 pro, 464278 |2024|C02 |OF001 |A |1 |4422 |4422 |LEE EYE SURGERY |2018 PRO, THIS BIDG IS BEHIND OTHER BLDG- NO VISABILITY 464383 |2024|S10 |RE040 |A |1 |1660 |1660 |BAHAMA BUCKS |lease approx 4500/month per owner, 464384 |2024|S10 |RE030 |A |1 |10409 |10709 |BLUE ELEPHANT DAYCARE |2017 proforma. Owner Occupied, 464505 |2024|S05 |SP005 |A |1 |22594 |22594 | |income proforma, 464519 |2024|S09 |OF010 |A |1 |4303 |4303 | |2018 PROFORMA, 464523 |2024|G01 |SC001 |C |2 |89165 |99127 |BELLAIRE PLAZA |2023 INCOME - HISTORICAL VACANCY ISSUES 464524 |2024|S09 |RE040 |A |1 |2472 |2472 |TACO BELL |, 464641 |2024|S05 |MF006 |C |3 |8108 |8108 |PISCS & SCORPIO APTS |2023 RENT ROLL NO EXP. WORKED INDIRECT CAP. 464671 |2024|S08 |RE040 |A |1 |2856 |2856 |CHICKEN EXPRESS |, 464738 |2024|G01 |WH015 |A |2 |145000 |145000 | |2019 Income, 464739 |2024|G01 |WH015 |A |2 |153150 |153150 |SCHLUMBERGER |2018 Market Proforma, 465102 |2024|S05 |OF001 |A |2 |1859 |1859 | |2015 pro, 465103 |2024|S05 |OF001 |A |2 |4454 |4454 | |2019 pro, 465353 |2024|S05 |WH060 |B |1 |50160 |51151 |Off/Whse |2015 Income & ExpeTHIS PROPERTY HAS EXCESS LAND!, 465488 |2024|G01 |WH040 |A |3 |107850 |77675 |U-HAUL |2023 INC/EXP. 465715 |2024|G01 |WH040 |B |3 |24612 |24612 | |, NEED ACTUAL 465842 |2024|S09 |RE030 |A |1 |13452 |13452 | |2014 Proforma, 465886 |2024|G01 |MF001 |A |2 |71648 |46426 |AUSTIN SQUARE | 2023 INCOME STATEMENT / RR 466277 |2024|G01 |SC020 |A |3 |38976 |39346 |SHOPS AT WESTSIDE MARKET |2023 PROFORMA 466280 |2024|C02 |WH060 |B |1 |20000 |20000 | |2019 PRO FORMA, 466333 |2024|S09 |RE055 |A |1 |6548 |6548 |LIQUOR DEPOT |2018 PRFORMA, 466402 |2024|S05 |RE025 |A |1 |3010 |3010 |7-11 |2017 PROFORMA, 466689 |2024|G01 |SC045 |A |2 |11678 |11705 |LAKE SHORE CROSSING |2023 INCOME 467017 |2024|S05 |OF010 |A |1 |11979 |11051 |NORTH TEXAS CENTER FOR SITE |2022 I/E 467018 |2024|G01 |MF001 |B1 |2 |277210 |277210 |VICTORIA VILLAGE |2022 P/L 467203 |2024|S05 |RE040 |A |1 |3684 |3684 | |, 468126 |2024|S11 |RE055 |A |1 |19000 |19000 |TRACTOR SUPPLY |2019 LEASE, 468239 |2024|S09 |RE025 |A |1 |4847 |4847 |Quick Trip |, 468244 |2024|C02 |RE025 |A |1 |6210 |6210 |Race Trac |, 468287 |2024|C03 |RE025 |B |1 |3212 |3212 | |2017 proforma-land accounts 146219,146208, 468442 |2024|S09 |OF020 |B |1 |12002 |12002 | |2015 Proforma, Building supposedly 50% Shell 468443 |2024|S09 |OF020 |B |1 |12002 |12002 | |2015 pro, 468444 |2024|S09 |AA002 |B |1 |12002 |12002 | |2012 Proforma, 468504 |2024|S05 |RE040 |A |1 |8048 |8048 |ROSA'S CAFE |2018 proforma, 468560 |2024|S05 |MF005 |A |3 |221053 |217000 |REDPOINT DENTON |2023 income Rent by Bed, 468974 |2024|S05 |OF001 |A |2 |3930 |3930 | |2019 pro, 468975 |2024|S05 |OF001 |A |2 |5706 |5706 | |2013 income, 468976 |2024|S05 |OF001 |A |2 |3369 |3369 | |2019 pro, 468977 |2024|S05 |OF001 |A |2 |4783 |4783 | |, 469035 |2024|S10 |RE030 |A |1 |10404 |9077 |LEGACY MONTESSORI ACADAMY |2015 pro, 469039 |2024|G01 |SC045 |A |2 |6700 |6700 |STRIP CENTER |2023 INCOME 469040 |2024|S11 |RE005 |A |1 |9602 |6753 |Discount Tires |, 469042 |2024|S05 |OF001 |A |1 |4584 |4104 | |2022 PROFORMA - SEE DIRECT CAP 469043 |2024|S05 |OF001 |A |1 |4104 |4104 | |owner occupied - income proforma, 648 ft vac, 648 ft leased, owner occ remaining 469386 |2024|S05 |RE040 |A |1 |2701 |2701 |STARBUCKS |Remodeled 2012. Land Acct 464370, 469637 |2024|G01 |MF001 |A |3 |394048 |338740 |CYPRESS BROADSTONE |2023 INCOME/EXP 469814 |2024|G01 |WH040 |A |1 |96790 |64282 |SELF STORAGE |2023 Income 469888 |2024|S05 |OF010 |A |1 |38222 |35527 |Medical Office # 3 |2023 INCOME, 4/2015- Co8 shows 9,098 sf vacant 470024 |2024|S09 |FL001 |A |1 |32936 |32936 | |Owner Occupied, 470041 |2024|S09 |RE030 |A |1 |12608 |12608 | |2015 pro, 470045 |2024|C02 |RE100 |A |1 |5985 |5985 | |, 470370 |2024|S10 |RE055 |A |1 |17826 |17826 |ALDI |2018 income proforma, 470380 |2024|S05 |OF010 |B |1 |3211 |3211 | |2024 Proforma. Owner Occ 470458 |2024|S05 |OF010 |A |1 |7166 |7166 | |2012 Proforma, 470459 |2024|S05 |OF010 |A |1 |7166 |7166 | |2012 Proforma, 470467 |2024|S05 |MF006 |B2 |1 |207822 |187500 |The Venue |2023 Income, RENT BY BED CONVERSION FROM TYPICAL APARTMENT 470470 |2024|G01 |MF001 |A |2 |388983 |329040 |GARDENS OF DENTON |2023 INCOME 470766 |2024|G01 |SC045 |C |2 |7020 |7020 |LAKE PARK PLAZA |2022 TAX FORMS. 80% OCC. 20% OWNER. OWNER PAYS ALL EXPENSES. 470867 |2024|S11 |RE040 |A |1 |3692 |3692 |TACO CASA |2019 PRO FORMA, 470873 |2024|S05 |MF005 |A |1 |568449 |256718 |U CENTRE AT FRY STREET |2023 INCOME / EXPENSE ONLY 471211 |2024|G01 |SC045 |A |3 |5735 |5756 |FAST FOOD W/RETAIL |2022 income 471212 |2024|S14 |OF010 |A |1 |3170 |3170 | |2013 income, 471235 |2024|C02 |RE040 |A |1 |3242 |3242 |BURGER KING |2017 Proforma, 471240 |2024|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 |2024|G01 |RE085 |C |1 |1344 |1344 |FARMERS INSURANCE |2022 INC/EXP 471242 |2024|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 |2024|S09 |OF001 |A |2 |7433 |7433 | |2019 Proforma, 471296 |2024|S09 |OF001 |A |2 |2566 |2566 | |2019 proforma, 471363 |2024|S11 |OF015 |A |1 |5148 |5148 |PINE & COMPANY CPA |2023 PROFORMA 471364 |2024|G01 |OF020 |B |1 |2480 |2480 | |2023 PROFORMA 471425 |2024|C03 |RE040 |A |1 |2808 |2808 |TACO BELL |, 495201 |2024|S10 |RE040 |A |1 |3097 |3097 |CHICKEN EXPRESS |2015 Pro, 495344 |2024|S09 |RE010 |A |1 |19897 |19897 |NORTHSTAR BANK |2019 proforma, 495881 |2024|G01 |MF001 |B1 |2 |277210 |277210 |VICTORIA VILLAGE |2022 P/L 496081 |2024|S05 |WH025 |A |1 |88061 |73930 | |, 496133 |2024|G01 |SC045 |C |1 |4800 |4800 |RETAIL STRIP |2022 PROFORMA 496146 |2024|G01 |MF001 |A |3 |705108 |369780 |THE GRAND ESTATES @ LITTLE ELM |2019 income (Rent Only), 2018 In Lease UP Phase 496378 |2024|G01 |SC020 |A |2 |53950 |52804 |COTTONWOOD CROSSING |2023 INCOME - INCLUDED THE PET HOSPITAL INCOME IN PROFORMA - ASKED LRB 496379 |2024|G01 |SC020 |A |2 |53950 |52804 |COTTONWOOD CROSSING |2023 INCOME - INCLUDED THE PET HOSPITAL INCOME IN PROFORMA - ASKED LRB 496380 |2024|G01 |SC020 |A |2 |53950 |52804 |COTTONWOOD CROSSING |2023 INCOME - INCLUDED THE PET HOSPITAL INCOME IN PROFORMA - ASKED LRB 496383 |2024|G01 |SC020 |A |2 |53950 |52804 |COTTONWOOD CROSSING |2023 INCOME - INCLUDED THE PET HOSPITAL INCOME IN PROFORMA - ASKED LRB 496384 |2024|S10 |RE090 |A |1 |123760 |123663 |KROGER |2014 PROFORMA, 496677 |2024|S09 |OF015 |A |1 |85917 |79546 | |2023 INCOME/EXP, 10/16- Co* 10,581 sq ft vacant. - 2015-Co* shows 20,219 sq f available & asking $23 NNN 496680 |2024|S09 |OF010 |A |1 |26686 |24903 | |2023 INCOME/EXP 496975 |2024|G01 |MF001 |A |1 |285835 |285834 |PLATINUM CASTLE HILLS APTS |2023 INCOME. INCOME STATEMENT PROVIDED ONLY 497003 |2024|S09 |OF020 |A |1 |13598 |13598 | |2023 RENT ROLL + INCOME 497004 |2024|S09 |OF020 |A |1 |13598 |13598 | |2023 RENT ROLL + INCOME 497005 |2024|S09 |OF020 |A |1 |13598 |13598 | |2023 RENT ROLL + INCOME 497006 |2024|S09 |OF020 |A |1 |13598 |13598 | |2023 RENT ROLL + INCOME 497007 |2024|S09 |OF020 |A |1 |13598 |13598 | |2023 RENT ROLL + INCOME 497513 |2024|S14 |WH060 |C |1 |1200 |1200 | |2016 pro, 497577 |2024|S09 |OF001 |A |1 |1670 |1670 | |Proforma, 497779 |2024|C02 |WH060 |B |1 |42068 |40000 | |2012 INCOME, 497780 |2024|S05 |WH060 |B |1 |40000 |40000 | |2012 INCOME, 497785 |2024|G01 |MF001 |A |3 |185592 |173695 |THE BOULEVARD APTS |2023 INCOME 497923 |2024|G01 |SC045 |A |2 |12250 |12250 |STRIP CENTER |NULL 497930 |2024|S11 |OF020 |C |1 |3700 |3700 |PRIORITY ONE |2024 PROFORMA 497973 |2024|G01 |WH015 |A |4 |921130 |921130 |WABTEC |2018 Market Proforma, 498012 |2024|G01 |SC045 |A |2 |10636 |11320 |STRIP CENTER |2024- 2023 RR, I/E provided. 2022 INCOME / EXPENSE & RENT ROLL 498016 |2024|S09 |OF010 |A |1 |41565 |43007 |Prairie Medical Plaza |2020 Income, 498020 |2024|S10 |RE040 |A |1 |3960 |3960 |MCDONALDS |2017 pro, 498205 |2024|S09 |WH015 |A |1 |947236 |1020030 | |100% LEASED BY KELLOGS, 498438 |2024|S05 |MF005 |A |2 |175134 |175134 |Midtown UNT |2023 INCOME, Sold 2/2018 $27,950,000 498439 |2024|G01 |WH040 |B |4 |194837 |175000 |KING BROS BOAT & RV |UNCOVERED SPACES ESTIMATE #498439--118 / #124458--81=TOTAL 199 498458 |2024|S05 |OF001 |A |2 |1741 |1741 | |2015 income, 498459 |2024|S05 |OF001 |A |2 |2408 |2408 | |2019 Proforma, 498567 |2024|S09 |OF005 |A |1 |1010344 |831372 |Convergence |2016 INCOME, 2016 Rent Roll Shows 831,372 rentable sqft 498666 |2024|S09 |RE055 |A |1 |17934 |17934 |Aldi |2017 Income proforma, 498769 |2024|G01 |MF001 |A |1 |610477 |610471 |EMERSON AT FRISCO |2024-2023 actual I/E provided. 2022 I&E 498770 |2024|G01 |MF001 |A |1 |610477 |610471 |EMERSON AT FRISCO |2024-2023 actual I/E provided. 2022 I&E 498861 |2024|S10 |RE030 |A |1 |11428 |11828 |PRIMROSE SCHOOL OF FRISCO |2015 pro, 499912 |2024|G01 |WH015 |A |2 |135956 |136167 |ALLIANCE COMMERCE CENTER 2 |NULL 499914 |2024|S05 |OF010 |B |1 |4828 |4800 |MOSAIC |2022 INCOME 499963 |2024|C02 |RE030 |A |1 |20686 |21230 |HEBRON VILLAGE |2017 INCOME EXPENSE, NNN not split out as reimbursements on I/E 500180 |2024|G01 |SC045 |A |1 |20793 |20793 |RESTAURANT STRIP |2023 INCOME 500181 |2024|G01 |SC045 |A |1 |20793 |20793 |RESTAURANT STRIP |2023 INCOME 500182 |2024|G01 |SC045 |A |1 |13747 |13747 |FRISCO MARKET CENTER (POR) |2023 INCOME 500312 |2024|G01 |WH035 |A |3 |490627 |490627 |ALLIANCE GATEWAY #62 |2023 INCOME 500731 |2024|G01 |FL020 |A |1 |50396 |50396 |BIOSYNTHESIS |NULL 500870 |2024|G01 |MF001 |A |1 |410758 |224220 |RAVELLO APTS |2023 INCOME. DENTON = 57%. COLLIN = 43% PER REMARKS. 500954 |2024|S11 |OF002 |B |1 |1938 |1938 | |, 500960 |2024|S05 |RE040 |A |1 |3097 |3097 |CHICKEN EXPRESS |2018 proforma, 501065 |2024|S05 |RE040 |A |1 |3684 |3684 |TACO CASA |pro, 523322 |2024|S05 |RE055 |B |1 |2504 |2504 |ROY'S WASH & DRY |, 523342 |2024|G01 |SC030 |A |1 |226818 |233345 |ROBERTSON'S CREEK |2023 INC/EXP OTHER INCOME IS BELK LAND LEASE, 523343 |2024|G01 |SC045 |A |2 |10181 |9990 |STRIP CENTER |2023 ONLY RENT ROLL 523346 |2024|S10 |RE040 |A |1 |4652 |4652 |BURGER KING/ POPEYES |2017 pro, 523347 |2024|S10 |RE040 |A |1 |5282 |5282 |MCDONALDS |2017 pro, 523350 |2024|S10 |RE070 |A |1 |5486 |5486 | |2015 Proforma, 523351 |2024|G01 |SC001 |A |1 |153287 |150007 |LITTLE ELM TOWN CROSSING |2023 - REDUCED RENT FOR GOLD FOR FIRST 2 YEARS. SEE DIRECT CAP. 523397 |2024|S05 |WH060 |B |1 |15000 |15000 | |2009 INCOME, 523398 |2024|G01 |WH040 |B |4 |72050 |58625 | |2023 PROFORMA 523407 |2024|S14 |SC045 |B |1 |11920 |11920 | |2011 income, 2015 100% OCC-NEED RENT ROLL 523408 |2024|S14 |SC045 |B |1 |11920 |11920 | |2011 income, 2015 100% OCC-NEED RENT ROLL 523431 |2024|C02 |RE055 |A |1 |0 |167358 | |GROUND LEASE FOR 33,105 SQ. FT., 523447 |2024|S05 |RE070 |A |1 |9492 |9492 |Drunken Donkey |2018 proforma, 523464 |2024|C02 |WH060 |B |1 |5000 |5000 | |2023 INCOME 523466 |2024|G01 |SC030 |A |2 |70923 |74310 |THE SHOPS AT COLORADO |2023 RENT ROLL. NO EXPENSE DETAIL. 523467 |2024|S05 |RE040 |A |1 |2175 |2175 |MCDONALD'S |pro, 523478 |2024|S05 |RE010 |A |1 |5106 |5106 |INDEPENDENT BANK |2014 income, 523480 |2024|G01 |SC045 |B |1 |15105 |14754 |PLAZA AT TOWNE CENTRE |2023 INCOME 523481 |2024|S09 |RE010 |A |1 |4822 |4822 |NORTHSTAR BANK |, 523482 |2024|G01 |SC045 |B |1 |15105 |14754 |PLAZA AT TOWNE CENTRE |2023 INCOME 523488 |2024|S05 |WH060 |B |1 |12000 |12000 | |2013 INCOME, 523512 |2024|G01 |FL020 |C |1 |97300 |86562 |PINNELL SQUARE BUSINESS PARK |2023 I&E 523519 |2024|G01 |SC045 |B |2 |23408 |23040 |MAYHILL PLAZA |2022 INCOME 523523 |2024|G01 |SC045 |A |2 |8586 |8586 |RETAIL STRIP W/CSTORE |NULL 523524 |2024|G01 |WH040 |A |3 |194794 |137392 | |2023 income 523527 |2024|G01 |MF015 |A |2 |256043 |229184 |TOWER RIDGE APTS |2023 INCOME/EXP. LOW INCOME TAX CREDIT PROPERTY, 523537 |2024|S05 |MF002 |A |4 |27640 |25690 |Centennial Plaza Apts |2023 PRO FORMA 523571 |2024|S10 |OF020 |A |1 |10151 |10151 |LAKESIDE DENTAL |2023 INCOME 523604 |2024|G01 |FL020 |A |1 |31697 |27532 | |2023 MARKET PROFORMA 523648 |2024|S11 |RE055 |B |1 |6840 |6840 |AUTO ZONE |2016 proforma, 523652 |2024|G01 |OF020 |A |1 |4676 |4676 |GALACTIC GALLERY |NULL 523654 |2024|S09 |OF020 |A |1 |5905 |5905 |S2S FUNCTIONAL PERFORMANCE |2019 Proforma, 523655 |2024|S09 |RE030 |A |1 |8687 |8687 |CASTLE CREEK CHRISTIAN |2019 PROFORMA, 523656 |2024|S09 |RE030 |A |1 |11520 |11518 |ALDEN MONTESSORI |2013 Proforma, 523657 |2024|S09 |OF010 |A |1 |7575 |7664 | |2022 INCOME. 2015-Secondary space leased $16 NNN. 2009-CO* asking $20nnn 523658 |2024|S09 |OF010 |A |1 |10763 |10763 | |2022 PROFORMA 523659 |2024|G01 |SC045 |A |3 |9890 |9651 |JERNIGAN ROAD RETAIL |2 523660 |2024|G01 |SC045 |A |3 |6928 |6773 |RETAIL STRIP |2022 Income 523665 |2024|S09 |RE100 |A |1 |11717 |11640 | |2019 proforma, 523839 |2024|G01 |MF001 |B1 |1 |262520 |195660 |THE RESIDENCES AT ONE TWENTY ONE |2024 IN SETTLED TAB. NO ACTUALS PROVIDED. EQUITY ONLY. OCC UP YOY. 2023 PROFORMA. NO INCOME/EXP DETAIL. RENTS UP YOY. FINANCIAL REPORTING TO DCAD DIFFERS FROM REPORTING TO FREDDIEMAC FOR LOAN SERVICING. 524322 |2024|S09 |RE030 |A |1 |3930 |3930 |Kiddin Around |, 524324 |2024|S05 |RE010 |B |1 |13984 |13984 |BBVA COMPASS |2010 PROFORMA, 524325 |2024|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 |2024|S09 |RE055 |B |1 |7134 |7134 | |, 525110 |2024|S05 |RE035 |A |1 |12920 |12920 | |, 525116 |2024|S05 |OF015 |A |1 |45042 |45042 | |2023 Income 525337 |2024|G01 |MF001 |A |3 |705108 |369780 |THE GRAND ESTATES @ LITTLE ELM |2019 income (Rent Only), 2018 In Lease UP Phase 525339 |2024|S09 |SP030 |A |1 |12912 |12912 |OLD SETTLERS MONTESSORI |2018 proforma, 525414 |2024|G01 |MF001 |B1 |1 |178272 |178272 |THE PRESERVE AT PECAN CREEK APTS |2024-2023 RR, I/E provided. 525415 |2024|G01 |MF001 |A |1 |176838 |176766 |LODGE AT PECAN CREEK APTS |2024-2023 RR, I/E provided. 9/2022 SALE. 1/2023 RR ONLY. MARKET RENT IN ACTUALS. SEE DIRECT CAP. 525434 |2024|G01 |WH040 |B |2 |29770 |29240 |ABSOLUTE SELF STORAGE |NRA = 31,445 SF. 29,770 SF FOR MINI STG & 1,675 SF FOR UNCOVERED PARKING PER AERIAL. 2018 Market profomra. 197 units, 525438 |2024|G01 |SC045 |C |1 |6097 |6120 |FREESE PLAZA |2019 Income, 1 525676 |2024|S09 |OF020 |A |1 |12000 |12000 | |OWNER OCCUPIED. PROFORMA 2019 Income Proforma, 525677 |2024|S09 |OF020 |A |1 |15000 |15000 |OFFICE |2023 PROFORMA 525678 |2024|G01 |FL020 |A |3 |130240 |130500 | |2023 INC/EXP 525679 |2024|G01 |FL020 |A |1 |107743 |107743 | |2023 PROFORMA, costar shows $11-$14 NNN 525680 |2024|G01 |FL020 |A |1 |107743 |107743 | |2023 PROFORMA, costar shows $11-$14 NNN 525681 |2024|G01 |FL020 |A |1 |107743 |107743 | |2023 PROFORMA, costar shows $11-$14 NNN 525922 |2024|G01 |OF025 |A |1 |165514 |80964 | |2023 - INC/EXP 526089 |2024|S05 |OF010 |A |1 |10055 |10263 | |2023 INCOME 526090 |2024|S05 |OF010 |A |1 |5010 |4800 | |2019 INCOME, 526092 |2024|S05 |HC005 |A |1 |5540 |5540 | |2010 ACTUALS/PROFORMA - LOADED CAP RATE, 526232 |2024|S10 |HC005 |A |1 |6275 |6275 | |2016 Proforma, 526235 |2024|S10 |RE030 |A |1 |21361 |21361 |FRISCO CREME |2018 PROFORMA, 526241 |2024|G01 |SC045 |B |1 |28757 |22304 |STRIP CENTER |2023 RENT ROLL & I/E 526498 |2024|S08 |OF010 |A |1 |6652 |7124 | |proforma, 526499 |2024|G01 |WH040 |A |3 |109633 |86725 | |2023 INC/EXP. WORK WITH R526500 -, 526500 |2024|G01 |WH040 |A |3 |109633 |86725 | |2023 INC/EXP. WORK WITH R526500 -, 526551 |2024|G01 |WH025 |A |1 |311681 |311680 |FASTENAL |01/2023 - WH ADDITION OF 126,960 SF ADDED. 526555 |2024|G01 |FL001 |A |2 |201500 |201500 | |2024 PROFORMA. SEE DIRECT CAP. 526591 |2024|S10 |OF001 |A |2 |5074 |5074 | |2016 pro, 526592 |2024|S10 |OF001 |A |2 |2393 |2393 |Medical Office Condo |2013 Owner Occupied, 526652 |2024|G01 |WH015 |A |2 |189534 |130000 | |2021 RENT ONLY + CAM IN ACTUALS. 526653 |2024|G01 |WH015 |A |2 |194932 |194000 | |2021 RENT ONLY. 526654 |2024|S09 |WH015 |A |1 |1020000 |1020000 | |KELLOGS SIGNED LEASE 11/11. 100% LEASED FOR 2012, 526711 |2024|G01 |MF001 |B1 |1 |258481 |259091 |WINDSOR MUSTANG PARK |2023 INCOME / RR 526720 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 526721 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 526722 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 526723 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 526724 |2024|S09 |OF001 |B |2 |2420 |2420 | |2015 pro. Includes acct 526725, 526725 |2024|S09 |OF001 |B |2 |2420 |2420 | |2015 pro. Includes acct 526725, 526726 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 526727 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 526728 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 526729 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 526730 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 526731 |2024|S09 |OF001 |B |1 |1210 |1210 | |2018Proforma, 526732 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 526733 |2024|S09 |OF001 |B |1 |1210 |1210 |Lakepointe |2018 proforma, 526734 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 526735 |2024|S09 |OF001 |B |2 |1210 |1210 | |2015 pro, 526746 |2024|S09 |RE005 |A |1 |12530 |12530 |FIFTH GEAR AUTOMOTIVE |2017 PROFOMA, 526838 |2024|G01 |SC045 |B |1 |14583 |14132 |STRIP CENTER |2023 Income. 526877 |2024|S09 |OF001 |B |2 |2561 |2561 | |2015 pro, 526878 |2024|S09 |OF001 |B |2 |2561 |2561 | |2015 pro, 527188 |2024|S10 |OF001 |A |2 |2878 |2878 |FAMILY DENTISTRY |2022 Proforma, 527323 |2024|S10 |HC010 |A |1 |74720 |180 | |2009 proforma, 527538 |2024|G01 |SC045 |B |1 |21550 |21298 |LAKE VISTA RIDGE |2023 INCOME. WORK W/527539 527786 |2024|G01 |WH015 |A |2 |257175 |262500 |AG #52 |NULL 527787 |2024|S09 |OF010 |B |1 |3138 |3138 | |2015 pro, 527788 |2024|S09 |OF020 |A |1 |7448 |7623 | |, Supposedly still partial shell for 2013/2014 527789 |2024|S09 |OF020 |B |1 |4168 |4168 | |2020 proforma, 527790 |2024|S09 |OF020 |A |1 |4430 |4430 | |2019 proforma-owner occ, 527791 |2024|S09 |OF020 |B |1 |4027 |4027 | |2019 proforma, 527792 |2024|S09 |OF020 |A |1 |4051 |4051 | |2021 pro. 2017-1,800 SQFT SHELL, 11/2016- CO* ASKING $20 NNN 527793 |2024|S09 |RE010 |B |1 |7777 |7777 |AMERICAN NATIONAL BANK |2017 proforma, 528362 |2024|G01 |WH040 |B |5 |52425 |43425 |HILLTOP RV & BOAT STORAGE |NULL 528378 |2024|G01 |WH015 |A |3 |634805 |634564 | |2023 INCOME & EXP 528422 |2024|S05 |RE025 |A |1 |5760 |5760 |Race Trac |2017 pro, 528575 |2024|S05 |OF002 |B |1 |6212 |6212 | |, 528577 |2024|S05 |OF010 |A |1 |8052 |7000 | |2019 Proforma-owner occ, 528578 |2024|S05 |OF010 |A |1 |6525 |5325 | |2023 PROFORMA 528749 |2024|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 |2024|S09 |FL001 |B |1 |0 |41329 | |, 528751 |2024|S09 |WH060 |B |1 |67500 |67500 | |, 528763 |2024|G01 |FL020 |C |1 |5376 |5376 | |NULL 528765 |2024|G01 |SC045 |A |3 |20600 |20741 |PALOMA CREEK CENTER |2023 RR NO EXP 528766 |2024|S05 |RE006 |A |1 |6648 |8852 |Kwik Kar |2018 pro, 528770 |2024|G01 |SC045 |A |4 |8448 |8400 |STRIP CENTER |2023 INCOME/ECP 528789 |2024|S05 |RE040 |A |1 |3555 |3555 |DICKIES BAR B QUE |2018 Proforma, 528790 |2024|S09 |HC020 |A |1 |104336 |69949 |PINEWOOD HILLS RETIREMENT |2016 INCOME, 528799 |2024|G01 |SC045 |A |2 |60345 |59679 |THE VILLAGE AT ELDORADO |2023 INCOME 528800 |2024|G01 |SC045 |A |2 |60345 |59679 |THE VILLAGE AT ELDORADO |2023 INCOME 529090 |2024|S05 |OF010 |A |1 |4194 |5010 | |, 529132 |2024|G01 |WH015 |A |3 |650000 |651518 |FLOWER MOUND DISTRIBUTION CENTER |2019 Income, 11/18 Thirty-One Gifts taking over former Kohler area. 529133 |2024|G01 |WH015 |A |2 |310224 |276054 | |2022 INC/EXP 529139 |2024|C02 |OF020 |B |1 |6461 |6428 | |2020 PROFORMA. LONG-TERM, HIGH VACANCY. FSG LEASE. SEE DIRECT CAP. 529140 |2024|C02 |OF020 |B |1 |13760 |13760 | |2013 Proforma. 100% owner occupied, Value this property indepently. This is 100% owner occupied 529776 |2024|S05 |SE030 |A |1 |44711 |44711 | |2015 proforma, 529777 |2024|G01 |SC045 |A |2 |6360 |6360 |RETAIL STRIP W/CSTORE | Metro $23 NNN, A max $25 NNN 529778 |2024|G01 |SC045 |A |2 |5460 |5000 |STRIP CENTER |NULL 529779 |2024|S05 |RE040 |A |1 |2340 |2340 |PANDA EXPRESS |2018 proforma, 529881 |2024|S11 |RE040 |A |1 |2267 |2267 | |2017 proforma, 529893 |2024|S05 |WH040 |A |1 |45010 |45010 | |2018 Market Proforma, LISTED FOR SALE $4,200,000 2015, PROPERTY HAS EXCESS LAND 529908 |2024|C02 |AA001 |A |1 |27484 |26621 | |, 530070 |2024|S11 |SC010 |A |1 |204813 |204813 |WALMART |, 530075 |2024|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 |2024|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 |2024|S10 |RE025 |A |1 |5555 |4630 | |2017 proforma, 530219 |2024|G01 |SC045 |A |3 |8976 |9156 |PANTHER CREEK RETAIL |2023 INCOME/EXP 530220 |2024|S10 |RE030 |A |1 |10190 |10190 |CHILDREN'S LIGHTHOUSE |2016 pro, 530228 |2024|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 |2024|S10 |SC010 |A |1 |175428 |175428 |TARGET |2011 proforma, 530230 |2024|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 |2024|S10 |RE040 |A |1 |4845 |4365 |CHICK FIL A |2016 pro, 530233 |2024|S10 |RE010 |A |1 |4561 |4561 |BANK OF AMERICA |, 530242 |2024|C02 |RE040 |B |1 |3419 |3419 |CHICKEN EXPRESS |Proforma, 530439 |2024|G01 |OF025 |A |1 |165514 |80964 | |2023 - INC/EXP 530693 |2024|C03 |RE010 |A |1 |4260 |4260 |CHASE BANK |, 531429 |2024|G01 |SC015 |A |1 |397869 |389751 |SHOPS AT HIGHLAND VILLAGE |2023 INCME/EXPENSE. 12/30/2020 RR SHOWS 20% VACANY (78,202 SF) SECONDARY INCOME IS BUFFALO WILD WINGS GROUND LEASE AND OTHER % RENTS 533146 |2024|S05 |RE025 |B |1 |1056 |1056 | |, 534301 |2024|S09 |RE040 |A |1 |2746 |2746 |GRANDYS |Land Account, 534304 |2024|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 |2024|S10 |SE036 |A |1 |64860 |64860 |MAIN EVENT |2013 PROFORMA, 534908 |2024|G01 |SC045 |A |1 |20793 |20793 |RESTAURANT STRIP |2023 INCOME 534934 |2024|G01 |FL020 |A |1 |14308 |14308 | |2023 PROFORMA. OWNER OCCUPIED 534936 |2024|G01 |SC045 |A |4 |20331 |20331 |ONE 2 ONE PLAZA |2024 PROFORMA 534947 |2024|S05 |OF010 |A |1 |2967 |2967 | |2012 Proforma. Excess land, 534955 |2024|S05 |RE010 |B |1 |24558 |22576 |GUARANTY BANK |2023 I/E 534957 |2024|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 |2024|S09 |OF020 |A |1 |4710 |4710 | |2019 Proforma based on verbal., 534963 |2024|S09 |OF020 |A |1 |4974 |4974 | |2023 PROFORMA. Executive suites. 2019 proforma based on actuals given verbally., Listed 11/12 $865,000 534976 |2024|G01 |SC045 |A |3 |54100 |57445 |ROANOKE CROSSING |GROUNDLEASE ACCOUNTS 257320, 257321, 257322, 257323, 272973, 251774. 2023 INCOME. 534977 |2024|G01 |SC030 |A |1 |24400 |24010 |MULTI-TENANT RETAIL |2023 PROFORMA. PETSMART/DOLLAR TREE 535923 |2024|S09 |MF025 |C |1 |6669 |6569 |4-PLEX |2024 - SEE DIRECT CAP. 536041 |2024|S09 |OF001 |B |2 |1115 |1050 | |C*, 536042 |2024|S09 |OF001 |B |2 |1263 |1263 | |2015 pro, 536043 |2024|S09 |OF001 |B |2 |1263 |1263 | |, 536044 |2024|S09 |OF001 |B |2 |1049 |1049 | |2015 pro, 536045 |2024|S09 |OF001 |B |2 |1049 |1049 | |C*, 536046 |2024|S09 |OF001 |B |2 |1049 |1049 | |2013 Proforma, 536050 |2024|S09 |OF001 |B |1 |1288 |1288 | |, 536099 |2024|G01 |SC045 |B |2 |9828 |9644 |HEBRON TOWN CENTER |2023 INCOME/EXP 2022 INCOME/EXP 536101 |2024|G01 |SC045 |B |1 |9828 |9563 |HEBRON TOWN CENTER |2016 income, 2017 INCOME please see Karen 536102 |2024|G01 |SC045 |B |1 |9828 |9563 |HEBRON TOWN CENTER |2016 income, 2017 INCOME please see Karen 536103 |2024|G01 |SC045 |B |1 |9828 |9563 |HEBRON TOWN CENTER |2016 income, 2017 INCOME please see Karen 536104 |2024|G01 |SC045 |B |1 |9828 |9563 |HEBRON TOWN CENTER |2016 income, 2017 INCOME please see Karen 536276 |2024|G01 |SC045 |B |1 |12746 |12846 |SOUTH COLONY |2023 INCOME 536549 |2024|S14 |RE040 |A |1 |1598 |1598 |TACO BELL |, 536550 |2024|G01 |SC045 |C |1 |14880 |15074 |STRIP CENTER |2023 Income 536552 |2024|S14 |RE055 |B |1 |8320 |8320 |FAMILY DOLLAR |, 536553 |2024|S05 |AA001 |A |1 |12000 |7920 | |2013 PROFORMA OWNER OCC, 536855 |2024|C02 |OF001 |A |1 |4335 |4335 | |2015 pro, 536967 |2024|G01 |WH040 |B |3 |185040 |148605 |GO STORE IT STORAGE |2023 INCOME NO RENT ROLL 1003 CLIMATE CONTROLLED UNITS (87.9% of total and 126,355sf), 148,605sf NRA total 536968 |2024|S11 |RE040 |A |1 |2988 |2988 |CHICKEN EXPRESS |, 536969 |2024|G01 |WH060 |A |1 |33522 |32938 | |100% OCCUPIED FOR 2023. $10.57 PSF RENTAL RATE. 537036 |2024|S10 |RE025 |A |1 |6042 |6042 |Race Trac |, 537049 |2024|C02 |RE040 |A |1 |2102 |2102 |TACO BELL |Remodel 2005. Land Acct 559766, 537202 |2024|G01 |WH015 |A |2 |252948 |252948 |GE MANUFACTURING |NULL 537214 |2024|S09 |WH060 |A |1 |17568 |16800 | |2023 INCOME 537215 |2024|G01 |WH015 |A |1 |43000 |40995 | |2023 RR/IE 537220 |2024|S09 |RE040 |A |1 |2500 |2500 |DEL TACO |2014 proforma, 537221 |2024|G01 |SC045 |A |2 |8540 |8630 |STRIP CENTER |2023 INCOME 537228 |2024|G01 |MF001 |A |3 |310788 |270512 |Crest Manor Apts |2023 INCOME 537386 |2024|S05 |MF005 |A |2 |199039 |199002 |CENTRE DENTON APTS |2023 INCOME STATEMENT & RENT ROLL , RENT BY BED 537480 |2024|S05 |RE040 |A |1 |3870 |3870 |MCDONALDS |2017 pro, 537482 |2024|G01 |WH015 |A |3 |527100 |529155 | |2022 INCOME 556452 |2024|S05 |WH060 |B |2 |37055 |36850 | |2024 direct cap worked 556453 |2024|S05 |WH060 |B |1 |49030 |48606 | |2024 proforma 556458 |2024|G01 |MF001 |B1 |2 |277210 |277210 |VICTORIA VILLAGE |2022 P/L 556600 |2024|G01 |SC030 |A |1 |294523 |297839 |RAYZOR RANCH MARKETPLACE |2023 I/E NRA = 296,296 SF 556602 |2024|G01 |SC030 |A |1 |294523 |297839 |RAYZOR RANCH MARKETPLACE |2023 I/E NRA = 296,296 SF 556603 |2024|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 |2024|G01 |WH015 |B |4 |473943 |472346 | |2023 INCOME, 556608 |2024|G01 |WH015 |B |4 |473943 |472346 | |2023 INCOME, 556609 |2024|G01 |WH015 |B |4 |473943 |472346 | |2023 INCOME, 556610 |2024|G01 |WH015 |B |4 |473943 |472346 | |2023 INCOME, 556611 |2024|G01 |WH015 |B |4 |473943 |472346 | |2023 INCOME, 556614 |2024|S10 |RE005 |A |1 |4802 |4802 |BRAKES PLUS |2017 INCOME, 556615 |2024|S10 |RE025 |A |1 |5612 |5612 |Quick Trip |, 556696 |2024|G01 |WH015 |B |4 |1146033 |1144800 | |2018 Market ProformaPossible excess land 1. because imp only acct 564165 & overall L:B, 556896 |2024|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 |2024|C03 |RE025 |A |1 |3850 |3580 |FAST MARKET |2019 Proforma, 556898 |2024|C03 |RE025 |A |1 |5000 |5000 |FAST MARKET |2015 Proforma, 556899 |2024|G01 |SC045 |A |2 |10960 |11294 |RETAIL STRIP |2024 PROFORMA, SEE DC. HIGH VACANCY FOR 2022 & 2023. 556960 |2024|S05 |MF005 |A |1 |266278 |153451 |33 North Apts |2023 PARTIALL INCOME. PROP WAS PURCHASED 10/2023. 556963 |2024|G01 |WH040 |A |3 |100475 |78780 | |2023 PRO FORMA. No Rent Roll & will not provide I&E. Provoided only E&U / Cost / Income Proforma IncProf-stick to Wh040 schedule 557415 |2024|S09 |RE090 |A |1 |83786 |59220 |KROGER |2014 PROFORMA, 557416 |2024|G01 |SC020 |A |2 |31742 |29406 |FLOWER MOUND TOWN CENTER |2023 INCOME/EXP. 557534 |2024|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 |2024|S05 |OF020 |B |1 |2052 |4837 | |2019 INCOMEExcess Land. 2,777 sqft owner occupied, 557783 |2024|S11 |OF010 |A |1 |3074 |3180 |JUSTIN FAMILY DENISTRY |2014 income, 557845 |2024|S11 |RE070 |A |1 |4885 |4478 |FUZZY TACO |2017 INCOME, 558313 |2024|C03 |RE055 |A |1 |20033 |20033 |SPECS |2019 proforma-OWNER OCC, 558611 |2024|S11 |RE030 |B |1 |6000 |6000 | |pro Metal Building, 559635 |2024|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% 559729 |2024|S11 |MF025 |A |1 |8117 |8117 | |NULL 559767 |2024|G01 |SC020 |B |2 |135705 |135228 |NORTHCREST VILLAGE |2023 INCOME. NO EXPENSES 01/0204 559822 |2024|S14 |RE010 |B |1 |3078 |3078 |DATCU |2014 income proforma, 559841 |2024|G01 |MF001 |A |3 |310042 |213997 |MANSIONS AT HICKORY CREEK |2023 INCOME 559848 |2024|G01 |FL020 |A |1 |29300 |29300 | |2024 DIRECT CAP - HIGH VAC. STILL LEASING UP. ASKING $17.50 + $7.22 NMNN 560090 |2024|S05 |OF002 |B |1 |4616 |4616 | |, 560095 |2024|S05 |RE010 |B |1 |3785 |3785 | |, 560164 |2024|G01 |MF001 |A |3 |298991 |294017 |Vue CASTLE HILLS |2023 INCOME 560437 |2024|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 |2024|C03 |MF001 |A |0 |545667 |470279 |AUSTIN RANCH PH VI APTS |2014 Income, 560636 |2024|S09 |SC010 |A |1 |210349 |198685 |WALMART |, 560637 |2024|S09 |RE040 |A |1 |3340 |3340 |DAIRY QUEEN |2014 income proforma, 560656 |2024|S09 |WH060 |B |1 |5000 |5000 | |2017 proforma. Owner occupied, 560710 |2024|S05 |RE055 |A |1 |18162 |16092 |ALDI |2017 proforma, 560725 |2024|C02 |AA001 |B |1 |6540 |6540 | |Excess Land(see aerial). New building 2015, 561119 |2024|S11 |MF001 |A |0 |285888 |285888 |Dry Creek Ranch Apts |2013 Income -proforma - Jan rent roll only, 561120 |2024|G01 |MF001 |A |1 |337537 |337537 |THE OXFORD AT LAKEVIEW APTS |, 561121 |2024|S08 |RE005 |A |1 |10150 |10150 |Firestone |2017 proforma, 561331 |2024|S11 |RE040 |A |1 |4217 |4217 |CHICK-FIL-A |2016 pro, 561336 |2024|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 |2024|G01 |SC045 |A |2 |11387 |10450 |HIGHLANDS PLAZA BLDG 2 |2023 INCOME 561912 |2024|G01 |MF001 |A |1 |335257 |254524 |PINE PRAIRIE @ LEWSIVILLE APTS |2023 P/L NO RENT ROLL 561913 |2024|G01 |MF001 |A |3 |270969 |267177 |ROSE HILL APARTMENTS |2023 I/E + RENT ROLL SUMMARY 290 UNITS 561915 |2024|S09 |RE040 |A |1 |2598 |2598 |RAISING CANE |, 562097 |2024|G01 |SC045 |A |2 |6758 |6600 |STRIP CENTER |NULL 562284 |2024|S05 |OF001 |B |1 |2997 |2997 | |2022 INCOME 562285 |2024|S05 |OF001 |B |1 |2997 |2997 | |2022 INCOME 562286 |2024|S05 |OF001 |B |1 |2000 |10987 | |2019 Income, 562287 |2024|S05 |OF001 |B |1 |997 |12490 | |2018 income, 562572 |2024|S09 |RE005 |A |1 |8400 |8400 | |2019 income, 562573 |2024|S09 |RE005 |B |1 |5400 |5400 |ACE DENT REPAIR |2019 Proforma, 562576 |2024|S05 |RE010 |A |1 |2500 |2500 |SYNERGY BANK |2017, 562579 |2024|G01 |WH015 |A |3 |465860 |462779 | |2023 INCOME & EXP 562580 |2024|G01 |WH015 |A |2 |289895 |292850 |IPT DALLAS DISTRIBUTION |2023 INCOME 562584 |2024|S05 |WH060 |C |1 |50803 |50803 |STARLIGHT SIGNS |2023 RENT ROLL NO EXP. PUT RENT IN ACTUAL TAB BUT WORKED VALUE IN DC 01/2024 563268 |2024|G01 |SC020 |A |3 |89332 |90982 |RIVERWALK MARKET |2023 INCOME- 5/16 PART OF BULK SALE 563278 |2024|S05 |OF015 |A |1 |16406 |15274 | |OWNER OCCUPIED, OCCUPIED WITH PARTNER'S COMPANIES 563279 |2024|S05 |OF015 |A |1 |13456 |13019 | |2023 PROFORMA BASED ON ASKING RENTS. 80% VACANT. 563281 |2024|S10 |RE025 |A |1 |6095 |6095 |Race Trac |2017 pro, 563587 |2024|S09 |RE030 |A |1 |17788 |17788 |KIDS R KIDS LEARNING ACADEMY |pro, 563597 |2024|G01 |WH060 |B |1 |16000 |16000 |8 UNITS |2022 RENT ROLL 563614 |2024|S11 |OF002 |B |1 |908 |908 | |, 563615 |2024|S11 |OF002 |B |1 |1204 |1204 |STATE FARM |, 563625 |2024|S05 |OF010 |A |1 |5220 |5220 |My Dentist |2023 PROFORMA 563627 |2024|S05 |HC035 |A |1 |13863 |13863 | |, 563628 |2024|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 |2024|G01 |SC045 |A |4 |11625 |13923 |STRIP CENTER |2023 RENT ROLL NO EXPENSES PROVIDED 563786 |2024|G01 |WH040 |B |5 |57685 |88000 | |2023 P&L 564165 |2024|G01 |WH015 |B |4 |70800 |70800 | |2018 Market Proforma, 564179 |2024|S09 |OF001 |A |2 |2522 |2522 |ENDODONIC EXCELLENCE |2018 pro, 564180 |2024|S09 |OF001 |A |2 |4202 |4202 |CARDIOVASCULAR CONSULTANTS |2016 PROFORMA, 564181 |2024|S09 |OF001 |A |2 |4202 |4202 |CARDIOVASCULAR CONSULTANTS |2016 PROFORMA, 564182 |2024|S09 |OF001 |A |2 |4271 |4271 |DFW ORAL SURGEONS |2019 Proforma, 564279 |2024|G01 |WH060 |C |1 |9375 |9375 | |2022 PROFORMA 564282 |2024|S05 |WH060 |A |1 |7000 |7000 | |2017 PROFORMA, 564285 |2024|G01 |WH060 |B |1 |6960 |6960 | |ACTUAL INCOME PER OWNER 564934 |2024|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 |2024|S05 |MF007 |A |1 |14560 |14560 | |, 565138 |2024|S05 |RE030 |A |1 |11889 |11889 |PRIMROSE SCHOOL OF LANTANA |2017, 565139 |2024|S05 |RE040 |A |1 |2839 |2839 |Pizza Hut |pro, 565594 |2024|S05 |RE055 |A |1 |9056 |9056 |Dollar General |, 565780 |2024|G01 |MF001 |A |2 |200414 |187612 |OVATION APTS |2023 INCOME/EXP. 566285 |2024|S05 |OF020 |B |1 |3184 |3184 | |, 566334 |2024|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 |2024|G01 |FL020 |A |1 |5004 |5004 |PRETTY POOLS |NULL 566411 |2024|G01 |WH040 |A |2 |85499 |94601 |SUNSET STORAGE |2023 Income 566412 |2024|G01 |WH060 |C |1 |25740 |25740 | |2022 PROFORMA 566436 |2024|G01 |FL020 |A |2 |54312 |56081 | |NULL 566491 |2024|S05 |MF006 |A |2 |11004 |8373 |GREENLEE HEIGHTS |2023 INCOME/EXP 566496 |2024|S05 |RE040 |A |1 |2958 |2958 | |pro, 566497 |2024|G01 |SC045 |A |2 |24000 |24000 |VILLAGE AT CROSS ROADS |2023 I/E 566498 |2024|G01 |SC045 |A |2 |24000 |24000 |VILLAGE AT CROSS ROADS |2023 I/E 566501 |2024|S09 |AA001 |A |1 |169350 |169350 | |2016 proforma. 266 RV indoor storage Lease for approx $350 month. Plus Rv sales & RV Service, 566504 |2024|S14 |WH060 |B |1 |5000 |5000 | |proforma from mls prior to sale, 566717 |2024|G01 |MF001 |A |1 |493492 |409844 |NEXUS LAKESIDE PH 1 |2023 INCOME DATA. 2021 SALE.. ACCOUNTS 567435, 683609, 566717, 753478, and 581211 RETAIL POTION ON MODEL F 567435 |2024|G01 |MF001 |A |1 |493492 |409844 |NEXUS LAKESIDE PH 1 |2023 INCOME DATA. 2021 SALE.. ACCOUNTS 567435, 683609, 566717, 753478, and 581211 RETAIL POTION ON MODEL F 568172 |2024|G01 |WH015 |A |3 |351792 |352431 | |2022 INCOME. LAND & CONCRETE OVERLAPPING WITH TARRANT COUNTY, RENT ONLY 568173 |2024|G01 |WH015 |A |2 |231660 |231754 | |2022 INCOME. OVERLAP WITH TARRANT APPRAISAL. 25% OF BUILDING IS IN TARRANT COUNTY. 568179 |2024|G01 |WH015 |B |4 |378200 |373020 | |2023 INCOME, 568181 |2024|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 |2024|G01 |SC045 |A |1 |12584 |11742 |KNOCKOUT SPORTS BAR & HIBACHI GRILL |2022 INCOME. Stepped value. Should proabaly be an sc045. 568301 |2024|S05 |RE035 |A |1 |12838 |12838 | |, 568311 |2024|G01 |SC020 |A |3 |101100 |100577 |WESTSIDE MARKET |2023 INCOME. 579654 |2024|S09 |AA001 |B |1 |12000 |12000 |FORENSICS |2019 income, 579666 |2024|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 |2024|S11 |RE030 |A |1 |7524 |7524 | |pro, 579923 |2024|S11 |FL020 |B |1 |3000 |3000 | |, 579926 |2024|S05 |MF025 |B2 |4 |7902 |7902 | |2016 PROFORMA, REFERENCE ONLY 579927 |2024|S05 |MF025 |B2 |4 |7902 |7902 | |2016 PROFORMA, REFERENCE ONLY 579928 |2024|S05 |MF025 |B2 |4 |7902 |7902 | |2016 PROFORMA, REFERENCE ONLY 579937 |2024|S09 |RE090 |A |1 |103900 |103180 | |2018 proforma, 579938 |2024|S09 |RE055 |B |1 |45657 |44817 | |2018 proforma. 9,000 sq ft is showroom retail, 36,657 sqft factory/storage, 579939 |2024|G01 |SC020 |B |2 |94559 |86176 |ORCHARD VILLAGE |2023 INCOME/EXP. Winco worked by other agent, on 579937 580262 |2024|G01 |MF001 |A |3 |263332 |195145 |THE DISTRICT AT HIGHLAND VILLAGE |NULL 580263 |2024|G01 |MF001 |A |3 |263332 |195145 |THE DISTRICT AT HIGHLAND VILLAGE |NULL 580264 |2024|G01 |MF001 |A |3 |263332 |195145 |THE DISTRICT AT HIGHLAND VILLAGE |NULL 580266 |2024|G01 |MF001 |A |3 |263332 |195145 |THE DISTRICT AT HIGHLAND VILLAGE |NULL 580267 |2024|G01 |MF001 |A |3 |263332 |195145 |THE DISTRICT AT HIGHLAND VILLAGE |NULL 580328 |2024|G01 |SC045 |A |3 |21780 |21391 |STRIP CENTER |2023 RENT ROLL. NO EXPENSES 580338 |2024|S10 |RE055 |A |1 |9966 |9966 |LEGACY DANCE CENTER |2019 proforma, adjacent lease at $24 NNN for 5,200 sq ft 580421 |2024|S10 |RE055 |A |1 |8250 |8250 |TEXAS LEATHER INTERIORS |2018 proforma. Owner Occupied, 580938 |2024|G01 |MF001 |A |2 |388983 |329040 |GARDENS OF DENTON |2023 INCOME 580939 |2024|S09 |RE030 |A |1 |8978 |8978 |KD COLLEGE PREP |, 580940 |2024|S09 |RE030 |A |1 |8202 |8455 |THE GODDARD SCHOOL |pro, 581198 |2024|S09 |OF001 |B |2 |1119 |1119 | |2015 pro, 581199 |2024|S09 |OF001 |B |1 |1119 |1119 | |, 581200 |2024|S09 |OF001 |B |2 |1119 |1119 | |2015 pro, 581201 |2024|S09 |OF001 |B |2 |1119 |1119 | |2019 PRO $18/NNN, 581202 |2024|S09 |OF001 |B |2 |1119 |1119 | |2019 pro $18/NNN, 581203 |2024|S09 |OF001 |B |2 |1119 |1119 | |2015 pro, 581204 |2024|S10 |OF001 |B |2 |3630 |3630 |NORTH TEXAS SPINAL |2024 PROFORMA 581207 |2024|G01 |SC015 |A |1 |35978 |36113 |THE SHOPS AT LAKESIDE |2019 INCOME, 581208 |2024|G01 |SC015 |A |1 |35978 |36113 |THE SHOPS AT LAKESIDE |2019 INCOME, 581209 |2024|G01 |SC015 |A |1 |35978 |36113 |THE SHOPS AT LAKESIDE |2019 INCOME, 581210 |2024|G01 |SC015 |A |1 |35978 |36113 |THE SHOPS AT LAKESIDE |2019 INCOME, 581211 |2024|G01 |MF001 |A |1 |493492 |409844 |NEXUS LAKESIDE PH 1 |2023 INCOME DATA. 2021 SALE.. ACCOUNTS 567435, 683609, 566717, 753478, and 581211 RETAIL POTION ON MODEL F 581222 |2024|G01 |SC045 |A |4 |12113 |10500 |MARKETPLACE WEST HIGHLAND VILLAGE |2024-2023 RR, I/E provided. 2022 income 581618 |2024|S10 |RE050 |A |1 |18800 |18100 |CALLOWAY'S |, 582510 |2024|G01 |MF021 |C |3 |3429 |22 |CLEAR CREEK RV |CLEAR CREEK RV PARK, 22 SPACES, 2/4/21 Rents are $450/Mo per website 582511 |2024|G01 |SC045 |A |1 |8796 |8796 |RESTAURANT STRIP |2024 PROFORMA 582512 |2024|G01 |SC045 |A |1 |5019 |5019 |FRISCO MARKET CENTER |2023 INCOME/EXP 582513 |2024|S09 |SE030 |A |1 |34881 |34880 |L A FITNESS |2018 income, 582518 |2024|S05 |RE040 |A |1 |2156 |2156 |TACO BELL |pro, 582528 |2024|S11 |RE070 |A |1 |8568 |8568 |FORMERLY MATTS REST |2018 Income proforma, 582533 |2024|C02 |RE055 |A |1 |16568 |16568 |ALDI |2017 proforma, 582535 |2024|G01 |WH040 |C |4 |2716 |2716 | |2023 - 3 UNITS UNRENTABLE. 582538 |2024|G01 |WH060 |A |1 |31700 |39500 | |2023 Income. Owner occupies 17,500/SF has one other tennant occupying remaining SF 582545 |2024|G01 |FL020 |A |1 |116331 |121578 |CASCADES |2023 I/E + RR 582588 |2024|S09 |OF001 |A |1 |28598 |30853 |CONDOS |2022 INCOME/EXP. 582589 |2024|S09 |OF001 |A |1 |1567 |1567 | |2015 pro, 582591 |2024|S09 |OF001 |A |1 |3037 |3037 | |2019 PROFORMA. OWNER OCCUPIED, WORKED WITH 582591 (CONTIG OFFICE SPACE)., 582982 |2024|G01 |SC045 |C |1 |14400 |14123 |HILLTOP CORNER |2023 INCOME / EXPENSE. LESS VAC THAN IN PAST. INCOME UP. NO SF ON RR. 582983 |2024|G01 |WH040 |A |2 |101140 |75260 | |2023 PRO FORMA. NO INCOME OR RR. 582985 |2024|G01 |MF001 |B1 |2 |559657 |467685 |BELLE MADERA II APTS |2023 INCOME/EXP 582989 |2024|S11 |OF010 |B |1 |3668 |3668 | |PROFORMA, 583020 |2024|C02 |RE030 |A |1 |14480 |14480 |Kids R Kids |pro, 583051 |2024|S05 |RE001 |A |1 |44559 |39599 |American Eagle Harley Davidson |2013 proforma-owner occ, 583052 |2024|G01 |FL020 |A |1 |105945 |101470 | |2023 RR + I/E 583053 |2024|G01 |FL020 |A |3 |98329 |98830 | |ONE BUILDING IS FLEX. ONE IS WAREHOUSE, actual rent $7.43/ft 583064 |2024|G01 |SC045 |A |2 |7226 |7165 |SHOPS AT WATERSTONE |2023 INCOME, 583065 |2024|G01 |FL020 |B |1 |25000 |25000 | |2018 INcomerent roll only, 583088 |2024|S05 |RE025 |B |1 |3608 |3608 | |2019 proforma, 583089 |2024|G01 |WH040 |C |3 |11161 |11161 | |, 583093 |2024|S05 |RE070 |A |1 |2337 |2337 |CAFE DULUX |2013 PROFORMA, 583094 |2024|S05 |OF020 |A |1 |11711 |11711 | |2023 Income 583097 |2024|S05 |OF010 |A |1 |5260 |5260 | |2019 proforma owner occupied, 2013 Adjust Land to Building ratio to Market is 4:1-6:1 583098 |2024|S05 |OF001 |A |2 |6068 |6068 | |, 583099 |2024|S05 |RE010 |A |1 |2316 |2316 |MEMBERS CHOICE FEDERAL CREDIT UNION |2015 pro, 583517 |2024|C02 |RE005 |B |1 |6098 |6098 |FIRESTONE |, 583638 |2024|G01 |SC045 |B |1 |8562 |8186 |STRIP CENTER |2023 INCOME/ RENT ROLL ONLY. 3600 SF VACANT (44%) 583702 |2024|G01 |SC045 |A |2 |5266 |4948 |STRIP CENTER |2023 INCOME / RR 583704 |2024|G01 |SC045 |A |2 |14992 |14427 |STRIP CENTER |2023 INCOME 583709 |2024|S10 |RE070 |A |1 |4992 |4992 |IHOP |2015 pro, 583722 |2024|S05 |MF005 |A |2 |398604 |420684 |Forum at Denton Station Apts |2024-2023 rent roll, I/E provided. 2022 INC/EXP 583733 |2024|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 |2024|G01 |SC045 |A |3 |15100 |14680 |VILLAGE AT CROSSROADS |2022 INC/EXP 583743 |2024|S05 |RE025 |A |1 |4495 |4495 | |2017 proforma, 583744 |2024|G01 |WH060 |B |1 |15600 |15600 | |2024 PROFORMA 583751 |2024|S09 |RE010 |A |1 |4400 |4400 |BANK OF AMERICA |, 583752 |2024|S09 |RE010 |A |1 |3844 |3844 |COMERICA BANK |2018, 583753 |2024|S09 |HC005 |A |1 |14237 |14076 | |2015 Proforma, 583757 |2024|S09 |SC010 |A |1 |184840 |184840 |SUPER TARGET |, 583762 |2024|G01 |WH015 |A |2 |153675 |153675 |SPEARS MANUFACTURING |Owner Occ- Sing tenant 583774 |2024|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 |2024|C02 |SE020 |A |1 |13420 |18 | |, 583816 |2024|S09 |OF020 |A |1 |5838 |5838 | |16 Proforma-owner occ, 583818 |2024|S09 |RE030 |A |1 |5660 |5660 |DKH ACADEMY |, 583822 |2024|S05 |WH060 |B |1 |40000 |40000 | |2011 INCOME, 583825 |2024|S05 |WH060 |B |1 |50000 |50000 | |2012 INCOME, 583827 |2024|G01 |OF025 |A |2 |38160 |38160 |PIE FIVE |2023 PROFORMA. MOSTLY OWNER OCC. SEE DIRECT CAP 583828 |2024|G01 |WH035 |A |2 |102405 |102405 |YUMI ICE CREAM |THIS PROPERTY IS 100% OCCUPIED AND OF THAT IT IS 98% COLD STORAGE. 583829 |2024|S10 |RE025 |B |1 |3050 |3050 |7 Eleven |2018 PROFORMA, 583880 |2024|G01 |SC045 |B |1 |15275 |15226 |VISTA RIDGE |2018 income, 584755 |2024|G01 |FL001 |B |2 |111324 |106596 | |NULL 584883 |2024|S09 |FL010 |A |1 |60049 |60049 |VISON PROCESS CONTROL |2014 PROFORMA-OWNER OCC, 584897 |2024|G01 |MF020 |B |1 |5659 |54 |AMERICAN DREAM VACATIONS RV PARK & STORAGE |NULL 584909 |2024|G01 |MF001 |B1 |3 |578457 |579541 |MANSIONS AT SUNSET RIDGE APTS |2023 INCOME 584953 |2024|C02 |RE025 |B |1 |1526 |950 | |, 584956 |2024|S05 |MF002 |A |4 |17578 |18140 |THE TALON APTS |2019 proforma, 584973 |2024|S05 |RE030 |A |1 |15178 |15178 |PREMIER ACADEMY DAYCARE |2019 Proforma, 584975 |2024|S05 |RE090 |A |1 |83242 |83242 |KROGER |2014 proforma, 584976 |2024|G01 |SC045 |A |4 |28477 |28132 |HICKORY CREEK PLAZA |2023 Income. 584978 |2024|S05 |RE010 |A |1 |4556 |4556 |CHASE BANK |, 584979 |2024|S05 |RE010 |A |1 |4005 |4005 |WELLS FARGO BANK |, 584985 |2024|S05 |RE035 |A |1 |14708 |14708 |WALGREENS |2013 PROFORMA, 584988 |2024|G01 |SC045 |A |3 |32120 |31548 |LEGACY CROSSING |2023 RR $21.66 SF + 9.10 NNN 584989 |2024|S10 |RE040 |A |1 |2454 |2454 |JACK IN THE BOX |2017 Proforma, 584996 |2024|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 |2024|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 |2024|G01 |WH040 |C |4 |42480 |41680 |CHISOM RD BOAT & RV STORAGE |2019 Market proforma, 585188 |2024|S05 |OF010 |A |1 |16721 |12289 | |2 buildings partial complete for 2017. Building 3 not there, 585189 |2024|G01 |SC045 |B |1 |20362 |19253 |MARKET SQUARE AT UNICORN LAKE |2023 PRO FORMA 585205 |2024|S10 |OF001 |B |2 |2064 |2064 | |2015 proforma, 585206 |2024|S10 |OF001 |B |2 |2180 |2180 |ALPHA PRIMARY CLINIC |2015 Pro, 585224 |2024|C02 |RE040 |B |1 |3582 |3582 |TACO CABANA |2016 Proforma, 585225 |2024|G01 |MF001 |A |1 |455026 |305026 |WYLDER SQUARE APARTMENTS |NULL 585226 |2024|G01 |SC045 |A |2 |10462 |10219 |FAST FOOD STRIP |2023 Income 585227 |2024|S10 |RE010 |A |1 |4338 |4338 |VIEWPOINT BANK |2015 PROFORMA, 585228 |2024|S10 |RE040 |A |1 |3723 |3723 |DAIRY QUEEN |2018 INCOME, 2013 Lease $44.13 sqft 585231 |2024|G01 |WH015 |A |3 |505134 |506410 |WAREHOSUE |2022 INCOME 611125 |2024|G01 |SC030 |A |1 |226818 |233345 |ROBERTSON'S CREEK |2023 INC/EXP OTHER INCOME IS BELK LAND LEASE, 611126 |2024|G01 |SC045 |A |1 |6371 |6460 |STRIP CENTER |2022 INCOME 611132 |2024|G01 |SC045 |B |1 |27540 |26578 |STRIP CENTER |2023 INCOME 611133 |2024|G01 |MF001 |A |3 |312926 |289373 |Crest Manor Apts Ph 2 |2023 INCOME 611134 |2024|G01 |SC045 |B |1 |27540 |26578 |STRIP CENTER |2023 INCOME 611214 |2024|G01 |SC045 |A |2 |11674 |11909 |CROSS TIMBERS VILLAGE |2022 INCOME 611215 |2024|S09 |RE090 |A |1 |59285 |59285 | |2017 PROFORMA, 611217 |2024|S09 |RE010 |A |1 |4152 |4152 |CHASE BANK |2015 pro, 611218 |2024|G01 |SC045 |A |2 |19544 |19333 |CROSS TIMBERS VILLAGE |2023 INCOME 611219 |2024|G01 |SC045 |A |2 |19544 |19333 |CROSS TIMBERS VILLAGE |2023 INCOME 611220 |2024|S09 |RE035 |A |1 |15048 |15048 |WALGREENS |, 611221 |2024|S09 |RE010 |A |1 |4118 |4118 | |, 611273 |2024|S05 |MF025 |C |4 |2992 |2992 |4-PLEX |09 income, 611309 |2024|G01 |WH040 |A |1 |85700 |74665 |JTX STORAGE |NULL 611612 |2024|S05 |RE010 |A |1 |33658 |30361 |TEXAS REGIONAL BANK |2023 I/E PROVIDED. 2022 RENT ROLL 611876 |2024|G01 |RE085 |C |1 |4698 |4698 | |NULL 611877 |2024|S14 |RE085 |C |1 |6264 |3132 | |1st floor rentable.. 2nd floor unhabitable. tenants vacating property 6/2012, 611901 |2024|G01 |FL020 |A |1 |6328 |7214 |BEYOND DIGITAL |2022 PROFORMA 611902 |2024|G01 |FL020 |A |1 |5560 |5560 | |2022 COSTAR ASKING $20SF NNN 611903 |2024|G01 |FL020 |A |1 |3991 |3991 | |ONLY 25% WAREHOUSE, 611904 |2024|C02 |FL001 |A |1 |3024 |3024 |BEYOND DIGITAL |2023 PROFORMA COSTAR RENT 611914 |2024|G01 |SC045 |B |1 |10453 |10330 |COLONY CROSSING |2023 INCOME / EXPENSE 611915 |2024|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 |2024|S05 |WH060 |B |1 |45920 |46000 | |2023 INCOME, Rent roll only 611969 |2024|S09 |RE005 |A |1 |4889 |4889 |CHRISTIAN BROTHERS AUTO |, 612923 |2024|G01 |FL020 |C |1 |19000 |19000 |Tool Traders |2024 PROFORMA. 2018 - 18,000SF LEASED AT $6/SF REMAINING 1,000SF OWNER OCCUPIED 612996 |2024|S14 |RE085 |C |1 |2610 |4698 |MOMS HOME COOKING |2019 Income. Restaurant, 613001 |2024|S14 |RE085 |C |1 |2088 |4698 |SHORT FREDS PIZZA |2012 Proforma, 613010 |2024|S14 |RE085 |B |1 |1305 |1305 |RUBY JEAN |2018 proforma, 613348 |2024|S10 |OF001 |A |2 |3299 |3299 | |2016 actual income, 613349 |2024|S10 |OF001 |A |2 |3424 |3424 |MAPLE TREE DENISTRY |2015 pro. Still has 1,100 sq ft shell space, 613350 |2024|S10 |OF001 |A |2 |9145 |9945 | |2019 proforma, 613351 |2024|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 |2024|S05 |OF001 |A |2 |4341 |4341 | |2019 Income, 613358 |2024|S05 |RE030 |A |1 |7772 |7772 |Kids Corral |PRIVATELY OWNED BLDG, 613359 |2024|G01 |WH015 |A |1 |82000 |82130 | |2022 INCOME/EXP 613360 |2024|G01 |WH015 |A |1 |80350 |81634 |DIESEL DISPLAYS |2022 INC, 613362 |2024|G01 |MF001 |A |2 |297932 |297461 |RESIDENCES AT THE COLLECTION |2023 INCOME/EXP 613366 |2024|G01 |WH015 |B |4 |378200 |373020 | |2023 INCOME, 613367 |2024|G01 |WH015 |B |4 |378200 |373020 | |2023 INCOME, 613368 |2024|G01 |WH015 |B |4 |378200 |373020 | |2023 INCOME, 613369 |2024|G01 |WH015 |B |4 |378200 |373020 | |2023 INCOME, 613370 |2024|G01 |WH015 |B |4 |378200 |373020 | |2023 INCOME, 613371 |2024|G01 |WH015 |B |4 |378200 |373020 | |2023 INCOME, 613372 |2024|G01 |WH015 |B |4 |378200 |373020 | |2023 INCOME, 613373 |2024|G01 |WH015 |B |4 |378200 |373020 | |2023 INCOME, 613381 |2024|S14 |RE010 |B |1 |7356 |7356 |FIRST UNITED BANK |, 613420 |2024|S14 |OF010 |B |1 |0 |4900 | |2022 Income 613601 |2024|G01 |WH015 |A |4 |961306 |950784 |BENJAMIN MOORE/DHL |2023 INCOME & EXP 613602 |2024|G01 |FL001 |A |2 |147074 |147562 | |2023 INCOME/EXP 613631 |2024|G01 |SC045 |B |1 |18043 |17863 |COLONY COURT |2023 INCOME. 613632 |2024|G01 |WH040 |A |2 |93341 |70680 |PUBLIC STORAGE |2023 INCOME/EXP 613701 |2024|G01 |MF001 |B1 |2 |277210 |277210 |VICTORIA VILLAGE |2022 P/L 613725 |2024|S05 |AA001 |A |1 |12208 |12208 |RENTAL ONE |2017 PROFORMA, 613761 |2024|S05 |RE006 |A |1 |4200 |5120 | |, 613764 |2024|G01 |SC045 |A |3 |9700 |10384 |STRIP CENTER |2023 Income 613862 |2024|S14 |MF002 |B |2 |20403 |19522 |MAGNOLIA CROSSING TOWNHOMES |2023 INCOME. 2024 PROFORMA BASED ON RENTS. 16 UNITS, AVG UNIT SIZE 1,220 SQ FT. 613863 |2024|S14 |MF002 |B |2 |20403 |19522 |MAGNOLIA CROSSING TOWNHOMES |2023 INCOME. 2024 PROFORMA BASED ON RENTS. 16 UNITS, AVG UNIT SIZE 1,220 SQ FT. 613966 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613967 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613968 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613970 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613971 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613972 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613973 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613974 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613975 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613977 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613978 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613979 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613980 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613982 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613983 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613984 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613985 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613986 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613987 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613988 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613989 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613990 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613991 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613992 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613993 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613994 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613995 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613996 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613997 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 613999 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 614000 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 614001 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 614002 |2024|G01 |MF003 |B |4 |87776 |87412 | |2023 income- Atypical Property 33 Duplex Units, Expenses low. Adjusted up to MF002 Range. 614006 |2024|S10 |RE035 |A |1 |14588 |14588 |WALGREENS |2013 PROFORMA, 614015 |2024|G01 |SC030 |A |1 |232665 |232438 |LEWISVILLE TOWNE CROSSING |2023 INC/EXP 614310 |2024|S05 |OF010 |A |1 |82094 |70609 | |2022 PROFORMA. 614319 |2024|G01 |SC045 |B |3 |5900 |5900 |STRIP CENTER |2016 PROFORMA, 614322 |2024|G01 |OF010 |A |1 |18810 |18810 |MOB #4 |2022 PROFROMA 614323 |2024|S05 |OF010 |B |1 |38222 |38094 | |, 614542 |2024|G01 |SC020 |A |1 |105762 |105762 |ELDORADO MARKET PLACE |2023 RENT ROLL INCLUDED PETSMART/MARKET STREET/RAISING CASES - REMOVED FROM RR 614543 |2024|S10 |RE040 |A |1 |3287 |3287 |RAISING CANES |, 614545 |2024|G01 |SC020 |A |1 |105762 |105762 |ELDORADO MARKET PLACE |2023 RENT ROLL INCLUDED PETSMART/MARKET STREET/RAISING CASES - REMOVED FROM RR 614551 |2024|S10 |RE010 |A |1 |4413 |4413 |CHASE BANK |, 614567 |2024|S08 |RE025 |A |1 |4940 |4940 |Quick Trip |, 614816 |2024|S10 |OF020 |A |1 |4814 |4814 |LITTLE ELM EYE CARE |2024 PROFORMA SEE 523571 618923 |2024|S05 |RE010 |A |1 |4130 |4130 |FIRST UNITED BANK |, 618925 |2024|S05 |SC010 |A |1 |138541 |138541 |SAM'S CLUB |, 619070 |2024|C03 |SP010 |A |1 |76336 |367 |HIDDEN CREEK MARINA |2011 Income proforma. 367 slips, 619314 |2024|C02 |RE005 |A |1 |4650 |4650 |CHRISTIAN BROTHERS |2015 pro, 619315 |2024|C02 |RE070 |A |1 |6562 |6562 |QUAKER STEAK & LUBE |2019 proforma, 619323 |2024|C02 |AA001 |B |1 |52827 |47263 |Trinity Plaza MOB 3 |2023 RENT ROLL + INCOME. HISTORICAL HIGH VACANCY. ANNUALIZED EXP. RECOVERY. 2023 DETAIL NOT PROVIDED. $8.00 FT LAND. 619469 |2024|G01 |MF015 |A |3 |117943 |117840 |EVERGREEN AT MORNINGSTAR APTS |2023 INCOME/EXP. CHODO. SENIOR LIVING - LOW INCOME 40 YEAR RESTRICTION, 619796 |2024|S05 |OF001 |A |2 |4908 |4908 | |2016 Proforma, 619797 |2024|S05 |OF001 |A |2 |5843 |5843 | |2019 PROFORMA, 619798 |2024|S05 |OF001 |A |2 |1473 |1473 | |2019 proforma - owner occ, 619799 |2024|S05 |OF001 |A |2 |4126 |4126 | |2023 Income/Expense 619800 |2024|S05 |OF001 |A |2 |2725 |2725 | |2015 pro, 619801 |2024|S05 |OF001 |A |2 |2725 |2725 | |2015 pro, 619887 |2024|S10 |OF001 |B |2 |1689 |1689 | |, 619888 |2024|S10 |OF001 |B |2 |2117 |2117 | |2015 pro, 619889 |2024|S10 |OF001 |B |2 |1176 |1176 | |2015 pro, 619922 |2024|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 |2024|S09 |OF010 |A |1 |7293 |7021 | |Proforma. Excess land, 619924 |2024|S09 |RE010 |A |1 |3222 |3222 |DATCU |2015 Proforma, 619927 |2024|S05 |RE070 |A |1 |7249 |7249 |RED LOBSTER |2018 proforma, 620332 |2024|C02 |RE025 |A |1 |4997 |5832 |Race Trac |, 620447 |2024|C02 |RE010 |A |1 |5460 |5460 |CAPITOL ONE |2019, 620448 |2024|C02 |RE040 |A |1 |4080 |4080 |Starbucks |, 620449 |2024|C02 |RE040 |A |1 |3056 |3056 |WHATABURGER |Land Account 620449, 620451 |2024|C02 |RE070 |A |1 |5132 |5132 |APPLEBEES |2015 Proforma, 620677 |2024|S09 |OF001 |B |2 |1304 |1304 | |2017 pro, 620749 |2024|S09 |RE025 |A |1 |4884 |4884 |Quiktrip |, 621138 |2024|G01 |WH040 |B |4 |129552 |214380 |ADVANTAGE BOAT & RV FRISCO |2023 INCOME TOTAL NRA = 214,380 SF. UNCOVERED PARKING = 43,440 SF FOR PID# 621138 & 37,540 SF FOR PID# 1008420. NO EXPENSES. RR ONLY 621205 |2024|S11 |WH015 |A |1 |673920 |672678 |SPEEDWAY DC |2011 PROFORMA. PROPERTY HAS NEVER BEEN OCCUPIED. SOLD 10/2011, 621416 |2024|C02 |RE005 |B |1 |7320 |7320 |CARROLLTON MUFFLER |NULL 621417 |2024|G01 |FL020 |A |1 |18370 |18370 |ATMOS |NULL 621423 |2024|G01 |MF001 |B1 |2 |344890 |344820 |LEBANON RIDGE APTS |2023 INC/EXP 621478 |2024|S10 |RE055 |A |1 |14395 |14395 |CALIBER COLLISON |2019 income, 621481 |2024|G01 |WH040 |A |2 |80401 |64388 |STONEBROOK STORAGE CENTER |2023 INCOME/EXP 621485 |2024|S10 |RE100 |A |1 |5426 |5426 |PHILLIPS CREEK VETERNARY CLINIC |2019 proforma, 621486 |2024|S10 |RE005 |A |1 |4734 |4734 |CHRISTIAN BROTHERS |, 621487 |2024|S10 |RE040 |A |1 |3254 |3254 | |, 621492 |2024|S09 |WH060 |B |1 |43790 |41554 | |2017 proforma-OWNER OCC, 1 BLDG OFFICE/1 WHSE 621493 |2024|G01 |FL020 |A |1 |23814 |23814 |NATIONAL SWITCHGEAR |2022 Market Proforma-owner occ, 621582 |2024|S09 |RE025 |A |1 |4884 |4884 |Quick Trip |, 621964 |2024|S05 |RE035 |A |1 |14722 |14722 |WALGREENS |2013 PROFORMA, 622338 |2024|G01 |FL020 |A |1 |23223 |20820 | |2023 PROFORMA 622357 |2024|S09 |OF020 |B |1 |1750 |1750 | |, 622364 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622365 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622366 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622367 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622368 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622369 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622370 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622371 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622372 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622373 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622374 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622375 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622376 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622377 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622378 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622379 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622380 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622381 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622382 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622383 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622384 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622385 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622386 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622387 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622390 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622391 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622392 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622393 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622394 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622395 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622402 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622403 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622404 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622405 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622406 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622407 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622408 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622409 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622410 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622411 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622412 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622413 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622414 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622415 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622416 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622417 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622418 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622419 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622420 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622421 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622422 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622423 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622424 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622425 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622426 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622427 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622428 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622429 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622430 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622431 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 622432 |2024|S11 |OF020 |B |1 |23537 |23537 | |2022 Proforma, 622480 |2024|S05 |HC015 |A |1 |12502 |12502 |AMBULATORY SURGERY |2017 Proforma, 622570 |2024|S09 |OF001 |A |2 |3311 |3311 | |2015 pro, 622571 |2024|S09 |OF001 |A |1 |2894 |2894 | |, 622645 |2024|G01 |FL020 |A |1 |29974 |29808 | |2023 INCOME. 622646 |2024|S08 |RE030 |A |1 |28780 |14390 |CHILDREN'S COURTYARD |2018 proforma, 622647 |2024|S08 |RE030 |A |1 |28780 |14390 |CHILDREN'S COURTYARD |2018 proforma, 622653 |2024|S05 |OF020 |A |1 |7056 |7056 | |, 622654 |2024|S05 |OF020 |A |1 |9624 |9624 | |, 622658 |2024|S05 |OF020 |B |1 |4424 |4088 | |Excess Land, 622780 |2024|C02 |RE025 |A |1 |5590 |5306 |Race Trac |, 622783 |2024|S05 |RE055 |A |1 |7560 |7560 | |2017 proforma, 622784 |2024|S05 |HC010 |A |1 |25581 |25581 |AUTUMN LEAVES DENTON |2016 INCOME, 623239 |2024|S05 |MF002 |A |2 |19296 |16910 |CITY PLACE APTS |2023 INCOME NO EXP. 623316 |2024|G01 |MF001 |A |3 |220822 |153819 |LAKEVIEW POINTE |2023 INCOME 623323 |2024|G01 |RE030 |A |1 |8390 |8500 |Kiddie Academy |NULL 623324 |2024|C02 |AA001 |A |1 |50573 |50573 | |2016 PRFORMA, 4/16 XCL SHOWS 3223 VAC @ $18 NNN 623328 |2024|S05 |WH060 |B |1 |234375 |78000 | |2014 INCOME, 623345 |2024|S10 |RE025 |A |1 |5928 |5928 |RACTRAC |, 623350 |2024|S10 |RE030 |A |1 |10609 |10609 |CREATIVE MINDS |2018 Proforma, 623408 |2024|S10 |HC005 |A |1 |7288 |7288 |FIRST CHOICE EMERGENCY ROOM |2018 PROFORMA, 623546 |2024|S10 |HC005 |A |1 |25108 |24378 |ELITE CARE |2023 I/E 623582 |2024|S09 |RE025 |A |1 |6156 |6156 |Race Trac |, 623855 |2024|G01 |MF001 |A |2 |291446 |296160 |PROVENZA AT WINDHAVEN |2023 INCOME/EXP 624079 |2024|C02 |RE070 |A |1 |4037 |4037 |MI DIA |2018 Income Proforma, 624343 |2024|G01 |AA001 |C |1 |8487 |8487 | |NULL 624359 |2024|G01 |WH040 |A |2 |131876 |114959 |PUBLIC STORAGE |2023 Income. 624360 |2024|S10 |RE100 |A |1 |5940 |5940 |LEGACY DOG RESORT |, 624361 |2024|G01 |WH060 |B |1 |56901 |55575 |ARCONIC |2023 I/E 624362 |2024|S05 |RE005 |A |1 |20520 |20520 |Inland Trucks |2018 Proforma, 624364 |2024|G01 |SC045 |A |2 |8896 |7946 |CORNER STORE |2017 Proforma, 624395 |2024|C02 |RE055 |B |1 |17085 |17085 |JUST FITNESS |, 624396 |2024|G01 |SC045 |B |1 |36240 |36092 |HEBRON HEIGHTS |2023 INCOME/EXP 624397 |2024|G01 |SC045 |A |3 |10000 |9807 |HEBRON HEIGHTS CENTER |2023 INCOME 624403 |2024|C02 |AA001 |A |1 |8352 |8352 |FIRESTONE |2017 proforma, 624405 |2024|G01 |MF001 |A |1 |299971 |319512 |BELL FRISCO AT MAIN |2023 INCOME / EXPENSE 624407 |2024|G01 |MF001 |A |2 |442053 |465850 |MANSION BY THE LAKE |2023 Income 624410 |2024|G01 |MF001 |A |2 |554780 |460529 |THE BOAT HOUSE APT |2023 INCOME STATEMENT 624413 |2024|G01 |SC045 |A |3 |17908 |17925 |STRIP CENTER |203 INCOME / RR 624443 |2024|G01 |MF001 |A |3 |206732 |206732 |URBAN SQUARE @ UNICORN LAKE |2023 RENT ROLL ONLY NO EXPENSES 624444 |2024|G01 |MF001 |A |3 |206732 |206732 |URBAN SQUARE @ UNICORN LAKE |2023 RENT ROLL ONLY NO EXPENSES 624475 |2024|G01 |WH040 |B |2 |80925 |61633 | |2022 INCOME AND EXP. INCLUDES COMMERCIAL REVENUE. 629322 |2024|G01 |WH040 |C |4 |26554 |90000 | |NULL 630573 |2024|G01 |WH015 |A |4 |1111500 |1111500 |ALLIANCE CENTER NORTH NO 2 LTD |2023 INCOME & EXP 630577 |2024|G01 |MF001 |A |1 |232111 |166464 |FRANKFORD STATION |2023 INCOME AND RENT ROLL 630580 |2024|G01 |SC045 |A |2 |14173 |14145 |STRIP CENTER |2022 income 630581 |2024|G01 |SC045 |A |2 |6202 |6202 |STRIP CENTER |2024 - MODEL. LISTED FOR SALE. $3.85M. 620.65/SF @ 6.25% CAP. MARKETED AS 3-TENANT RETAIL CENTER. 630582 |2024|S09 |RE005 |A |1 |6429 |6429 | |, 630584 |2024|G01 |WH015 |A |3 |728888 |729157 |SAM'S CLUB |2023 INCOME & EXP 630588 |2024|G01 |AA001 |A |1 |3476 |3476 |OLD TOWN MEAT MARKET |NULL 630589 |2024|S09 |RE040 |A |1 |1622 |1622 | |pro, 630595 |2024|G01 |FL020 |A |1 |10806 |10806 |JONES STREET PROPERTIES |NULL 630598 |2024|G01 |FL020 |B |1 |4706 |4706 | |2023 Market Proforma2,273 sq ft office, 2,433 space warehouse, 630600 |2024|G01 |WH060 |B |1 |25175 |25175 | |2023 I/E MULTI-TENANT WAREHOUSES 630605 |2024|S09 |RE030 |A |1 |27320 |27320 | |, 631029 |2024|G01 |WH015 |A |2 |157250 |153300 | |2022 RENT ROLL ONLY 631030 |2024|G01 |WH015 |A |3 |303200 |300505 | |2023 RENT ROLL ONLY - WH015 SALES 632615 |2024|S05 |WH060 |B |1 |72660 |72000 | |2017 proforma, 632992 |2024|S05 |RE005 |A |1 |38004 |38004 |INLAND TRUCK |2022 PROFORMA 633052 |2024|G01 |MF001 |A |2 |303962 |284121 |AVENUES AT CARROLLTON |2023 INCOME/EXP 633077 |2024|S05 |OF010 |A |1 |6540 |6540 | |2022 INCOME 633079 |2024|S11 |OF010 |A |1 |8612 |8612 | |2023 INCOME & EXP 633080 |2024|C02 |RE100 |A |1 |7616 |7070 |TROPHY CLUB ANIMAL HOSPITAL |, 633091 |2024|G01 |SC045 |A |2 |7750 |7750 |STRIP CENTER |2024- direct cap worked. 2021 PROFORMA, 633093 |2024|S10 |HC005 |A |1 |13456 |13115 |PREMIER ONE-FRISCO |2023 INCOME NO EXP 633106 |2024|S09 |AA001 |B |1 |4637 |4637 | |, 2 building on land account. adj for part of land 633118 |2024|C03 |RE055 |B |1 |12400 |12400 |DOLLAR GENERAL |2017 pro, Income $11 NNN Absolute. Sold on 6.25 cap 2014 633159 |2024|G01 |WH015 |A |3 |310588 |310296 |MOMENTUM |2023 INCOME & EXP 633184 |2024|S10 |RE035 |A |1 |13008 |13008 |CVS |, 633206 |2024|G01 |MF015 |A |4 |169130 |142530 |PALADIUM |2023 INCOME - LOW INCOME TAX CREDIT APT 633209 |2024|G01 |WH015 |A |3 |334385 |334385 |HERITAGE BAG COMPANY |2023 INCOME & EXP 633249 |2024|S11 |RE035 |A |1 |14680 |14680 |CVS PHARMACY |, 633254 |2024|G01 |SC045 |A |3 |14323 |11931 |OFFICE / RETAIL |2019 Proforma, 633637 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 633638 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 633639 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 633640 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 633641 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 633642 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 633643 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 633644 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 633645 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 633646 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 633647 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 633648 |2024|G01 |MF003 |A |5 |117243 |119748 |AUDRA HEIGHTS PH1 |2023 Rent Roll and I/E 634186 |2024|G01 |SC045 |A |2 |33093 |32294 |CASTLE HILLS MARKETPLACE STRIP |2023 INCOME/EXP 634187 |2024|S09 |RE040 |A |1 |5154 |5154 |MCDONALDS |, 634188 |2024|S09 |RE070 |A |1 |3849 |3849 |POLLO TROPICAL |2017 proforma, 634192 |2024|G01 |SC045 |A |2 |33093 |32294 |CASTLE HILLS MARKETPLACE STRIP |2023 INCOME/EXP 634193 |2024|G01 |SC045 |A |2 |33093 |32294 |CASTLE HILLS MARKETPLACE STRIP |2023 INCOME/EXP 634374 |2024|S05 |MF006 |A |1 |13273 |13200 |HICKORY STREET APTS |2023 PRO FORMA, 2018 Rent Roll Only. 634388 |2024|G01 |MF001 |A |1 |67593 |37741 |H SQUARED |2023 RENT ROLL NO EXP. 01/2024 Add Retail as other income., "Retail on ""F""income. Rent rate per www.Hsquaredapartments.com" 634481 |2024|S10 |RE030 |A |1 |21887 |21887 |LEGACY LEARING CENTER |, 634482 |2024|G01 |SC045 |A |2 |11280 |11199 |STRIP CENTER |2024 PROFORMA,2022 INCOME/EXP 634483 |2024|G01 |SC045 |A |2 |10200 |9535 |FRISCO LAKES |2023 INC/EXP. PROPERTY SOLD 12/2021 634661 |2024|S05 |OF002 |B |1 |7068 |7068 | |2019 Proforma, 634954 |2024|G01 |MF001 |A |1 |699959 |320067 |AMALFI STONEBRIAR APTS |2023 INCOME / RR 635254 |2024|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 |2024|C02 |HC005 |A |1 |4320 |4320 |MED SPRING URGENT CARE |2017 INCOME. ACTUAL RENT, ALL ELSE PROFORMA, 636175 |2024|C02 |RE005 |A |1 |6939 |6939 | |, 636437 |2024|G01 |SC045 |B |1 |10838 |10838 |STRIP CENTER |2023 proforma 636438 |2024|S09 |OF010 |A |1 |17612 |17578 | |2023 INCOME 636450 |2024|G01 |FL020 |A |1 |5988 |5988 | |2023 Market Proforma, Asking $13.50/SF NNN across street 636453 |2024|G01 |FL020 |A |1 |7156 |7156 |RAPID PWER MANAGMENT |2024 Market Proforma, 636455 |2024|G01 |MF001 |B1 |3 |442788 |442788 |DRY CREEK RANCH APTS |2023 INCOME 636497 |2024|S09 |OF020 |A |1 |12888 |12888 | |, 636951 |2024|S05 |WH060 |A |1 |10000 |10000 | |2019 pro forma- owner occ, 636959 |2024|S11 |RE040 |A |1 |3524 |3472 |DAIRY QUEEN |2019 income Proforma, 637388 |2024|G01 |MF015 |A |1 |144504 |144064 |THE LAKESHORE APTS |CHODO 2023 INCOME 20% Tax Credit, CHODO APTS PAY AN UNEXEMPTED PORTION OF THE TAXES. 637988 |2024|S11 |RE040 |A |1 |2442 |2442 |POPEYE'S |pro, 637989 |2024|S11 |RE040 |A |1 |2505 |2505 |KRISPY KREME |pro, 646749 |2024|S05 |RE010 |A |1 |4257 |4257 | |Land Account 646749, 647683 |2024|S05 |MF025 |B1 |1 |5081 |5081 | |2022 INCOME PROFORMA - DIRECT CAP. 2 PARCELS. 5 TOTAL UNITS. 647687 |2024|S05 |MF025 |B1 |1 |5081 |5081 | |2022 INCOME PROFORMA - DIRECT CAP. 2 PARCELS. 5 TOTAL UNITS. 647807 |2024|G01 |WH015 |A |3 |401600 |401600 | |2021 INC/EXP 647824 |2024|G01 |MF001 |A |2 |537274 |468189 |FLATIRON AT AUSTIN RANCH - PH VI |2023 INCOME STATEMENT / RR INCLUDE LAND ACCT 647826. 647828 |2024|C03 |RE040 |A |1 |3407 |3407 |IN N OUT BURGER |pro, 647837 |2024|S05 |OF020 |A |1 |8920 |8920 | |2018 income, 647895 |2024|G01 |WH015 |A |2 |105004 |105004 |SECONDS & SURPLUS/TOYOTA |2019 Market Proforma, 647896 |2024|G01 |FL001 |A |3 |315579 |315578 | |2024 PROFORMA WITH ACTUAL RENT. NO EXP DETAIL PROVIDED. 647912 |2024|S05 |RE005 |B |1 |4000 |4000 | |, 647913 |2024|G01 |SC045 |B |1 |16992 |15550 |STRIP CENTER |2023 RR / P&L PROVIDED. 647947 |2024|S09 |SE040 |A |1 |45721 |45721 | |2017. 11 screens, 647948 |2024|G01 |SC015 |A |1 |35978 |36113 |THE SHOPS AT LAKESIDE |2019 INCOME, 647959 |2024|S05 |SC005 |A |1 |134805 |130380 |DILLARDS |, 647960 |2024|S05 |SC035 |B |1 |403327 |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 |2024|S10 |AA001 |A |1 |19434 |19434 |TIMBER RIDGE MONTESSORI |, 647974 |2024|G01 |SC045 |A |1 |3915 |3915 |RESTAURANT STRIP |2021 INCOME, 647977 |2024|G01 |WH040 |B |3 |152327 |200591 |ARGYLE STORAGE CO. |2023 Income. Includes accounts 647976 and 65600 647978 |2024|G01 |FL020 |A |2 |60049 |60049 |VINSON PROCESSING CONTROLS |2023 PROFORMA. SEE DIRECT CAP 647981 |2024|G01 |FL001 |A |1 |73076 |73076 |THE COVER STORE |2023 OWNER OCCUPIED - INCOME PROFORMA 647985 |2024|G01 |SC045 |A |1 |14051 |14051 |THE OASIS |2023 RENT ROLL ONLY - AGENT STATES IT WAS A BULK PURCHASE WITH COLLIN AND DALLAS 647986 |2024|S05 |AA001 |B |1 |24507 |21946 | |2019 proforma, 647987 |2024|G01 |SC045 |A |2 |7010 |7010 |RETAIL STRIP W/CSTORE |NULL 648032 |2024|G01 |SC045 |A |2 |25111 |23057 |STRIP CENTER |2023 INCOME/ RENT ROLL 648033 |2024|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 |2024|S10 |RE005 |A |1 |4872 |4872 |MEINEKE CARE CARE |, 648040 |2024|S05 |RE006 |A |1 |2760 |2760 |Johns Easy Lube |, 648047 |2024|G01 |SC045 |A |2 |68441 |67543 |VILLAGE AT 121 |2022 INCOME/EXP. 648048 |2024|G01 |SC045 |A |2 |68441 |67543 |VILLAGE AT 121 |2022 INCOME/EXP. 648066 |2024|G01 |SC045 |A |4 |15450 |15195 |TEASLEY RETAIL CENTER |2023 INCOME ONLY NO EXP. 648074 |2024|S09 |OF015 |B |1 |16890 |16415 | |2024 PROFORMA. 23 Units Total ( 14 executive suite total 3,453 sq ft). NRA 16,214 sqft. Common area 201 sq ft, 648075 |2024|S09 |OF015 |B |1 |16890 |16415 | |2024 PROFORMA. 23 Units Total ( 14 executive suite total 3,453 sq ft). NRA 16,214 sqft. Common area 201 sq ft, 648076 |2024|S09 |OF015 |B |1 |16890 |16415 | |2024 PROFORMA. 23 Units Total ( 14 executive suite total 3,453 sq ft). NRA 16,214 sqft. Common area 201 sq ft, 648141 |2024|G01 |SC020 |B |1 |63853 |62726 |THE PINES OF FLOWER MOUND |2023 INCOME 648143 |2024|G01 |SC020 |B |1 |63853 |62726 |THE PINES OF FLOWER MOUND |2023 INCOME 648562 |2024|S11 |RE040 |A |1 |2356 |2356 |PANDA EXPRESS |2018 proforma, 648564 |2024|G01 |WH015 |A |4 |1030000 |1022146 | |2023 RENT ONLY. OVERLAPPING PROPERTY, 5% IS IN IN DALLAS COUNTY. 648570 |2024|S10 |RE030 |A |1 |15250 |15250 |IVY KIDS AT STONEBROOK |2019 proforma, 648762 |2024|G01 |SC045 |A |2 |7784 |7727 | |, CS SHOWS LAST LEASE $37 BASE W/$17.54 NNNN 648763 |2024|G01 |SC045 |A |2 |18980 |20165 |CASTLE HILLS CROSSING |2024-2023 RR, I/E provided. NNN included in income. 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 |2024|G01 |SC045 |A |1 |4550 |4550 |RESTAURANT STRIP |2022 INCOME NO RENT ROLL - NOT MARKET 648834 |2024|C03 |SC005 |A |1 |57250 |57250 |ROOMS TO GO |, 649424 |2024|G01 |WH015 |A |3 |308186 |304608 |FEDEX |NULL 649478 |2024|S09 |RE010 |A |1 |2382 |2382 | |, 649971 |2024|S09 |OF001 |B |2 |2613 |2613 | |2017 pro, 650017 |2024|S10 |OF001 |A |2 |12306 |11336 |LEGACY WYNDHAM - BLDG B |2023 Income 650018 |2024|S10 |OF001 |A |2 |2716 |2716 |VISTA PHYSICAL THERAPY |, 650019 |2024|S10 |OF001 |A |2 |2837 |2837 | |, 650020 |2024|S10 |OF001 |A |2 |2658 |2658 |FRISCO FAMILY VISION |2024 PROFORMA 650021 |2024|S10 |OF001 |A |2 |2059 |2059 | |, 650022 |2024|S10 |OF001 |A |2 |2052 |2052 | |, 650033 |2024|S11 |OF001 |A |1 |15747 |15747 |PREMIER ACADEMY |2019 pro, 650034 |2024|S11 |OF001 |A |1 |8849 |8517 | |2019 proforma, , 2020 ACTUALS ENTERED FROM RR 650035 |2024|S11 |OF001 |A |1 |5257 |5257 | |2019 Income, 650036 |2024|G01 |FL020 |B |1 |8143 |8143 | |2015 pro, 650037 |2024|G01 |FL020 |B |1 |8143 |8143 | |2015 pro, 650038 |2024|G01 |FL020 |B |1 |8143 |8143 | |2015 pro, 650039 |2024|G01 |FL020 |B |1 |2362 |2302 | |2015 pro, 650040 |2024|G01 |FL020 |B |1 |1431 |1431 | |2015 pro, 650041 |2024|G01 |FL020 |B |1 |1917 |1917 | |2015 pro, 650042 |2024|G01 |FL020 |B |1 |4388 |4388 | |2015 pro, 650043 |2024|G01 |FL020 |B |1 |4388 |4388 | |2015 pro, 650044 |2024|G01 |FL020 |B |1 |4814 |4814 | |2015 pro, 650045 |2024|G01 |FL020 |B |1 |4814 |4814 | |2015 pro, 650046 |2024|G01 |FL020 |B |1 |3822 |3822 | |2015 pro, 650047 |2024|G01 |FL020 |B |1 |4285 |4285 | |2015 pro, 650048 |2024|G01 |FL020 |B |1 |4293 |4293 | |2015 pro, 650049 |2024|G01 |FL020 |B |1 |4293 |4293 | |2015 pro, 650050 |2024|G01 |FL020 |B |1 |4293 |4293 | |2015 pro, 650051 |2024|G01 |FL020 |B |1 |4285 |4285 | |2015 pro, 650052 |2024|G01 |FL020 |B |1 |4353 |4353 | |2015 pro, 650053 |2024|G01 |FL020 |B |1 |4353 |4353 | |2015 pro, 650054 |2024|G01 |FL020 |B |1 |1373 |1373 | |2015 pro, 650055 |2024|G01 |FL020 |B |1 |2352 |2352 | |2015 pro, 650056 |2024|G01 |FL020 |B |1 |2082 |1422 | |2015 pro, 650057 |2024|G01 |FL020 |B |1 |4821 |4821 | | 2023 DC 650060 |2024|G01 |FL020 |B |1 |2381 |2381 | |2015 pro, 650061 |2024|G01 |FL020 |B |1 |1919 |1919 | |2015 pro, 650062 |2024|G01 |FL020 |B |1 |4315 |4315 | |2015 pro, 650063 |2024|G01 |FL020 |B |1 |7147 |7147 | |2015 pro, 650065 |2024|G01 |FL020 |B |1 |7147 |7147 | |2015 pro, 650066 |2024|G01 |FL020 |B |1 |7147 |7147 | |2015 pro, 650067 |2024|G01 |FL020 |B |1 |7147 |7147 | |2015 pro, 650068 |2024|G01 |FL020 |B |1 |4831 |8636 | |2015 pro, 650069 |2024|G01 |FL020 |B |1 |4831 |8636 | |2015 pro, 650070 |2024|G01 |FL020 |B |1 |4831 |8636 | |2015 pro, 650071 |2024|G01 |FL020 |B |1 |3429 |2410 | |2015 pro, 650080 |2024|S05 |OF001 |B |1 |1497 |2995 | |2019 pro, 650081 |2024|S05 |OF001 |B |1 |1497 |1497 | |2017 inc, 650082 |2024|S05 |OF001 |A |2 |2995 |2995 | |2019 PROF, 650083 |2024|S05 |OF001 |A |2 |2995 |2995 | |2019 PROF, 650279 |2024|S05 |OF001 |A |2 |4367 |4331 |INTERNAL MEDICINE |2019 income, 650281 |2024|S05 |OF001 |A |2 |6743 |6743 |DA VITA |2021 income 650282 |2024|S10 |OF001 |A |2 |2386 |2386 |FRAZIER FAMILY ORTHODONTICS |2016 income, per appraisal that has lease. 10 year with escalations to $24 sqft 650283 |2024|S10 |OF001 |A |2 |1927 |1927 |AESTHETIC GENERAL DENISTRY |, 650284 |2024|S10 |OF001 |A |2 |5583 |5583 |PREMIER FOOT & ANKLE |, 650305 |2024|S10 |RE040 |B |1 |3220 |3220 |RIBS & BBQ |2023 Income & Expense 2022 Income 650761 |2024|G01 |SC045 |A |3 |7040 |6750 |STRIP CENTER |2022 INCOME 650763 |2024|S05 |RE090 |A |1 |39940 |39040 | |, 650767 |2024|S05 |WH025 |B |1 |33304 |33304 | |, 650782 |2024|G01 |MF001 |A |2 |343234 |306073 |THE ELLIS APTS |2023 INCOME DATA 651067 |2024|S14 |RE100 |A |1 |14090 |6600 |HOOVES & PAWS |NULL 651072 |2024|G01 |MF015 |A |3 |173290 |110500 |EVERGREEN AT ARBOR HILLS |2023 INCOME/ EXP. CHODO. HIGH EXPENSES. STABILIZE AT MARKET. 651471 |2024|G01 |WH060 |B |3 |2400 |2400 | |NULL 652758 |2024|G01 |MF001 |A |1 |448921 |371548 |DISCOVERY AT THE REALM |2023 INCOME STATEMENT NO T-12 652760 |2024|G01 |MF001 |A |1 |68989 |56723 | |2023 INCOME 652911 |2024|G01 |SC045 |B |1 |17447 |16420 |STRIP CENTER |2023 INCOME 653039 |2024|G01 |WH040 |A |2 |66493 |66492 |ASSURED SELF STORAGE |2023 INCOME/EXP. USED YEARLY RENT AS GPR. NO VAC 653353 |2024|G01 |FL020 |B |1 |2834 |2834 | |2015 pro, 653354 |2024|G01 |FL020 |B |1 |2834 |2834 | |2015 pro, 653355 |2024|G01 |FL020 |B |1 |4315 |4315 | |2015 pro, 653415 |2024|G01 |WH040 |A |2 |91037 |78719 |ASTORAGE @ JUSTIN RD |2019 INCOME. 67% CC, RENT ONLY 653421 |2024|G01 |MF010 |A |1 |431768 |260424 |Watermere @ Frisco |2023 INCOME STATEMENT NO T-12 653825 |2024|G01 |MF001 |A |3 |371385 |364147 |AVENUES OF PHILLIPS CREEK |2023INC/EXP 653847 |2024|G01 |WH015 |A |2 |202748 |202522 |HEMPEL |2018 Market Proforma, RENT ONLY 653848 |2024|G01 |WH015 |A |1 |83886 |83886 |RELOGISTICS |2021 RENT IN ACTUALS. 653850 |2024|G01 |WH015 |A |3 |667152 |667152 |ALLEN DISTRIBUTION |2018 Market Proforma, RENT ONLY 654090 |2024|G01 |SC045 |A |2 |10250 |9973 |STRIP CENTER |2023 INCOME 654091 |2024|C02 |HC005 |A |1 |7431 |7400 |METHODIST URGENT CARE |, Rental rate of $34 sq ft per agent 2/13/2017. 654282 |2024|G01 |WH060 |C |1 |26000 |26000 | |2024 RR W/EXP. SEE ACTUALS 654478 |2024|G01 |SC045 |A |2 |8952 |8700 |STRIP CENTER |NULL 654479 |2024|G01 |SC045 |A |2 |7083 |7167 |CASTLE HILLS RETAIL |NULL 655022 |2024|G01 |WH015 |B |1 |15000 |15000 | |2021 INCOME 655023 |2024|G01 |WH060 |A |1 |23200 |23200 | |2023 INCOME 655025 |2024|G01 |WH040 |A |1 |263289 |194023 | |2023 INCOME 655278 |2024|G01 |WH040 |A |3 |77075 |77075 |ASSURED SELF STORAGE |2023 Income 655422 |2024|S09 |WH025 |B |1 |25188 |25188 | |, 655447 |2024|G01 |MF001 |A |1 |309499 |309498 |RIVER WALK VILLAGE |2023 INCOME 655700 |2024|S05 |OF001 |A |1 |2728 |2728 |CROSSROADS DENTISTRY |2016 pro, 655701 |2024|S05 |OF001 |A |1 |3825 |3825 |WOODLANDS MEDICAL |2018 Pro, 655702 |2024|S05 |OF001 |A |1 |5308 |5308 |BE WOMEN'S HEALTH |2019 PROFORMA, 655703 |2024|S05 |OF001 |A |1 |4896 |4096 |EXECUTIVE OFFICES |2018 PROFORMA, 655706 |2024|C03 |OF001 |A |1 |1350 |1350 |121 OFFICE PARK |, 1/1/17 CO* asking $22-24 NNN 655708 |2024|C03 |OF001 |A |1 |981 |2692 |121 OFFICE PLAZA |, Rent per Appraisal at $26.75 NNN 655709 |2024|C03 |OF001 |A |1 |1859 |1859 |121 OFFICE PLAZA |, 1/1/17 CO* asking $22-24 NNN 655710 |2024|C03 |OF001 |A |1 |12034 |12034 |121 OFFICE PLAZA |, 655887 |2024|G01 |MF001 |A |2 |570160 |406540 |PARKVIEW APTS |2023 INCOME 656440 |2024|S05 |OF010 |A |1 |7166 |7166 | |2018 Proforma, 10/16 The properties in this area are NNN. Check with Karen on Value 656442 |2024|G01 |SC045 |C |1 |4400 |4400 |STRIP W/CTORE |2021 PROFORMA . OWNER OCCUPIED, 656613 |2024|S08 |OF015 |A |1 |16210 |13709 | |2022 PROFORMA. RENTS ONLY NO EXPENSES. WORKED IN DC. 656614 |2024|S08 |OF015 |A |1 |6952 |6900 | |2023 INCOME 656764 |2024|S09 |SE036 |A |1 |37050 |37050 | |2015 Proforma, 656769 |2024|S11 |RE040 |A |1 |3224 |3224 | |, 656779 |2024|S10 |RE030 |A |1 |13656 |14656 |New Age Montessori |pro, 656780 |2024|G01 |WH040 |A |2 |105695 |92627 |ADVANTAGE SELF STORAGE FRISCO |2023 INC/EXP. 656781 |2024|G01 |WH040 |A |2 |105695 |92627 |ADVANTAGE SELF STORAGE FRISCO |2023 INC/EXP. 656782 |2024|S05 |RE010 |A |1 |50905 |50905 |DATCU |, 656785 |2024|G01 |SC020 |A |2 |42000 |41909 |LANTANA TOWN CENTER |2023 INCOME. PID'S 656789 & 656792 VALUED SEPERATELY. NRA = 41,909 sf W/O FIRESTONE, CHASE & KROGER. 656790 |2024|G01 |SC020 |A |2 |42000 |41909 |LANTANA TOWN CENTER |2023 INCOME. PID'S 656789 & 656792 VALUED SEPERATELY. NRA = 41,909 sf W/O FIRESTONE, CHASE & KROGER. 656791 |2024|G01 |SC020 |A |2 |42000 |41909 |LANTANA TOWN CENTER |2023 INCOME. PID'S 656789 & 656792 VALUED SEPERATELY. NRA = 41,909 sf W/O FIRESTONE, CHASE & KROGER. 656793 |2024|S05 |RE090 |A |1 |123322 |122962 | |, 656884 |2024|G01 |MF001 |A |2 |252347 |270296 |THE ATHERTON AT PARKWEST |2023 RENT ROLL 657195 |2024|S09 |OF015 |A |1 |9943 |9589 | |2023 INCOME ONLY 657197 |2024|S09 |OF015 |A |1 |6496 |6630 | |2023 INCOME 657198 |2024|S09 |OF010 |A |1 |8500 |8500 | |2023 Income 657199 |2024|G01 |OF015 |A |4 |3860 |3860 | |NULL 657402 |2024|S09 |OF001 |B |2 |1118 |1118 | |2015 pro, 657403 |2024|S09 |OF001 |B |1 |1101 |1101 | |2016 Proforma from Listing, 657404 |2024|S09 |OF001 |B |2 |1091 |1091 | |2015 pro, 657405 |2024|S09 |OF001 |B |2 |1091 |1091 | |2015 pro, 657406 |2024|S09 |OF001 |B |2 |1091 |1091 | |2019 pro, 657407 |2024|S09 |OF001 |B |2 |1101 |1101 | |2015 pro, 657408 |2024|S09 |OF001 |B |2 |1118 |1118 | |2015 pro, 657422 |2024|C02 |RE040 |A |1 |3093 |3093 |DAIRY QUEEN |, 657430 |2024|G01 |MF001 |A |1 |1557199 |1240097 |Hebron Station 5 |2023 INCOME. 657431 |2024|G01 |MF001 |A |1 |1557199 |1240097 |Hebron Station 5 |2023 INCOME. 657580 |2024|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 |2024|S09 |OF001 |B |2 |1912 |1912 | |2019 Proforma, 657582 |2024|S09 |OF001 |B |2 |2226 |2226 | |2019 Proforma, 657583 |2024|S09 |OF001 |B |2 |2386 |2386 | |2023 PROFORMA 657584 |2024|S09 |OF001 |B |2 |2600 |2600 | |2015 pro, 657585 |2024|S11 |OF001 |A |1 |5257 |5257 |TROPHY CLUB FAMILY MEDICINE |2019 PRO FORMA, 657586 |2024|S11 |OF001 |A |1 |7619 |8060 | |2019 proforma, 657618 |2024|C03 |SC010 |A |1 |1817954 |1795599 |NEBRASKA FURNITURE |2018 Proforma. Value Retail Space at $12nnn. Value warehouse at $3.50 nnn, 657695 |2024|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 |2024|S09 |OF015 |A |1 |23939 |23523 | |2023 INCOME - OWNER OCCUPIED / RELATED PARTY 657698 |2024|S09 |OF015 |A |1 |12070 |8505 | |2023 INCOME some rents NNN some gross. Owner occupied 4,532 sq ft. 658109 |2024|S08 |OF010 |A |1 |6652 |6652 | |2022 pro. Executive Suites. 658111 |2024|S05 |RE040 |A |1 |2726 |2726 | |, 658113 |2024|S05 |RE100 |A |1 |4464 |4464 |VILLAGE VETERINARY |, 658214 |2024|G01 |MF001 |A |3 |265038 |265038 |LANTOWER LEGACY LAKES |2023 INCOME/EXP 658666 |2024|S10 |RE055 |B |1 |8000 |8000 |Dollar General #4606 |2017 pro, 658749 |2024|S10 |OF001 |B |1 |2398 |2398 | |2015 pro, 658750 |2024|S10 |OF001 |B |1 |2398 |2398 | |2015 pro, 658751 |2024|S10 |OF001 |B |1 |1199 |1199 |BETTY MCKEAN REAL ESTATE |2019 pro, 658752 |2024|S10 |OF001 |B |1 |1199 |1199 | |2019 pro, 658753 |2024|S10 |OF001 |B |1 |1199 |1199 | |2015 pro, 658754 |2024|S10 |OF001 |B |1 |1199 |1199 | |2015 pro, 658755 |2024|S10 |OF001 |B |1 |1199 |1199 | |2015 pro, 658756 |2024|S10 |OF001 |B |1 |1199 |1199 |BETTER HOMES |2019 pro, 658757 |2024|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 |2024|S05 |WH060 |B |1 |99000 |99000 | |2015 INCOME, 658793 |2024|S10 |RE030 |A |1 |13262 |13262 |WISDOM MONTESSORI |pro, 658801 |2024|S09 |RE030 |A |1 |11055 |11055 | |, 658809 |2024|G01 |SC045 |A |3 |37599 |37599 |STRIP CENTER |2023 INCOME STATEMENT PROVIDED 658810 |2024|S09 |OF015 |A |1 |6160 |6160 | |2020 Pro forma 658812 |2024|S09 |OF010 |A |1 |1029 |1029 |FOSTER CHIROPRACTIC |Excess land, 658814 |2024|G01 |RE070 |A |1 |3823 |3823 |BAJA RITAS |2024 PROFORMA. ACTUALS RENT IN ACTUALS 658815 |2024|S09 |RE070 |A |1 |3482 |3482 | |2019 PROFORMA, 659217 |2024|C03 |RE040 |A |1 |3541 |3541 |RAISING CANE'S |, 659223 |2024|G01 |WH015 |B |4 |473943 |472346 | |2023 INCOME, 659224 |2024|G01 |WH015 |B |4 |473943 |472346 | |2023 INCOME, 659225 |2024|G01 |WH015 |B |4 |473943 |472346 | |2023 INCOME, 659327 |2024|C02 |RE040 |A |1 |2240 |2240 |KRISPY CREME |, 659892 |2024|G01 |SC045 |C |1 |5421 |5421 |STRIP CENTER |2023 Income and expense. Owner occupies the bait shop. 2022 Income proforma. P&L contains business income/exp. Owner occupies 1 suite(Bait shop 2000sf). 659899 |2024|S05 |OF015 |A |1 |5556 |5508 | |2023 INCOME ONLY NO EXP 659900 |2024|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 |2024|S05 |RE055 |A |1 |3000 |3288 |ENTERPRISE |2019 proforma, 659973 |2024|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 |2024|G01 |FL020 |A |1 |9991 |9991 | |OWNER OCCUPIED 660273 |2024|S05 |RE040 |A |1 |3755 |3755 |CORNER BAKERY |pro, 660389 |2024|G01 |FL020 |A |1 |3434 |3434 | |NULL 660439 |2024|C02 |RE030 |A |1 |20935 |20935 |HEBRON MONTESSORI ACADEMY |, 660440 |2024|C02 |OF020 |A |1 |11123 |9735 |WONDERLAND OFFICES |, 660452 |2024|S05 |RE035 |A |1 |12983 |12983 | |, 660515 |2024|S09 |RE010 |A |1 |3946 |3946 | |Land account, 660516 |2024|G01 |MF001 |A |2 |356050 |382792 |ALAQUA APARTMENTS |2023 INCOME/EXP 660531 |2024|S05 |RE040 |A |1 |3832 |3832 |MCDONALD'S |, 660532 |2024|S05 |RE040 |A |1 |3181 |3181 |CHICKEN EXPRESS |, 4/18 FOR SALE $2,893,203 - ABSOLUTE TRIPLE NET 660533 |2024|G01 |MF015 |A |4 |141627 |113300 |CHURCHILL @ CHAMPIONS CIRCLE |2023 INCOME/EXP. LOW INCOME TAX CREDIT, 660545 |2024|G01 |FL020 |A |3 |69000 |70000 |WRG |2023 INC/EXP 660557 |2024|S11 |WH060 |A |1 |4800 |4800 | |2023 PROFORMA. OWNER OCCUPIED. OFFMARKET SALE 2021 660574 |2024|G01 |SC045 |A |3 |19646 |19124 |WONDERLAND PLAZA |2023 RENT ROLL, 3/18 COSTAR SHOWS 10,000 VAC @$25NNN 660586 |2024|S05 |OF010 |A |1 |22197 |22197 | |2023 I/E provided 2022 INCOME AND EXPENCES, NO RENT ROLL. 42% VACANT. 660591 |2024|G01 |SC045 |A |2 |32894 |31627 |RAYZOR RANCH TOWN CENTER |2023 ACTUALS 660592 |2024|S05 |RE040 |A |1 |3559 |3559 |RAISING CANES |NULL 660593 |2024|G01 |SC045 |A |2 |32894 |31627 |RAYZOR RANCH TOWN CENTER |2023 ACTUALS 660594 |2024|G01 |SC045 |A |2 |32894 |31627 |RAYZOR RANCH TOWN CENTER |2023 ACTUALS 660600 |2024|S05 |RE005 |A |1 |13500 |13500 |PRO CARE COLLISION |2017 proforma, 660601 |2024|G01 |FL020 |A |1 |7570 |7570 | |2023 INCOME. GROSS LEAAE. 660602 |2024|S11 |RE025 |A |1 |60119 |60119 |Buc-ee's |, 660609 |2024|G01 |WH015 |A |2 |150672 |147865 |FEDERAL EXPRESS |2022 PROFORMA. PROPERTY IS LEASED. EXCESS LAND. 661714 |2024|G01 |SC045 |A |5 |14003 |11970 |STRIP CENTER |2024-FIDELITY OUT AUG2023 -TENANTS SYLVAN LEARING / LOCAL PINT / ABOUT 661719 |2024|G01 |HC025 |B |1 |55290 |55000 |I CARE REHAB HOSPITAL |NULL 661749 |2024|G01 |SC045 |B |3 |32306 |24060 |THE RAILYARD @ EAST END |2023 INCOME. NO EXPENSES,. 47% VACANT 01/2024 PROFORMA / actual rentsMostly office space. Used Office Cap Rate., 661750 |2024|G01 |MF001 |A |3 |109002 |94734 |EAST END LOFTS |2022 INCOME NO EXPENSES - INCLUDES APARTMENTS FROM 661749 661763 |2024|G01 |MF021 |A |2 |1631 |177 |NORTHLAKE VILLAGE RV |2023 INCOME / 177 SPACES 661794 |2024|S10 |RE030 |A |1 |14218 |14218 |PRIMROSE |, 661799 |2024|G01 |WH040 |A |2 |137427 |85154 |EXTRA SPACE STORAGE |, 661800 |2024|S08 |RE055 |A |1 |17048 |17048 |ALDI |2017 proforma, 661804 |2024|G01 |SC020 |B |1 |31058 |30955 |LAKE SHORE CROSSING |2023 INCOME. 35% VAC, CO-STAR ASKING $20-22 $10.50 CAM 661808 |2024|G01 |WH015 |A |4 |947236 |1020030 | |2023 RENT ONLY 661809 |2024|G01 |WH015 |A |2 |260070 |249500 | |2021 RENT ONLY IN ACTUALS 661810 |2024|G01 |WH015 |A |3 |329060 |329060 | |2021 RENT ONLY. NO DETAIL. SEE DIRECT CAP. 661829 |2024|G01 |FL020 |A |1 |5900 |5900 |NATIONWIDE GUTTER |2018 Market Proforma, 661837 |2024|S11 |RE025 |B |1 |4786 |4786 | |2019 pro, 661839 |2024|G01 |SC045 |A |3 |18240 |19378 |ROANOKE GATEWAY RETAIL |2023 Income, NEW ADDITION FOR 1/1/24. 661851 |2024|G01 |WH015 |B |4 |367434 |365475 | |2023 INCOME 661852 |2024|G01 |WH015 |B |4 |367434 |365475 | |2023 INCOME 661853 |2024|G01 |WH015 |B |4 |367434 |365475 | |2023 INCOME 661855 |2024|G01 |WH015 |B |4 |367434 |365475 | |2023 INCOME 661856 |2024|G01 |WH015 |B |4 |367434 |365475 | |2023 INCOME 661860 |2024|S05 |WH060 |B |1 |18000 |18000 |MOORE SUPPLY CO |2023 PROFORMA 661862 |2024|S05 |MF002 |B1 |1 |6436 |6192 |SUNSET PLACE |2020 INCOME 661904 |2024|G01 |MF015 |A |4 |69642 |69264 |BISHOP GARDENS |LURA- 2022 INCOME/EXP. 60 OF 72 UNITS AARE TAX CREDIT (83%) 662202 |2024|S05 |WH060 |B |1 |51900 |40000 | |2019 pro forma, 662214 |2024|S08 |RE030 |C |1 |1920 |1920 | |, 662257 |2024|G01 |SC045 |A |2 |19772 |19204 |STRIP CENTER |2023 INCOME, 662268 |2024|G01 |SC001 |B |1 |346303 |334799 |DENTON CENTER |2023 INCOME. SECONDARY INCOME IS GROUND LEASE BANK OF AMERICA, 662281 |2024|C02 |RE040 |A |1 |1898 |1898 |Starbucks |No Land, 662286 |2024|S11 |RE030 |A |1 |16056 |16056 |Premier Academy |2019 Proforma, 662289 |2024|S11 |RE055 |A |1 |7552 |7552 |O'REILLY AUTO |2017, 662291 |2024|S11 |RE025 |A |1 |3080 |3080 |7-Eleven |, 662300 |2024|S05 |FL020 |B |1 |56262 |31158 | |, 667384 |2024|C02 |AA001 |A |1 |37750 |37750 | |, 667479 |2024|S11 |OF020 |B |1 |2206 |2162 | |, 667480 |2024|G01 |OF025 |A |1 |36000 |36000 |QUEST |2023 INCOME. QUEST DOWNSIZED. SPACE LEASED TO NEW TENANT STARTING 3/2024. ASKING RENT WAS $19.75 667481 |2024|G01 |OF025 |A |1 |30000 |30000 |PANASONIC |2023 INCOME/EXP 667495 |2024|S11 |OF015 |A |1 |6808 |7000 | |2023 INCOME-DC 667496 |2024|S11 |OF015 |A |1 |4786 |4786 | |2023 INCOME 667498 |2024|G01 |MF001 |A |2 |482676 |368048 |OVERLOOK BY THE PARK |2023 I/E + RENT ROLL 668005 |2024|G01 |MF001 |A |3 |162500 |122390 |THE WOODLANDS |2023 RENT ROLL SEE DOCS 148 UNITS, Do not include account 650672 in income value. Parcel is excess land. Plat denotes this as phase 2 of apartments. 668019 |2024|G01 |WH015 |A |2 |169320 |169320 |QUALITY INDUSTRIES |2022 PROFORMA 668020 |2024|G01 |WH015 |A |2 |169520 |169622 | |2021 INCOME 668026 |2024|G01 |SC045 |A |3 |15576 |15282 |STRIP CENTER |2023 INCOME NO EXP 668373 |2024|S05 |WH025 |B |1 |436808 |436808 |VICTOR EQUIPMENT |, 668400 |2024|G01 |SC045 |A |4 |18827 |19036 |STRIP CENTER |2023 INC/EXP- SEVERAL BELOW MARKET RENTS. RAN CLOSER TO MARKET. 668813 |2024|C03 |RE025 |A |1 |4680 |4680 |CORNER STORE #1577 |2017 proforma, 669019 |2024|S05 |MF002 |A |3 |26122 |26122 |SEQUOIA VILLAGE APTS |2023 I&E 669066 |2024|G01 |WH015 |A |1 |272988 |270053 |AUSTIN RANCH INDUSTRIAL |2023 I&E DO NOT INCLUDE GROUND LEASE EXPENSE! 669067 |2024|S09 |RE025 |A |1 |3042 |3042 |7-11 |, 669070 |2024|S09 |RE040 |A |1 |1744 |1744 |JIMMY JOHNS |2017 proforma, 669114 |2024|S05 |RE025 |A |1 |3080 |3080 |7-11 |, 669289 |2024|C03 |RE055 |A |1 |6161 |6161 |MATTRESS FIRM |2019 Proforma, 669292 |2024|C03 |RE040 |A |1 |2758 |2758 |PANDA EXPRESS |2018 proforma, 669357 |2024|G01 |SC060 |A |1 |3500 |3500 |SPRINT |NULL 669372 |2024|S09 |OF010 |A |1 |2600 |2600 | DANIEL DENTAL CLINIC |, 670672 |2024|S10 |OF001 |A |1 |22810 |22810 | |2016 pro, 670673 |2024|S10 |OF001 |A |2 |3519 |3519 |BERKSHIRE HATHAWAY HOME SERVICES |2016 pro, 670674 |2024|S10 |OF001 |A |2 |2475 |2475 |ACCESS |2024 proforma, 670675 |2024|S10 |OF001 |A |2 |1387 |1387 |SRI BALAJI MANDIR |2019 pro, from appraisal for 676076 rate shows $23.50 670676 |2024|S10 |OF001 |A |2 |2081 |2081 |MOORE INSURANCE |2019 pro, fee appraisal 2019 670677 |2024|G01 |OF001 |A |2 |1387 |1387 |BIG FROG |2023 INCOME AND EXPENSE 2022 PROFORMA. CURRENT MARKET RENTS HIGHER THAN CONTRACT RENTS ESTABLISHED 5 YEARS AGO. 670678 |2024|S10 |OF001 |A |2 |1987 |1987 |SMARTS EDUCATION |2016 pro, 670679 |2024|S10 |OF001 |A |2 |3032 |3032 | |2016 pro, 670680 |2024|S10 |OF001 |A |2 |2056 |2056 |HARMANY DENTAL |2016 pro, 670681 |2024|S10 |OF001 |A |2 |1511 |1511 |CANTRILL FINANCIAL |2019 pro - Also looked at sales in Team Drive, 670682 |2024|S10 |OF001 |A |2 |2497 |2497 |INTERNAL MEDICINE |2024 PROFORMA 670683 |2024|S10 |OF001 |A |2 |2679 |2679 |CARRUS HEALTH |2024 PROFORMA 670684 |2024|S10 |OF001 |A |2 |2665 |2665 | |2015 pro, 670685 |2024|S09 |OF001 |A |2 |2743 |2743 |SPBS CLINICAL EQUIPMENT SERVICES |2019 pro, 670686 |2024|S09 |OF001 |A |2 |2661 |2661 | |2016 pro, 670687 |2024|S09 |OF001 |A |2 |2534 |2534 | |2016 pro, 670688 |2024|G01 |SC045 |B |2 |30201 |32819 |U.S. HEALTH WORKS |PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670689 |2024|G01 |SC045 |B |2 |30201 |32819 |U.S. HEALTH WORKS |PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670690 |2024|G01 |SC045 |B |2 |30201 |32819 |U.S. HEALTH WORKS |PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670691 |2024|G01 |SC045 |B |2 |30201 |32819 |U.S. HEALTH WORKS |PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670692 |2024|G01 |SC045 |B |2 |30201 |32819 |U.S. HEALTH WORKS |PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670693 |2024|G01 |SC045 |B |2 |30201 |32819 |U.S. HEALTH WORKS |PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670694 |2024|G01 |SC045 |B |2 |30201 |32819 |U.S. HEALTH WORKS |PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670695 |2024|G01 |SC045 |B |2 |30201 |32819 |U.S. HEALTH WORKS |PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670696 |2024|G01 |SC045 |B |2 |30201 |32819 |U.S. HEALTH WORKS |PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670697 |2024|G01 |SC045 |B |2 |30201 |32819 |U.S. HEALTH WORKS |PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670698 |2024|G01 |SC045 |B |2 |30201 |32819 |U.S. HEALTH WORKS |PROPERTY CREATED CONDOS BUT IS STILL ONE OWNERSHIP AND VALUED AS STRIP CENTER. 670750 |2024|G01 |WH015 |A |2 |164580 |164580 | |NULL 670751 |2024|G01 |WH015 |A |2 |185000 |185000 |WAYFAIR |2019 Market, 670768 |2024|C02 |RE030 |A |1 |10000 |10000 | |2017 proforma, 670773 |2024|G01 |WH040 |B |3 |193732 |169675 |MCGEE LANE STORAGE |2023 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 |2024|S05 |OF020 |B |1 |3720 |3720 |ALLISON ENGINEERING |, 670817 |2024|S10 |OF015 |A |1 |24676 |24676 |NORTH FOREST OFFICES |2024 DIRECT CAP. ASKING RENTS = $27.60-$29.85 + $9.40 NNN 671351 |2024|C03 |OF001 |A |1 |1347 |1347 | |2016 pro, 671352 |2024|C03 |OF001 |A |1 |1976 |1976 |MEN'S T CLINIC |2016 pro, 1/1/17 CO* asking $22-24 NNN 671353 |2024|C03 |OF001 |A |1 |1874 |1874 | |2016 pro, 671354 |2024|C03 |OF001 |A |1 |1918 |1918 | |2016 pro, 672297 |2024|G01 |WH015 |A |4 |1012040 |1011740 |WALMART |2018 Market Proforma, 672606 |2024|G01 |WH015 |A |3 |546000 |548495 | |2018 Income, RENT ONLY 672607 |2024|G01 |WH015 |A |4 |1037400 |1041879 | |NULL 672760 |2024|S05 |WH025 |B |1 |21600 |21600 | |2024 OWNER OCCUPIED 672794 |2024|S05 |MF005 |A |1 |87762 |67535 |RUDDELL ST APTS |2023 INCOME 674218 |2024|G01 |SC010 |A |1 |330046 |330046 |SCHEELS |NULL 674253 |2024|S05 |MF006 |A |2 |24051 |22200 |AVE A APTS |2023 INCOME 4/2021 SALE = $4,225,000 674358 |2024|C03 |RE025 |A |1 |3080 |3080 |7-11 |2018 pro, 675286 |2024|G01 |MF001 |A |3 |57562 |47496 |SEVEN TWELVE APTS |2023 RENT ROLL NO EXPENSES. Add RETAIL PORTION, "Add RETAIL PORTION from ""F"" income. 675305 |2024|G01 |MF001 |A |1 |68989 |56723 | |2023 INCOME 675372 |2024|S05 |RE025 |A |1 |4454 |4454 |Valero |2017 proforma, 675374 |2024|G01 |WH040 |A |1 |166437 |121026 | |2023 INCOME/EXP 675456 |2024|S05 |RE090 |A |1 |87408 |87408 | |2017, 675515 |2024|G01 |SC020 |A |1 |45278 |45305 |WEST TOWNE CENTER |2022 INCOME 675516 |2024|S10 |RE090 |A |1 |29644 |29644 |SPROUTS |2018 proforma, 675517 |2024|G01 |SC020 |A |1 |45278 |45305 |WEST TOWNE CENTER |2022 INCOME 675521 |2024|G01 |SC020 |A |1 |45278 |45305 |WEST TOWNE CENTER |2022 INCOME 675660 |2024|S08 |OF001 |B |1 |3286 |3286 | |2016 pro. Asking $20 NNN, 675661 |2024|S08 |OF001 |B |1 |1846 |1846 | |2019 income, 675662 |2024|S08 |OF001 |B |1 |1772 |1772 | |2019 pro, 675663 |2024|S08 |OF001 |B |1 |2162 |2162 | |2019 pro forma, 675757 |2024|S05 |OF020 |B |1 |3157 |1798 |RANCH HANDS RESCUE |, 675814 |2024|S09 |OF020 |B |1 |2800 |2800 | |2023 PROFORMA 675815 |2024|S11 |RE040 |A |1 |2256 |2224 |Arby's |2017, 675816 |2024|S11 |RE040 |A |1 |2505 |2505 |Krispy Kreme |2017, 675817 |2024|S11 |RE040 |A |1 |2442 |2442 |POPEYE'S |2017, 676381 |2024|S05 |MF025 |A |4 |8105 |8105 | |NULL 676383 |2024|S05 |MF025 |A |4 |8105 |8105 | |NULL 676404 |2024|C03 |SC010 |A |1 |89227 |89227 |FLOOR & DECOR |2018 proforma, 676405 |2024|C03 |RE055 |A |1 |10304 |10304 | |, 676464 |2024|G01 |SC045 |A |2 |14679 |15064 | |2023 INCOME. LAND INCREASED 676469 |2024|S10 |RE040 |A |1 |4883 |4927 |CHICK-FIL-A |, 676470 |2024|G01 |SC045 |A |2 |22540 |22724 |STRIP CENTER |2023 income 676472 |2024|C02 |AA001 |A |1 |7110 |7110 |TEXAS ROADHOUSE |2017, 676593 |2024|S09 |RE030 |A |1 |10000 |10000 |THE LEARING EXPERIENCE |2018 proforma, RENT PER CS 676879 |2024|S10 |OF001 |A |2 |3418 |3418 |FRISCO DENTAL PLACE |2018 income proformaIncludes R696495, 676880 |2024|S10 |OF001 |A |2 |8988 |8988 |DERMOTOLOGY & SKIN SURGERY INSTITUTE |2016 pro, 676881 |2024|S10 |OF001 |A |2 |4188 |4188 |SHINE PEDIATRICS |2019 pro, 676882 |2024|S10 |OF001 |A |2 |2941 |2941 |FRISCO SPINE |2016 pro, 676883 |2024|S10 |OF001 |A |2 |6461 |6461 |SAGE IT |2019 proforma - Owner occupied, 676884 |2024|S10 |OF001 |A |2 |1580 |1580 |PLANTING SEEDS |2017 pro, 676885 |2024|S10 |OF001 |A |2 |1941 |1941 | |2016 pro, 676886 |2024|S10 |OF001 |A |2 |2685 |2685 |KEENE LUXARY TRAVEL |2016 pro, 1941 FT LEASED 8/18 676887 |2024|S10 |OF001 |A |2 |3766 |3766 |FRISCO ORAL & DENTON IMPLANT SURGERY |2019, 676888 |2024|S10 |OF001 |A |2 |2200 |2200 |WEALTH MANAGEMENT |2019 PRO FORMA, 676889 |2024|S10 |OF001 |A |2 |4184 |4144 |SANDS PHARMACY |2024 PROFORMA 676890 |2024|S10 |OF001 |A |2 |2872 |2872 | |, 676891 |2024|S10 |OF001 |A |2 |2984 |3051 | |, 676892 |2024|S10 |OF001 |A |2 |10066 |10066 |NORTH TX INSTITUE OF NUEROLOGY & HEADACHE |, 676894 |2024|S10 |OF001 |A |2 |7040 |7040 | |2019 pro, 676913 |2024|G01 |WH040 |A |2 |103264 |85415 |PUBLIC STORAGE |2023 Income 676955 |2024|S11 |OF020 |A |1 |101484 |101484 | |, 676958 |2024|S05 |RE005 |A |1 |7438 |7438 |INTEGRITY AUTO CARE |, 676962 |2024|S11 |OF002 |B |1 |759 |759 | |, 677020 |2024|S05 |WH001 |A |1 |11380 |11380 | |, 677024 |2024|S05 |WH001 |A |1 |4248 |4248 | |2018 PROFORMA, CITY OWNED BUT LEASED OUT 677029 |2024|S05 |WH001 |A |1 |6018 |6018 | |2018 PROFORMA, CITY OWNED AND LEASED OUT 677030 |2024|S05 |WH001 |A |1 |6018 |6018 | |2018 PROFORMA, CITY OWNED BUT LEASED OUT 677031 |2024|S05 |WH001 |A |1 |6018 |6018 | |2018 PROFORMA, CITY OWNED BUT LEASED OUT 677032 |2024|S05 |WH001 |A |1 |4248 |4248 | |2018 PROFORMA, CITY OWNED BUT LEASED OUT 677036 |2024|S05 |WH001 |A |1 |4248 |4248 | |2018 PROFORMA, CITY OWNED BUT LEASED OUT 677040 |2024|S05 |WH001 |A |1 |4248 |4248 | |2018 PROFORMA, CITY OWNED BUT LEASED OUT 677105 |2024|S05 |RE006 |A |1 |4800 |4800 | |, 677107 |2024|S05 |WH060 |A |1 |16800 |16800 | |2022 PROFORMA, 677114 |2024|S14 |WH060 |B |1 |30090 |30090 |WESTERN SON & RED RIVER |, 677115 |2024|S14 |WH060 |B |1 |5100 |5100 |WHISTLE POST BREWING |, 677116 |2024|S14 |WH060 |B |1 |2275 |2275 | |, 677741 |2024|S11 |WH060 |B |3 |49000 |49200 |PONDER LANE BUSINESS PARK |2023 Income 677960 |2024|G01 |SC045 |B |3 |8400 |8400 | |, 677962 |2024|G01 |WH015 |A |2 |103960 |103690 | |NULL 677971 |2024|G01 |MF001 |A |1 |230368 |176073 |EPIC APTS |2023 RENT ROLL NO EXPENSE. MF = 176,071SF. 227 UNITS 677977 |2024|G01 |SC020 |B |1 |16505 |16136 |LEWISVILLE COMMONS |2022 INCOME/EXPENSE + RENT ROLL 677979 |2024|G01 |WH015 |A |3 |346080 |347198 | |2019 Market Proforma, 678305 |2024|G01 |MF001 |A |1 |1557199 |1240097 |Hebron Station 5 |2023 INCOME. 678307 |2024|G01 |MF001 |A |1 |1557199 |1240097 |Hebron Station 5 |2023 INCOME. 678308 |2024|G01 |MF001 |A |1 |1557199 |1240097 |Hebron Station 5 |2023 INCOME. 678415 |2024|S08 |FL005 |C |1 |0 |31776 | |, 678420 |2024|G01 |WH040 |A |2 |113706 |87125 |LIFE STORAGE |2023 PRO FORMA. NO INCOME OR RR. 678451 |2024|S10 |OF001 |A |2 |2676 |2676 |FRISCO HEALTH & WELLNESS |2016 pro, 678460 |2024|G01 |SC045 |A |2 |25160 |26303 |STRIP CENTER |2023 INCOME + RENT ROLL (HIGH VACANCY) 678465 |2024|G01 |SC020 |A |3 |51316 |48280 |SPROUTS VILLAGE |2023 INCOME/EXP. INCLUDED STARBUCKS FOR 2023 WORKUP FROM RR & OPERATING STATEMENT. 678466 |2024|G01 |SC020 |A |3 |51316 |48280 |SPROUTS VILLAGE |2023 INCOME/EXP. INCLUDED STARBUCKS FOR 2023 WORKUP FROM RR & OPERATING STATEMENT. 678467 |2024|G01 |SC020 |A |3 |51316 |48280 |SPROUTS VILLAGE |2023 INCOME/EXP. INCLUDED STARBUCKS FOR 2023 WORKUP FROM RR & OPERATING STATEMENT. 678468 |2024|G01 |SC020 |A |3 |51316 |48280 |SPROUTS VILLAGE |2023 INCOME/EXP. INCLUDED STARBUCKS FOR 2023 WORKUP FROM RR & OPERATING STATEMENT. 678793 |2024|G01 |MF001 |A |1 |326348 |299786 |Maxwell Canals at Grand Park |2023 INCOME 679366 |2024|S08 |OF001 |B |1 |1000 |1000 | |2019 INCOME PROFORMA. OWNER OCCUPIED, 679367 |2024|S05 |OF001 |B |1 |1000 |1000 | |, 679368 |2024|S05 |OF001 |B |1 |1000 |1000 | |2017 inc, 679369 |2024|S05 |OF001 |B |1 |5996 |8988 | |NULL 679370 |2024|S05 |OF001 |B |1 |2991 |1496 | |2017, 679417 |2024|G01 |FL020 |A |1 |2702 |2702 | |2019 PRO FORMA. $13.24 PLUS $0.34/FT, 679720 |2024|C03 |OF001 |A |1 |4212 |4212 | |2016 pro, 679721 |2024|C03 |OF001 |A |1 |1564 |1564 | |, 1/1/17 CO* asking $22-24 NNN 679722 |2024|C03 |OF001 |A |1 |1920 |1920 | |2016 pro, 1/1/17 CO* asking $22-24 NNN 679978 |2024|S09 |RE010 |A |1 |3004 |3004 |WELLS FARGO BANK |2018, 679979 |2024|G01 |SC045 |A |4 |23021 |23021 |STRIP CENTER |, 679988 |2024|G01 |WH040 |A |3 |111146 |85826 |EXTRA SPACE STORAGE |2023 NO RENT ROLL. DID NOT WANT TO PROVIDE I&E. SUBMITTED E&U/COST/INCOME PROFORMA. 680692 |2024|G01 |WH040 |A |1 |94797 |75690 |CREST SELF STORAGE |2023 NO INCOME OR RR DETAIL. SEE DIRECT CAP 680785 |2024|S09 |HC020 |A |1 |223404 |143450 |DISCOVERY VILLAGE SENIOR LIVING |2017-INCOME, 681301 |2024|G01 |MF001 |A |2 |491837 |473268 |HUDSON APTS |2023 INCOME / RR 681304 |2024|G01 |MF001 |A |2 |491837 |473268 |HUDSON APTS |2023 INCOME / RR 681381 |2024|G01 |WH015 |A |3 |589850 |588262 | |2023 INCOME & EXP 682084 |2024|G01 |SC045 |A |2 |8986 |8986 |STRIP W/CSTORE |, 682225 |2024|G01 |WH015 |A |3 |318060 |318060 | |, 682231 |2024|G01 |MF001 |A |1 |531992 |448210 |ELORA FLOWER MOUND |86% IN DENTON COUNTY Apartments. Add "F" income for retail portion. 2023 INCOME/EXP 682796 |2024|S05 |MF006 |A |2 |6867 |6864 |903 FANNIN APTS |2023 INCOME 682800 |2024|S05 |MF025 |A |1 |5028 |5028 | |, 682816 |2024|G01 |SC045 |B |1 |11900 |12000 |STRIP CENTER |2023 PRO FORMA 682818 |2024|G01 |SC045 |A |2 |8160 |8090 |STRIP CENTER |2024 - INCOME & EXPENSE 2023 - HIGH VACANCY. LEASING UP. HAVING TO GIVE LARGE CONCESIONS TO GET TENANTS. 682827 |2024|G01 |WH025 |B |3 |25960 |24760 | |NULL 683481 |2024|S05 |RE055 |A |1 |16942 |16942 |CALIBER COLLISION |2019 income, 683488 |2024|S05 |OF020 |B |1 |13682 |13682 |DENTON RECORD CHRONICLES |, 683489 |2024|G01 |WH015 |A |3 |350629 |350387 | |2021 INC/EXP. 683502 |2024|G01 |SC045 |B |1 |5356 |5356 |RETAIL STRIP |, 683503 |2024|S10 |RE040 |A |1 |1148 |1148 |LITTLE CEASERS |2018 proforma, 683510 |2024|S05 |MF025 |A |1 |10368 |10368 |JONES STREET APARTMENTS |2023 PROFORMA (DC) - NO ACTUALS PROVIDED/ COSTAR ASKING rent $1,718 - 10units 683553 |2024|G01 |WH035 |A |4 |884646 |884646 |WINCO DISTRIBUTION |Owner Occ. 683565 |2024|S10 |RE040 |A |1 |2511 |2511 |JACK IN THE BOX |2017, 683566 |2024|S10 |RE030 |A |1 |9259 |9259 | |2019 pro, 683568 |2024|G01 |OF010 |A |1 |6085 |6000 |MEDICAL OFFICE |2023 RENT ROLL 683579 |2024|G01 |SC045 |B |1 |33684 |34088 |ONE ELM PLACE |2023 I&E 683599 |2024|G01 |FL020 |B |1 |71257 |71000 |INFINITE PACKAGING |2023 INCOME. 683609 |2024|G01 |MF001 |A |1 |493492 |409844 |NEXUS LAKESIDE PH 1 |2023 INCOME DATA. 2021 SALE.. ACCOUNTS 567435, 683609, 566717, 753478, and 581211 RETAIL POTION ON MODEL F 683610 |2024|G01 |OF015 |A |1 |7076 |7076 |RESULTS CENTER |NULL 683750 |2024|G01 |SC045 |A |2 |19551 |18863 |STRIP CENTER |2023 P&L 683879 |2024|G01 |SC060 |A |1 |4500 |4500 |VERIZON STORE |PER COSTAR LEASED FOR 45.88/SF ABSOLUTE TRIPLE NET 684142 |2024|G01 |SC055 |B |1 |50573 |50573 | |NULL 684563 |2024|S09 |SC005 |A |1 |96510 |96510 |BELK'S |2023 PROFORMA 685134 |2024|G01 |WH015 |A |3 |331600 |330000 |INTERCERAMIC |2023 INC/EXP DO NOT INCLUDE GROUND LEASE EXPENSE!-2019 ML 685570 |2024|G01 |OF005 |A |1 |0 |1213450 |CHARLES SCHWAB |CORPRATE CAMPUS WITH ACCT 685567 685584 |2024|S05 |MF025 |A |1 |17210 |14200 |RINEY ROAD TOWN HOMES |2023 INCOME/EXP. SF CALCULATION ON RR INCORRECT. 10 UNITS @1,420 SF. 686714 |2024|G01 |MF001 |A |2 |208582 |189403 |HICKORY CREEK RANCH APTS |2023 Income. Value with R686712 and R686713, 686743 |2024|G01 |MF001 |A |1 |493823 |389956 |THE CANALS AT GRAND PARK |2023 INCOME WORK WITH LAND ACCOUNTS 686744,686747,686749,686746 692379 |2024|G01 |SC045 |A |2 |17728 |16575 |GRANDSCAPE WEST |2023 PROFORMA 692387 |2024|G01 |RE070 |A |1 |8985 |8985 |ROCK & BREWS |NULL 692389 |2024|G01 |RE070 |A |1 |6374 |6374 | |NULL 692390 |2024|C03 |RE070 |A |1 |8145 |8145 | |2017 pro, 692397 |2024|C02 |OF015 |A |1 |21601 |21766 | |2023 I/E. 692456 |2024|G01 |MF001 |A |3 |203755 |198755 |MAJESTIC PARC |2023 INCOME 692476 |2024|S09 |OF002 |B |1 |1844 |1844 | |2023 PROFORMA W/EXCESS LAND 692498 |2024|S14 |WH060 |B |1 |4080 |4080 | |2023 PROFORMA 692502 |2024|S09 |OF020 |B |1 |5232 |5232 | |NULL 692504 |2024|S09 |OF020 |B |1 |12947 |12947 | |2022 proforma based on listing. Land tract (692505)., 692639 |2024|G01 |SC045 |A |2 |7647 |6907 |STRIP CENTER |2023 INCOME / EXPENSE + RENT ROLL 692907 |2024|G01 |SC045 |A |1 |4004 |4000 |EYE LAB/SMOOTHIE KING |2023 INCOME 692909 |2024|G01 |SC045 |A |1 |25683 |24719 |RETAIL STRIP |2023 INCOME/EXP. WORKED 692909 & 725778 TOGETHER. RR & OPERATING STATEMENT ARE COMBINED. 692910 |2024|G01 |SC060 |A |1 |4237 |4237 |MULTI-TENANT NET LEASE |2023 INCOME 692913 |2024|G01 |WH015 |A |3 |323054 |319348 | |2023 I/E + RR 692925 |2024|S11 |OF002 |B |1 |1666 |2954 | |, 692983 |2024|S05 |OF001 |A |1 |1593 |1593 |Velocity Physical Therapy |, 692984 |2024|S05 |OF001 |A |1 |14010 |14010 |CONDOS |2022 PROFORMA. ASKING RENT = $19 + NNN 692985 |2024|S05 |OF001 |A |1 |14010 |14010 |CONDOS |2022 PROFORMA. ASKING RENT = $19 + NNN 692986 |2024|S05 |OF001 |A |1 |14010 |14010 |CONDOS |2022 PROFORMA. ASKING RENT = $19 + NNN 692987 |2024|S05 |OF001 |A |1 |14010 |14010 |CONDOS |2022 PROFORMA. ASKING RENT = $19 + NNN 692988 |2024|S05 |OF001 |A |1 |3136 |2271 | |, 1/1/17 CO* asking $18.50 NNN 692990 |2024|C02 |OF001 |A |1 |3883 |3883 | |, 692991 |2024|C02 |OF001 |A |1 |1400 |2205 | |, 692992 |2024|C02 |OF001 |A |1 |3523 |3523 | |2019 Proforma, 693332 |2024|G01 |SC045 |B |2 |13835 |9447 | |NULL 693350 |2024|G01 |MF001 |A |1 |214418 |195549 | |2023 INCOME / EXPENSE + RENT ROLL 693355 |2024|G01 |WH060 |C |1 |13976 |13976 | |NULL 693356 |2024|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 |2024|G01 |MF010 |A |1 |190889 |165996 |ALTAS POINT |2023 INCOME / RR 693809 |2024|C03 |OF001 |A |1 |2179 |2179 |COMMAX INVESTMENT GROUP |Owner Occupied, 693810 |2024|C03 |OF001 |A |1 |1975 |1975 | |, 693862 |2024|S09 |OF015 |B |1 |9730 |9399 | |2023 Rent roll only 693863 |2024|S09 |OF020 |A |1 |5772 |5745 | |NULL 694174 |2024|G01 |FL020 |B |1 |118671 |119000 |COLLINS RD BUSINESS PARK |2023 INCOME 694178 |2024|G01 |WH060 |A |1 |34000 |34000 | |2023 INCOME, Rent roll only 694179 |2024|S05 |WH015 |B |1 |30000 |30000 |PROBUILT |2023 INCOME., 694197 |2024|G01 |WH060 |B |1 |46825 |43500 |DEFENDER |2023 PROFORMA 694207 |2024|G01 |WH040 |A |1 |92668 |77126 |FRISCO SELF STORAGE |618 UNITS & 77,126 NRA PER RENT ROLL ALL CLIMATE CONTOLLED , 2023 ACTUALS - HIGH EXPENSES. 694209 |2024|G01 |SC045 |A |2 |11250 |11250 |STRIP CENTER |2023 RENT ROLL AND INCOME STATEMENT PROVIDED. 694210 |2024|G01 |WH040 |A |1 |92668 |77126 |FRISCO SELF STORAGE |618 UNITS & 77,126 NRA PER RENT ROLL ALL CLIMATE CONTOLLED , 2023 ACTUALS - HIGH EXPENSES. 694212 |2024|S05 |WH060 |B |1 |2800 |2800 | |2017 proforma, 694259 |2024|C02 |AA001 |A |1 |5137 |5137 |CHICK-FIL-A |2017 proforma, 695750 |2024|G01 |SC045 |A |3 |15051 |12022 |RETAIL/OFFICE |2023 INCOME & EXP Retail/Office 695752 |2024|G01 |SC045 |A |3 |21962 |18717 |ROANOKE COMMONS II |2023 INCOME & EXP 695754 |2024|G01 |SC045 |A |1 |4269 |4322 |THE SHACK |2023 INCOME / RR 695755 |2024|C03 |RE040 |A |1 |38116 |3115 |BEACH COMBER BARS & GRILL |2019 INCOME, 695762 |2024|S09 |RE100 |A |1 |6760 |6760 | |, 695764 |2024|S10 |OF015 |A |1 |6817 |6817 |PRECISION SMILES |, 695769 |2024|S05 |MF025 |A |2 |11085 |10700 | |2024 PROFORMA 2023 PROFORMA 695790 |2024|G01 |SC045 |A |1 |14668 |8846 | |, 695791 |2024|G01 |SC045 |A |1 |9258 |9258 | |, 696008 |2024|G01 |SC025 |A |1 |397636 |351834 |TANGER OUTLET MALL |2023 INCOME/EXP - CONFIRMED NLA 351,834 696462 |2024|G01 |SC045 |C |1 |14092 |13200 |WOODLAND |NULL 696463 |2024|G01 |SC045 |C |1 |14092 |13200 |WOODLAND |NULL 696495 |2024|S10 |OF001 |A |1 |1725 |1725 | |2019 PRO FORMA, 696506 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696509 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696513 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696520 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696523 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696527 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696529 |2024|G01 |FL020 |B |1 |1920 |1920 | |NULL 696531 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696532 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696533 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696534 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696537 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696538 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696539 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696540 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696541 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696542 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696543 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696544 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696545 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696548 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696549 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696556 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696557 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696558 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696559 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696560 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696561 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696562 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696563 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696564 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696565 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696566 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696567 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696568 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696569 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696570 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696571 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696572 |2024|G01 |FL015 |A |1 |67188 |67188 |PRESTIGE GARAGE |2023 RENT ROLL + I/E 38 UNITS 696573 |2024|G01 |OF001 |A |1 |1500 |1500 | |2023 I&E 696574 |2024|G01 |OF001 |A |1 |1500 |1500 | |2023 I & E 696575 |2024|G01 |OF001 |A |1 |1500 |1500 | |2023 I&E 696579 |2024|C02 |OF001 |A |1 |6602 |6602 | |, 696580 |2024|C02 |OF001 |A |1 |925 |925 | |, 696581 |2024|C02 |OF001 |A |1 |2700 |2700 | |, 696582 |2024|C02 |OF001 |A |1 |2074 |2074 | |, 696583 |2024|C02 |OF001 |A |1 |2500 |2500 |RUFINO TALATALA |, 696584 |2024|C02 |OF001 |A |1 |2461 |2380 |HUDSON LAW FIRM |, 696585 |2024|C02 |OF001 |A |1 |3042 |2700 | |, 696586 |2024|C02 |OF001 |A |1 |1499 |1499 | |, 696587 |2024|C02 |OF001 |A |1 |1853 |1853 | |, 696588 |2024|C02 |OF001 |A |1 |1622 |1622 | |, 696589 |2024|C02 |OF001 |A |1 |1563 |1563 | |, 696590 |2024|C02 |OF001 |A |1 |2789 |2789 | |, 696605 |2024|G01 |SC030 |A |1 |232665 |232438 |LEWISVILLE TOWNE CROSSING |2023 INC/EXP 696607 |2024|G01 |SC030 |A |1 |232665 |232438 |LEWISVILLE TOWNE CROSSING |2023 INC/EXP 696608 |2024|G01 |SC045 |A |2 |3969 |3947 |STRIP CENTER |2021 INCOME/EXP. HIGH VACANCY. SEE PROFORMA IN DIRECT CAP. 696880 |2024|G01 |WH040 |A |2 |108177 |84813 |ADVANTAGE STORAGE FLOWER MOUND |2023 INCOME. 697004 |2024|G01 |MF001 |A |1 |392114 |234014 |THE TYLER |2023 RENTS. UNDER CONSTRUCTION UNITL LATE 2023. PARTIAL YEAR INCOME. GARAGE SF WAS INCLUDED IN NET LEASABLE FOR 2024 NOTICE. 697005 |2024|G01 |MF001 |A |1 |596571 |306829 |TRAVIS |2023 RENT ROLL + I/E 697200 |2024|G01 |MF010 |A |1 |202540 |163655 |PRESIDIUM AT EDGESTONE |2023 I/E, AND RR 697940 |2024|S05 |MF025 |A |2 |3920 |3309 |THE ARIA APARTMENTS |2023 INCOME / EXPENSE + JUNE 2024 RENT ROLL 697947 |2024|G01 |MF021 |A |2 |45960 |260 |Shady Creek RV Park & Storage |2023 P&L / 207 RV Spaces. Covered Storage. Also With 697947 that has 53 Spaces., 698103 |2024|G01 |MF001 |A |3 |352808 |352808 |ADARA WINDSONG RANCH APT |2023 INCOME STATEMENT / RR 698426 |2024|G01 |MF001 |A |2 |251263 |234293 |Cortland |2023 INCOME / RR 698523 |2024|G01 |SC045 |B |2 |11484 |11484 |STRIP CENTER |2024-partial 2023 income provided. owner needs complete/professional income/exp statements for next year. 2021 PROFORMA 698560 |2024|G01 |SC045 |B |1 |13920 |13915 |RETAIL |2024 PROFORMA. 6,000 sq ft owner occupied, 698747 |2024|S05 |WH025 |B |1 |86361 |83261 | |2019 INCOME PROFORMA, 698755 |2024|S09 |OF001 |A |1 |14109 |13975 | |NULL 698756 |2024|S09 |OF001 |A |1 |4860 |4860 | |, 698757 |2024|S09 |OF001 |A |1 |4861 |4861 | |, 698758 |2024|G01 |SC045 |A |3 |16785 |16716 | |2023 Income 698759 |2024|S09 |OF001 |A |1 |4860 |4860 | |, 698760 |2024|S09 |OF001 |A |1 |4860 |4860 | |2022 PROFORMA - 1916 SF AVAILABLE $23 + NNN 698761 |2024|S09 |OF001 |A |1 |4507 |4507 | |, 698773 |2024|S10 |OF001 |A |1 |4905 |4905 | |2022 INCOME 698774 |2024|C02 |AA001 |A |1 |5664 |5184 | |2022 INCOME 699262 |2024|G01 |MF001 |A |1 |343805 |256223 |THE VILLAGE AT RAZOR RANCH |2023 INCOME 699316 |2024|C02 |OF010 |A |1 |26786 |26127 | |2023 INCOME 699372 |2024|S09 |OF001 |B |1 |1428 |1428 | |, 699373 |2024|S09 |OF001 |B |1 |1147 |1147 | |, 1/1/17 co* asking $18 NNN 699374 |2024|S09 |OF001 |B |1 |1147 |1147 | |, 1/1/17 co* asking $18 NNN 699375 |2024|S09 |OF001 |B |1 |1413 |1413 | |, 699376 |2024|S09 |OF001 |B |1 |1413 |1413 | |, 699377 |2024|S09 |OF001 |A |1 |1147 |1147 | |, 699378 |2024|S09 |OF001 |B |1 |1147 |1147 | |, 699379 |2024|S09 |OF001 |B |1 |1433 |1433 | |, 1/1/17 co* asking $18 NNN 699380 |2024|S05 |OF001 |A |1 |950 |950 | |, 699399 |2024|G01 |FL020 |B |2 |5040 |5040 |STRITTMATTER PLUMBING HEATING & AC |OWNER OCCUPIED 699473 |2024|G01 |OF020 |A |1 |2310 |2398 | |2024 PROFORMA IN DIRECT CAP 699477 |2024|G01 |OF015 |A |1 |3423 |3485 | | 2024 - INC/EXP. 699640 |2024|G01 |WH040 |B |4 |37970 |37970 | |2023 P&L.NO RENT ROLL. 700010 |2024|G01 |WH015 |A |2 |234000 |234000 | |2018 Market Proforma, 700011 |2024|G01 |WH015 |A |3 |312000 |312000 | |2018 Market Proforma, 700012 |2024|G01 |WH015 |A |4 |1085280 |1085280 | |, 700039 |2024|S09 |WH060 |B |1 |55066 |33816 |SWAIN BUILDING MATERIAL |2019 Proforma, 700323 |2024|G01 |SC045 |A |2 |6468 |6468 | |2019 PRO FORMA, 700481 |2024|S09 |OF020 |A |1 |32517 |31325 |MIDWESTERN STATE UNV. |2023 INCOME Single Tenant 10 year lease 4/18 to 4/28 700518 |2024|S09 |OF020 |B |1 |3392 |3392 |MOLLY MAID |2023 Proforma, Excess Land 700723 |2024|S05 |MF002 |B2 |4 |9243 |8350 |HANN & OAKLNAD ST APT |2023 RR / I&E 700724 |2024|S05 |MF002 |A |3 |14338 |14338 |HANN & OAKLAND ST APT |2023 P&L + RENT SURVEY 700725 |2024|S05 |MF002 |B2 |4 |9243 |8350 |HANN & OAKLNAD ST APT |2023 RR / I&E 700880 |2024|C02 |RE040 |A |1 |2240 |2240 |BURGER KING |2017 pro, 700894 |2024|S11 |OF002 |A |1 |1843 |1267 | |, 700913 |2024|G01 |WH060 |A |1 |44690 |44690 | |2023 PROFORMA 700979 |2024|S09 |SC010 |B |1 |123684 |123684 |AT H OME |Lease Info, Lease Info, but old lease 701036 |2024|C02 |RE070 |A |1 |4213 |3989 |EARLS 377 PIZZA |2018 PROFORMA, 701037 |2024|S05 |RE070 |A |1 |2410 |2410 |KIMSEY'S COFFEE |, PART OWNER IN BUSINESS 701090 |2024|S11 |WH060 |B |1 |11760 |11760 | |, 701105 |2024|S10 |OF001 |A |1 |1140 |1202 | |2019 PRO FORMA, from appraisal for 670676 rate is $25.75 701106 |2024|S10 |OF001 |A |1 |2936 |2998 |DR BILL & DR PETE |, 701107 |2024|S10 |OF001 |A |1 |2717 |2779 | |2019 PRO FORMA (STILL SHELL), 701108 |2024|S10 |OF001 |A |1 |2890 |2952 |DERMATOLOY PHYSICIAN |2019 PRO FORMA, 701109 |2024|S10 |OF001 |A |1 |2553 |2615 | |, 701110 |2024|S10 |OF001 |A |1 |2560 |2622 |IBS WIRELESS |, 701111 |2024|S10 |OF001 |A |1 |2742 |2742 |MEDICAL CONNECTIONS |2022 INCOME 701112 |2024|S10 |OF001 |A |1 |2404 |2466 | |, 701113 |2024|S10 |OF001 |A |1 |2834 |2896 | |, 701134 |2024|S05 |HC005 |A |1 |8303 |8303 | |2022 PROFORMA 701135 |2024|C02 |AA001 |A |1 |4955 |5000 |MEDICAL CITY |2023 INCOME 701140 |2024|C02 |AA001 |A |1 |5010 |5000 | |2023 INCOME 701141 |2024|C02 |OF010 |A |1 |4986 |5000 |WISE HEALING CENTER |2023 INCOME PROVIDED 701150 |2024|S05 |MF002 |A |1 |7480 |7350 | |2023 INC/EXP 701517 |2024|G01 |WH060 |B |1 |6044 |6044 | |2023 PROFORMA PLUS EXCESS LAND. OWNER OCCUPIED 701518 |2024|S14 |AA001 |A |1 |5488 |5488 |VALERO CORNER STORE |, 701546 |2024|G01 |FL020 |A |1 |16645 |16645 |AQUA TERRA |2024-proforma worked. 2022 Proforma 701561 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701562 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701563 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701564 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701565 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701566 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701567 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701568 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701569 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701571 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701572 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701573 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701574 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701575 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701576 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701577 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701578 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701579 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701580 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701581 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701582 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701584 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701585 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701586 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701587 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701588 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701589 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701590 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701591 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701592 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701593 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701594 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701595 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701596 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701597 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701598 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701599 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701600 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701602 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701603 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701604 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701605 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701608 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701609 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701610 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701611 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701612 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701613 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701614 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701615 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701616 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701618 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701619 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701620 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701621 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701622 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701623 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701624 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701625 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701626 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701627 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701628 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701629 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701630 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701631 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701632 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701633 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701634 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701635 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701636 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701637 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701638 |2024|G01 |MF003 |A |4 |166763 |166763 | |2023 INCOME 701936 |2024|G01 |SC045 |A |4 |14673 |14453 |STRIP CENTER |2023 INCOME , ASKING RENT $25 + $7.29NNN - 3,004SF AVAIL PER FLYER. 5,000SF RENTED AT $18.50/SF + NNN. 701937 |2024|G01 |SC045 |A |4 |6516 |6516 |DENTON TOWN CROSSING |NULL 701938 |2024|G01 |WH060 |A |1 |30000 |29204 | |2023 Income 701959 |2024|G01 |MF020 |A |2 |2145 |238 |WOODHAVEN MHP |2023 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 |2024|G01 |MF020 |A |2 |2145 |238 |WOODHAVEN MHP |2023 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 |2024|S05 |SC005 |A |1 |42486 |42486 |ROOMS TO GO |, 702043 |2024|S09 |RE040 |A |1 |2542 |2655 |DOMINOES OLD TOWN |2020. $25/sf gross rent. Used expenses similar to 2019. 702059 |2024|G01 |SC045 |B |3 |10660 |10660 |STRIP CENTER |2023 INCOME. 702061 |2024|G01 |WH040 |B |5 |21600 |22200 |SOUTH WEST RV RENTAL |2018 Market Profoma, 702062 |2024|G01 |FL020 |A |1 |27296 |26354 |TEXAS DEPT OF PUBLIC SAFETY |2022 PROFORMA 702406 |2024|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 |2024|C02 |OF010 |A |1 |3567 |3567 |TEXAS HEALTH |, 702687 |2024|G01 |MF001 |A |2 |271747 |227079 |PALLADIUM APTS |2023 INCOME. IMP ONLY ACCOUNTLAND IS EXCEPT AND MUST BE BACKED OUT ($5,593,104) 702781 |2024|G01 |SC045 |A |2 |5200 |5200 |STRIP CENTER |2019 Rent Roll, 702782 |2024|G01 |SC045 |A |2 |6561 |5165 |STRIP CENTER |2023 Rent Roll 702921 |2024|G01 |OF025 |A |2 |101484 |100000 |NESTLE SKIN HEALTH |2022 INCOME / 2023 PROFORMA 703185 |2024|G01 |SC045 |A |2 |22800 |26598 |STRIP CENTER |2023 RENT ROLL AND INCOME 704092 |2024|G01 |SC045 |A |2 |12080 |11072 |STRIP CENTER |2023 INCOME 704094 |2024|G01 |WH040 |B |3 |78180 |9340 | |, 704096 |2024|S05 |MF002 |A |1 |14800 |14800 |LITTLE SWAN GARDEN APARTMENTS |2023 INCOME & EXP 704832 |2024|G01 |RE070 |A |1 |20287 |20287 |LAVA CANTINA |NULL 705216 |2024|G01 |SC045 |A |2 |30151 |30151 |RIVER WALK AT CENTRAL PARK |NULL 705695 |2024|G01 |MF021 |C |3 |14 |14 |TRANQUIL WATER RV PARK |2023 INCOME. RV PARK 705733 |2024|C02 |OF010 |A |1 |24785 |24193 | |2019 ACTUAL RENT-NO I&E, 705743 |2024|G01 |FL020 |B |3 |69000 |69000 |LANTANA BUSINESS PARK |2024 PROFORMA-DIRECT CAP 705799 |2024|G01 |MF001 |A |3 |400512 |374523 |THE LANDING |2020 INCOME 705814 |2024|G01 |WH040 |A |1 |106802 |82900 |SIMPLY SELF STORAGE |2023 Rent roll only 705817 |2024|G01 |SC045 |B |1 |4480 |4319 |DOMINOS PIZZA |2023 RENTS ONLY NO EXPENSES.PROFORMA.WORKED IN DC. 706438 |2024|G01 |MF001 |A |3 |353928 |373556 |CENTURY 380 |2023 INCOME 706510 |2024|G01 |SC045 |B |2 |35675 |30262 |THE VILLAGE CROSSING |2023 INCOME. 706513 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706514 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706515 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706516 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706517 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706518 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706519 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706520 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706521 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706522 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706523 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706524 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706525 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706526 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706527 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706528 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706529 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706530 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706531 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706532 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706533 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706534 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706535 |2024|S05 |MF002 |A |1 |42723 |41894 |Sharpshooter Properties |2023 INCOME 706734 |2024|G01 |MF001 |A |3 |444118 |464831 |THE VILLAGES @ 3EIGHTY |2023 INCOME SOLD 9/2021. NO OPERATING DETAIL. SEE DIRECT CAP. 707473 |2024|G01 |FL020 |A |1 |327801 |327801 | |2022 INC/EXP. 327,000 including mezzanine finished out by seller, 707609 |2024|G01 |MF001 |A |2 |291480 |298735 |ENCLAVE & ROANOKE CITY CENTRE |2023 INCOME VALUE W/ACCOUNTS 775887 & 707611-settle 711806 |2024|G01 |FL020 |B |1 |55500 |31500 | |2024 DIRECT CAP. NOTIFIED MISSING 24,000 SF. 711807 |2024|S05 |OF020 |A |1 |3300 |3290 | |2019 income, 711809 |2024|G01 |MF001 |A |1 |329415 |257134 |TOWER BAY LOFTS |2024 PROFORMA 711814 |2024|G01 |SC045 |A |1 |226690 |48141 |ALAMO DRAFT HOUSE/STRIP |ALAMO, HERF'S, TAQUERIA MONTERREY 711882 |2024|G01 |OF015 |B |1 |9200 |9200 | |NULL 711883 |2024|G01 |OF020 |B |1 |19988 |19988 | |2022 DIRECT CAP. 100% VACANT. LONGTERM. 711884 |2024|G01 |OF015 |B |1 |49000 |23398 |United Way of Denton |2023 RENT ROLL UNITED WAY OCC 8413 SF, 4417 SF VAC 711952 |2024|G01 |MF001 |A |1 |226891 |210097 |HILLSTONE @ RIVERWALK |2023 INCOME 711992 |2024|G01 |SC020 |A |1 |37871 |37687 |WINDSONG RANCH MARKETPLACE |2023 INCOME 711993 |2024|G01 |SC020 |A |1 |37871 |37687 |WINDSONG RANCH MARKETPLACE |2023 INCOME 712650 |2024|G01 |FL020 |B |3 |324705 |324705 | |2023 PROFORMA EXCESS LAND 712796 |2024|G01 |MF001 |A |1 |464974 |271820 |DISCOVERY AT THE REALM PHASE II |2023 INCOME STATEMENT NO T-12 713217 |2024|G01 |SC045 |A |2 |10880 |10750 |NORTHLAKE PLAZA |2023 INCOME. 713251 |2024|C02 |AA001 |A |1 |6535 |6535 |ROANOKE CHOP SHOP |NULL 713340 |2024|G01 |FL020 |A |1 |13598 |13968 |VILLAGE MOTORS |2023 Market Proforma, 713341 |2024|G01 |FL020 |A |1 |28137 |29200 | |2023 RENT ROLL NO EXPENSES 713579 |2024|C02 |WH060 |B |1 |24775 |24775 | |2023 PROFORMA. OWNER OCCUPIED 713581 |2024|G01 |WH015 |A |2 |122100 |122188 | |2019 PRO FORMA, RENT ONLY 714503 |2024|G01 |MF001 |A |2 |840891 |264411 |NEWMAN VILLAGE |2023 RENT ROLL ONLY 714510 |2024|G01 |MF001 |A |2 |265448 |242083 |DISCOVERY PARK APTS |2023 INCOME 714513 |2024|G01 |SC045 |A |2 |26465 |27461 |STRIP CENTER |2023 INCOME. 715380 |2024|S05 |OF001 |A |1 |7131 |7131 |Shoreline Office Buildings |2019 Income proforma, 715383 |2024|S05 |OF001 |A |1 |5555 |5555 |Office Condos |Jan 2021 Rent Data from agent for two accounts. 715384 |2024|S05 |OF001 |A |1 |5555 |5555 |Office Condos |Jan 2021 Rent Data from agent for two accounts. 715389 |2024|S05 |OF001 |A |1 |1560 |1560 | |, 715495 |2024|G01 |SC045 |B |1 |5207 |5207 | |2023 INCOME 715519 |2024|C02 |OF001 |A |1 |1199 |1150 |EDWARD JONES |2019 INC PRO FORMA, 715688 |2024|S05 |MF025 |A |3 |3766 |3766 | |2024 DIRECT CAP 715920 |2024|S05 |MF002 |A |1 |6432 |4857 | |2024 PROFORMA 717025 |2024|G01 |FL020 |A |1 |50744 |47900 |HACKBERRY PROPERTIES |2024 INCOME AND EXP. CAPPING ACTUAL NOI = CLOSE TO NOTIFIED $12.6M 717026 |2024|G01 |WH040 |A |1 |95116 |100425 |Sparebox Stoarge |2023 Income- Partial Year p/l and unclear RR. 718750 |2024|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 |2024|C02 |AA001 |A |1 |7242 |7242 |DENTON PEDIATRIC MOB |NULL 722372 |2024|S14 |RE055 |A |1 |21832 |21930 |TRACTOR SUPPLY |2019 PROFORMA BASED ON LEASE SIGNED AS BUILT TO SUIT, 723472 |2024|G01 |SC045 |A |2 |11880 |11563 |STRIP CENTER |2023 RR & I/E 724011 |2024|G01 |SC045 |A |2 |8946 |8750 |STRIP CENTER |2023 INCOME, RENT ROLL 724065 |2024|C02 |OF001 |B |1 |2582 |2582 | |2023 PROFORMA 724513 |2024|G01 |AA001 |A |1 |30388 |24900 | |NULL 724514 |2024|G01 |AA001 |A |1 |30388 |24900 | |NULL 724516 |2024|G01 |MF001 |A |2 |406860 |221469 |THE RUBY |2023 INCOME 724521 |2024|G01 |SC045 |A |2 |18576 |17800 |STRIP CENTER |2023 INCOME 724567 |2024|G01 |SC045 |B |1 |6820 |6820 |STRIP CENTER |2022 Income. 2000sf Owner occ. 724861 |2024|G01 |WH060 |B |1 |42660 |42660 | |2023 I/E 725084 |2024|G01 |SC045 |A |4 |14774 |14718 |STRIP CENTER |2024 DIRECT CAP - 2024 BUDGET 725087 |2024|S09 |RE085 |A |1 |14082 |14082 |LEWISVILLE BOOTS |2023 PROFORMA 725089 |2024|S09 |MF002 |A |1 |9251 |9251 | |Also Has Offices, 725131 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725132 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725133 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725134 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725135 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725136 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725137 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725138 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725139 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725140 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725141 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725142 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725143 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725144 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725145 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725146 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725147 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725148 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725149 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725150 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725151 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725152 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725153 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725154 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725155 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725156 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725157 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725158 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725159 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725160 |2024|G01 |MF003 |A |5 |51427 |53361 |Sherman Crossing |2022 Rent Roll and I/E 725161 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 725162 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 725163 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 725164 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 725165 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 725166 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 725167 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 725168 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 725169 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 725170 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 725173 |2024|G01 |RE085 |C |1 |1960 |1960 | |NULL 725235 |2024|G01 |WH060 |C |1 |18000 |18000 | |2024 - BASIC RR AND EXP 725778 |2024|G01 |SC045 |A |1 |25683 |24719 |RETAIL STRIP |2023 INCOME/EXP. WORKED 692909 & 725778 TOGETHER. RR & OPERATING STATEMENT ARE COMBINED. 726305 |2024|S05 |SC035 |C |1 |403327 |314699 |GOLDEN TRIANGLE MALL |2019 income, 726341 |2024|G01 |SC060 |A |1 |3000 |3000 |VERIZON |NULL 726359 |2024|G01 |WH025 |A |1 |79091 |78452 |PEERLESS MANUFACTURING COMPANY |2023 INCOME/EXP 726383 |2024|G01 |WH035 |A |1 |280700 |262555 |USCS |2024 DIRECT CAP USING AGENT PROVIDED INFO 726387 |2024|G01 |SC045 |A |3 |10284 |10284 | |, 726655 |2024|G01 |SC020 |A |1 |62344 |61987 |TROPHY CLUB TOWN CENTER |2024-complete 2023 RR, I/E provided. 726656 |2024|G01 |SC020 |A |1 |62344 |61987 |TROPHY CLUB TOWN CENTER |2024-complete 2023 RR, I/E provided. 726657 |2024|G01 |MF001 |A |1 |408615 |260676 |THE BYRON |2023 RENT ROLL ONLY NO P&L. EXPENSES 727533 |2024|G01 |SC045 |A |2 |24320 |24018 |STRIP CENTER |2023 INCOME/EXP 728527 |2024|C03 |RE070 |A |1 |8318 |7992 | |, 728547 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728548 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728549 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728550 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728551 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728552 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728553 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728554 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728555 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728556 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728557 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728558 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728559 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728560 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728561 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728562 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728563 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728564 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728565 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728566 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728567 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728568 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728569 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728570 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 728571 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 729110 |2024|S05 |OF001 |A |3 |7800 |7822 |Mission Street Office Condos |NULL 729111 |2024|S05 |OF001 |A |3 |7800 |7822 |Mission Street Office Condos |NULL 729112 |2024|G01 |OF020 |A |1 |4097 |4097 |HEAVEN AT HOME |2023 PROFORMA. ASKING RENT IN COMPLEX = $20-22/SF 729128 |2024|G01 |MF001 |A |3 |317193 |317043 |Artistry @ PCR |2023 INCOME / RR 729150 |2024|G01 |WH040 |A |2 |58141 |107462 | |2023 INCOME & EXPENSE 697 TOTAL UNITS / 107,462 SF 729528 |2024|G01 |FL020 |A |1 |16900 |16725 | |2023 INCOME - 2 TENANTS LEASE PROVIDED ONLY 729529 |2024|G01 |FL020 |A |1 |19375 |19375 | |2023 PROFORMA 729897 |2024|G01 |SC045 |A |3 |31010 |30697 |STONEBROOK PLAZA |2023 P&L 729898 |2024|G01 |SC045 |A |3 |3524 |3524 |SHOPS AT STONEBROOK |NULL 729899 |2024|G01 |SC045 |A |3 |3019 |3019 |BERLIN |NULL 729900 |2024|G01 |SC045 |A |3 |1711 |1711 |SHOPS AT STONEBROOK |2023 PROFORMA 729901 |2024|G01 |SC045 |A |3 |1912 |1912 |SHOPS AT STONEBROOK |NULL 729902 |2024|G01 |SC045 |A |3 |2013 |2013 |TEMPLE |NULL 729903 |2024|G01 |SC045 |A |3 |1509 |1509 |SHOPS AT STONEBROOK |NULL 730058 |2024|S09 |OF001 |A |1 |12538 |12539 |4491 Long Prairie Condos |6 Units of 8 unit building owned by Developer 730059 |2024|S09 |OF001 |A |1 |12538 |12539 |4491 Long Prairie Condos |6 Units of 8 unit building owned by Developer 730060 |2024|S09 |OF001 |A |1 |12538 |12539 |4491 Long Prairie Condos |6 Units of 8 unit building owned by Developer 730061 |2024|S09 |OF001 |A |1 |12538 |12539 |4491 Long Prairie Condos |6 Units of 8 unit building owned by Developer 730062 |2024|S09 |OF001 |A |1 |12538 |12539 |4491 Long Prairie Condos |6 Units of 8 unit building owned by Developer 730067 |2024|G01 |WH060 |A |3 |8184 |8184 |TEXAS FIRST RENTALS |NULL 730758 |2024|G01 |OF015 |A |1 |4784 |4784 |Condos |2023 I/E 730759 |2024|G01 |OF015 |A |1 |5062 |4938 | |NULL 730760 |2024|S05 |OF001 |A |1 |4784 |5420 | |2023 I/E 730829 |2024|G01 |WH015 |A |3 |714000 |705955 | |2023 INCOME & EXP 730839 |2024|G01 |WH015 |A |3 |499700 |494041 |DHL |2023 INCOME & EXP 731154 |2024|G01 |FL020 |B |3 |71541 |27600 |STALLION BUSINESS PARK |Property owners opinion of value $1,974,875 731158 |2024|G01 |SC045 |A |2 |24320 |24320 | |NULL 731168 |2024|G01 |FL020 |A |2 |3600 |3600 | |NULL 731169 |2024|G01 |FL020 |A |2 |3600 |3600 | |NULL 731182 |2024|G01 |SC045 |B |2 |14954 |19514 |STRIP CENTER |2023 RENT ROLL. NO EXPENSES 731206 |2024|C03 |RE070 |A |1 |8985 |8985 |54TH ST |, 731423 |2024|G01 |MF015 |A |2 |158812 |142800 |PALLADIUM DENTON APTS |2023 INCOME/EXP 731541 |2024|G01 |MF001 |A |1 |262879 |256806 |LAKEWAY CASTLE HILLS |2023 INCOME/EXP 731544 |2024|C03 |RE070 |A |1 |7188 |7188 |SALTGRASS STEAK HOUSE |, 731567 |2024|G01 |SC020 |C |1 |116478 |115160 |GARDEN PARK |2023 RENT ROLL 731573 |2024|G01 |MF021 |A |1 |1339 |13 | |PLEASE GET INCOME INFO FROM OWNER 731574 |2024|S14 |WH020 |B |1 |40200 |40200 | |2019 proforma, 731644 |2024|G01 |WH040 |B |5 |55004 |58468 |TEXAS PREMIER STORAGE |, 731661 |2024|S05 |MF005 |A |1 |138363 |107110 | |NULL 731662 |2024|G01 |WH040 |B |2 |54555 |54450 | |2023 INCOME 731663 |2024|G01 |WH040 |B |4 |72050 |58625 | |2023 PROFORMA 731721 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731722 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731723 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731724 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731725 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731726 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731727 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731729 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731730 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731731 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731732 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731733 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731734 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731735 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731736 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731760 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731761 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731762 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731763 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731764 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731765 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 731780 |2024|G01 |MF003 |A |4 |42806 |46000 | |2023 INCOME 732238 |2024|G01 |FL020 |B |3 |181067 |187650 | |2023 I/E + RENT ROLL 732239 |2024|G01 |FL020 |B |3 |181067 |187650 | |2023 I/E + RENT ROLL 732240 |2024|G01 |FL020 |B |3 |181067 |187650 | |2023 I/E + RENT ROLL 732582 |2024|G01 |MF001 |B1 |3 |569253 |433811 |THOUSAND OAKS PH 5 |2023 income statement 732583 |2024|G01 |MF001 |A |2 |991600 |612165 |THOUSAND OAKS @ STAGS LEAP APT |2023 INCOME STATEMENT 732584 |2024|G01 |MF001 |A |2 |991600 |612165 |THOUSAND OAKS @ STAGS LEAP APT |2023 INCOME STATEMENT 732719 |2024|G01 |FL020 |B |2 |180500 |157100 |ARGYLE BUSINESS PARK |2023 INCOME 733094 |2024|G01 |SC045 |A |4 |1883 |1883 |FRESH THAI |, 733095 |2024|G01 |SC045 |A |4 |1925 |1925 |KIDZANIA |NULL 733096 |2024|G01 |SC045 |A |4 |4662 |4662 |PLAZA 380 UNITS 300-700 |2023 INCOME. MIXTURE OF NNN & GROSS LEASES. 733146 |2024|G01 |SC045 |A |3 |16157 |16157 |STRIP CENTER |2023 INCOME. 733206 |2024|G01 |FL001 |A |1 |80906 |80906 | |NULL 733211 |2024|G01 |SC045 |A |2 |19950 |19975 |STRIP CENTER |2023 RENT ROLL 733212 |2024|G01 |SC045 |A |2 |14155 |12705 |STRIP CENTER |2023 RENT ROLL 733547 |2024|G01 |SC045 |A |3 |32822 |32640 | |, 733554 |2024|G01 |WH040 |B |4 |35500 |34900 | |2023 INC/EXP. USED COLLECTED RENT AS EGI. OWNER NOTED COLLECTED RENTS INCLUDED STG AND UNCOVERED PARKING 15% VAC GENERALLY 34,900 SF FOR MINI STG & 9,470 SF FOR COVERED AND UNCOVERED PARKING PER AERIAL. 733555 |2024|S14 |MF002 |A |4 |23560 |23560 | |2023 NO INCOME NO EXPENSES - SEE DIRECT CAP 733556 |2024|G01 |MF001 |A |3 |346269 |334494 |LAKE RIDGE APTS |2023 PARTIAL INCOME / RR 733783 |2024|G01 |WH015 |A |1 |454300 |454300 | |, 733792 |2024|S09 |OF015 |B |1 |82142 |79713 |BROOKHOLLOW OFFICE |2023 INC/EXP. HIGH VAC. IN-PLACE RENT ONLY IN ACTUAL 733812 |2024|G01 |WH015 |A |4 |1217200 |1214526 | |2023 I/E + RR 739644 |2024|S05 |MF002 |A |1 |7637 |7637 | |NULL 739879 |2024|G01 |WH015 |A |2 |220480 |219808 | |2023 INCOME & EXP 739880 |2024|G01 |WH015 |A |1 |124800 |125213 | |2023 INCOME & EXP 739881 |2024|G01 |WH015 |A |2 |104351 |104351 | |NULL 740118 |2024|S05 |MF002 |A |1 |11844 |5185 | |2023 RR AND I/E 740203 |2024|G01 |MF001 |A |2 |239936 |151506 |THE HUDSON AT AUSTIN RANCH |2023 INCOME STATEMENT / RR 740800 |2024|G01 |WH060 |B |1 |41950 |41950 | |2023 PROFORMA 741118 |2024|G01 |WH060 |B |1 |20000 |20000 | |2024 - BASIC RR AND EXPENSES. EXPENSES HIGH. 741347 |2024|G01 |OF001 |A |1 |1964 |1964 |PEDIATRIC |NULL 741363 |2024|G01 |OF001 |A |1 |2179 |2179 | |NULL 741371 |2024|G01 |SC045 |B |1 |1462 |1462 |CONDO |NULL 741372 |2024|G01 |SC045 |B |1 |1462 |1462 |LUXE LOUNGE |NULL 741373 |2024|G01 |SC045 |B |1 |1135 |1135 |CONDO |NULL 741374 |2024|G01 |SC045 |B |1 |1135 |1135 |CONDO |NULL 741375 |2024|G01 |SC045 |B |1 |1136 |1136 |CONDO |NULL 741376 |2024|G01 |SC045 |B |1 |1135 |1135 |CONDO |, 741377 |2024|G01 |SC045 |B |1 |1132 |1132 |CONDO |NULL 741378 |2024|G01 |SC045 |B |1 |2071 |2071 |CONDO |2022 PROFORMA - SEE DIRECT CAP. GROSS LEASES. TENANTS IMPACTED BY CONSTRUCTION ON MILL. 741408 |2024|S05 |MF005 |A |3 |352950 |366332 |The Retreat |2023 INCOME 741700 |2024|G01 |SC045 |C |1 |9504 |9500 |STRIP CENTER |2023 INCOME. , PER OWNER, LEASES ARE GROSS NOT NNN 741703 |2024|G01 |OF025 |A |2 |618317 |304473 |AUSTIN RANCH OFFICE |2022 INCOME 741787 |2024|G01 |MF001 |A |1 |389014 |377066 |WINDSOR CASTLE HILLS |2023 INCOME / RR 742199 |2024|G01 |OF002 |A |3 |4590 |4590 |DAVID BOUSCHOR |PRO-FORMA 742231 |2024|G01 |SC045 |A |2 |8095 |8040 |STRIP CENTER |2023 RENT ROLL AND ACTUALS PROVIDED 742232 |2024|G01 |FL020 |A |1 |25179 |25179 | |NULL 742233 |2024|G01 |FL020 |A |1 |25730 |25730 | |NULL 742307 |2024|S09 |OF001 |A |1 |12538 |12539 |4491 Long Prairie Condos |6 Units of 8 unit building owned by Developer 742322 |2024|G01 |FL020 |A |3 |11000 |11000 | |NULL 744196 |2024|G01 |WH015 |A |2 |308500 |306280 | |2022 - RENT ONLY. 744208 |2024|S05 |SC010 |B |1 |58692 |59684 |HOBBY LOBBY |, Only Lease Info provided. No expenses. 744210 |2024|G01 |SC030 |C |1 |47031 |46092 |HARBOR FREIGHT/DIESEL FITNESS |2022 INCOME 744712 |2024|G01 |SC020 |A |1 |81389 |80786 |MAIN MARKETPLACE |2023 INC/EXP. HIGH VAC. BACK FLIX NNN AND EXP OUT OF INC STMT. 744713 |2024|G01 |SC020 |A |1 |13360 |13360 |MAIN MARKETPLACE(POR) |2023 RENT ROLL ONLY 744714 |2024|G01 |SC020 |A |1 |13320 |13320 |STRIP CENTER |2023 PROFROMA. OWNER OCCUPIED PER AGENT 744715 |2024|G01 |SC020 |A |1 |81389 |80786 |MAIN MARKETPLACE |2023 INC/EXP. HIGH VAC. BACK FLIX NNN AND EXP OUT OF INC STMT. 744716 |2024|G01 |SC020 |A |1 |81389 |80786 |MAIN MARKETPLACE |2023 INC/EXP. HIGH VAC. BACK FLIX NNN AND EXP OUT OF INC STMT. 744717 |2024|G01 |SC020 |A |1 |81389 |80786 |MAIN MARKETPLACE |2023 INC/EXP. HIGH VAC. BACK FLIX NNN AND EXP OUT OF INC STMT. 744718 |2024|G01 |SC020 |A |1 |81389 |80786 |MAIN MARKETPLACE |2023 INC/EXP. HIGH VAC. BACK FLIX NNN AND EXP OUT OF INC STMT. 744719 |2024|G01 |SC020 |A |1 |81389 |80786 |MAIN MARKETPLACE |2023 INC/EXP. HIGH VAC. BACK FLIX NNN AND EXP OUT OF INC STMT. 744740 |2024|G01 |SC045 |A |1 |24835 |24835 |THE RIVER WALK AT CENTRAL PARK |, 744771 |2024|G01 |WH040 |A |1 |54740 |57458 |CUBE SMART |2023 IE. NO DETAIL, IN-PLACE RENTS = $24/SF 744772 |2024|C02 |RE040 |A |1 |2205 |2205 |H TEA O |2023 Rent $34.72/SF, 745033 |2024|G01 |WH015 |A |2 |268003 |276814 | |2021 INC/EXP 745034 |2024|G01 |WH040 |C |3 |12480 |12480 |LAKE RAY ROBERTS SECURE RV & BOAT STG |2024 PROFORMA. OWNER NOTED 58 COVERED SPACES (12 X 40) AT $120/MONTH. 20 OPEN SPACES PAYING $45/MONTH. 745208 |2024|G01 |OF015 |B |1 |49000 |23398 |United Way of Denton |2023 RENT ROLL UNITED WAY OCC 8413 SF, 4417 SF VAC 745215 |2024|G01 |OF001 |A |1 |1257 |2116 | |NULL 745218 |2024|G01 |OF001 |A |1 |611 |611 | |NULL 745812 |2024|G01 |SC045 |A |2 |19727 |19726 |STRIP CENTER |NULL 745813 |2024|G01 |SC045 |A |2 |28350 |28350 |RETAIL STRIP |NULL 746043 |2024|G01 |OF015 |A |1 |5808 |5808 | |2023 PROFORMA 746047 |2024|S05 |OF020 |A |1 |5808 |5808 | |NULL 746084 |2024|G01 |SC045 |A |3 |17686 |17686 |STRIP CENTER |2023 PROFORMA 746087 |2024|G01 |MF001 |A |3 |382797 |382797 |MEZZO APARTMENTS |2023 RENT ROLL, I/E ONLY APRIL-DEC 2023 746144 |2024|G01 |WH015 |A |4 |783000 |783465 |CALLOWAY GOLF |2023 INCOME 746593 |2024|G01 |WH040 |A |1 |327230 |327230 |ALL STORAGE |NULL 748000 |2024|G01 |WH015 |A |2 |200794 |200794 |FISHER59 |NULL 748393 |2024|G01 |SC015 |A |1 |2310769 |467479 |GRANDSCAPE |NULL 748457 |2024|G01 |MF001 |A |2 |272908 |272908 |ALTA CHAMPIONS CIRCLE APTS. |2023 INCOME 748572 |2024|G01 |WH040 |A |3 |146925 |143780 |TMS SELF STORAGE |2023 INCOME 748573 |2024|G01 |SC045 |A |3 |27050 |16800 |STRIP CENTER |NULL 748797 |2024|S14 |MF002 |A |2 |10200 |10680 |Pecan Grove Apartments |2023 Income 748957 |2024|G01 |MF010 |A |1 |240889 |169699 |RIVER WALK FLATS ACTIVE LIVING |2023 INCOME 748967 |2024|G01 |SC045 |A |2 |27839 |27442 |WINDSOR RIDGE CROSSING |2023 RR ONLY - ADDED COST V OF INCOME FOR FOR THE BLDG NOT COMPLETE 749107 |2024|G01 |SC045 |A |2 |24350 |24254 |STRIP CENTER |2023 INCOME. NO EXP. 749130 |2024|G01 |SC005 |A |1 |64963 |64963 |ACADEMY |NULL 749134 |2024|G01 |SC045 |A |2 |6160 |6160 |STRIP CENTER |2023 RR & I.S.- ONLY ONE TENANT SO FAR OCCUPIES 4,000SF 749490 |2024|G01 |WH040 |A |3 |87000 |87000 |S & K STORAGE |2023 INC/EXP 749502 |2024|G01 |OF015 |A |1 |32742 |32742 |TEXAS ONCOLOGY |NULL 749631 |2024|G01 |OF025 |C |1 |53123 |41317 |David Weekly Model Homes |2023 PROFORMA 750485 |2024|G01 |WH015 |A |1 |64800 |64800 | |2023 PROFORMA 750721 |2024|C03 |SC010 |A |1 |89227 |89227 |FLOOR & DECOR, AND CHAIR KING |, 750734 |2024|G01 |SC030 |A |1 |92740 |90004 |VISTA RIDGE MARKET PLACE |2023 INCOME. BEST BUY SPLIT TO IMP ONLY 750878 |2024|G01 |MF001 |A |2 |413316 |396587 |COPPER RIDGE I & II |2023 - INCOME/EXPENSE. INCOME ADDED FOR PHASE 2. 750970 |2024|S05 |MF005 |A |1 |449235 |202334 |PARK PLACE DENTON |NULL 750981 |2024|G01 |MF001 |A |3 |210803 |201654 |MILLENIUM PLACE APT |2023 INCOME STATEMENT ONLY 752299 |2024|G01 |SC045 |A |2 |15081 |15081 | |NULL 752300 |2024|G01 |SC045 |A |2 |16243 |15952 |LAKESIDE CROSSING |2023 INCOME & EXPENSE 752431 |2024|G01 |WH060 |C |1 |17320 |17320 | |2024 PROFORMA 752734 |2024|G01 |SC045 |A |2 |14680 |14680 |STRIP CENTER |2023 INCOME 753478 |2024|G01 |MF001 |A |1 |493492 |409844 |NEXUS LAKESIDE PH 1 |2023 INCOME DATA. 2021 SALE.. ACCOUNTS 567435, 683609, 566717, 753478, and 581211 RETAIL POTION ON MODEL F 753479 |2024|G01 |MF001 |A |1 |0 |124160 | |, 753480 |2024|G01 |WH040 |B |3 |152327 |200591 |ARGYLE STORAGE CO. |2023 Income. Includes accounts 647976 and 65600 753491 |2024|G01 |MF001 |A |1 |1732202 |308436 |GRANDSCAPE |2024-ONLY PARTIAL YEAR P/L 753492 |2024|G01 |SC015 |A |1 |2310769 |467479 |GRANDSCAPE |NULL 753562 |2024|G01 |MF001 |A |1 |371268 |321343 |ALEXAN FLOWER MOUND |2023 INCOME STATEMENT / RR COUNTY SPLIT. 65% DENTON COUNTY SQUARE FOOTAGE IN SCHEDULE IS 65% OF TOTAL SF OF 321,400 754364 |2024|S05 |WH060 |B |1 |26000 |15000 | |2023 RENT $7.50/SF PER OWNER 754365 |2024|G01 |WH060 |B |1 |35000 |35000 | |2023 PROFORMA 754380 |2024|S10 |WH060 |C |1 |10283 |10000 |ROBERT'S AUTOMOTIVE REPAIRS |2022 INCOME PROFORMA, 754386 |2024|G01 |MF001 |A |3 |337537 |223652 |Oxford at Lake View |2023 INCOME 754389 |2024|S05 |SC010 |B |1 |55860 |55860 |RESTAURANT DEPOT |NULL 754392 |2024|G01 |SC045 |C |2 |12421 |12400 | |2022 INCOME NO EXPENSES 754437 |2024|G01 |WH020 |B |3 |263968 |217240 | |NULL 754455 |2024|G01 |SC045 |A |2 |28625 |35855 |STRIP CENTER |2023 INCOME 754456 |2024|G01 |SC045 |A |2 |28625 |35855 |STRIP CENTER |2023 INCOME 754457 |2024|G01 |SC045 |A |2 |9350 |9350 |STRIP CENTER |2023-RENT ROLL, PARTIAL I/E 754685 |2024|G01 |SC020 |A |1 |105762 |105762 |ELDORADO MARKET PLACE |2023 RENT ROLL INCLUDED PETSMART/MARKET STREET/RAISING CASES - REMOVED FROM RR 754711 |2024|G01 |WH040 |B |2 |78750 |78025 |SUNBELT SELF STORAGE |2023 INC/EXP. 93% OCC. 754770 |2024|G01 |MF001 |A |2 |394622 |394622 |EIGHTEEN51 BRINKER |NULL 754959 |2024|S05 |SC055 |A |1 |76525 |72708 |BARTONVILLE TOWN CENTRE |2019 income, Added excess land for 2020 754989 |2024|G01 |FL020 |B |1 |7776 |7776 |ADAMS EXTERMINATING COMPANY |PROFORMA 755180 |2024|G01 |FL020 |A |2 |12500 |12500 |BOBCAT CORNERS |NULL 755181 |2024|G01 |FL020 |A |1 |24000 |24000 |BOBCAT CORNERS |2023 PRO FORMA 755501 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755502 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755503 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755504 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755505 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755506 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755507 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755508 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755509 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755510 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755511 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755512 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755513 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755514 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755515 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755516 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755517 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755518 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755519 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755520 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755521 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755522 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755523 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755524 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755525 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755526 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755527 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755528 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755529 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755530 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755531 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755532 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755533 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755534 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755535 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755536 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755537 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755538 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755539 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755540 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755541 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755542 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755543 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755544 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755545 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755546 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755547 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755548 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755549 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755550 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755551 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755552 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755553 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755554 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755555 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755556 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755557 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755558 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755559 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755560 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755561 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755562 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755563 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755564 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755565 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755566 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755567 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755568 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755569 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755570 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755571 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755572 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755573 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755574 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755575 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755576 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755577 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755578 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755579 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755580 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755581 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755582 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755583 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755584 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755585 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755588 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755589 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755590 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755591 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755592 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755593 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755594 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755595 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755596 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755597 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755598 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755599 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755600 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755601 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755602 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755603 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755604 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755605 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755606 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755607 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755608 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755609 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755610 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755611 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755612 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755613 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755614 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755615 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755616 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755617 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755618 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755619 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755620 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755621 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755622 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755623 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755624 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755625 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755626 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755627 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755628 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755629 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755630 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755631 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755632 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755633 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755634 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755635 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755636 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755637 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755638 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755639 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755640 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755641 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755642 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755643 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755644 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755645 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755646 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755647 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755648 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755649 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755650 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755651 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755653 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755654 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755655 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755656 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755657 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755658 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755659 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755660 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755661 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755662 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755663 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755664 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755665 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755666 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755667 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755668 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755669 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755670 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755671 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755672 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755673 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755674 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755675 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755676 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755677 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755678 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755679 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755680 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755681 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755682 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755683 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755684 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755685 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755686 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755687 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755688 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755689 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755690 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755691 |2024|G01 |MF003 |A |4 |315283 |314498 | |NULL 755706 |2024|G01 |OF020 |B |1 |3977 |3977 | |2023 PROFORMA 755868 |2024|G01 |WH040 |A |2 |168004 |168004 |ALL STORAGE |NULL 755872 |2024|G01 |WH015 |A |4 |1140525 |1140603 |JC PENNY |OVERLAP WITH TARRANT COUNTY. 12% TARRANT CO & 88% DENTON CO. 755874 |2024|G01 |WH015 |A |4 |1001600 |1001600 |WESTPORT 11 |2023 INCOME 756166 |2024|C02 |AA001 |A |1 |5408 |5408 | |2024 PROFORMA 756167 |2024|G01 |OF015 |A |1 |4616 |4616 | |NULL 756460 |2024|G01 |MF001 |A |1 |323048 |323048 |Norra |2023 INCOME/EXP 756467 |2024|G01 |WH060 |B |2 |19766 |18485 | |NULL 756533 |2024|G01 |WH015 |A |3 |460570 |460570 |NORTHWEST COMMERCE PARK - BLDG 1 |NULL 756535 |2024|G01 |WH015 |A |2 |246358 |246358 |NW COMMERCE PARK - BLDG 2 |NULL 756536 |2024|G01 |WH015 |A |3 |333148 |333148 |NORTHWEST COMMERCE PARK - BLDG 3 |NULL 756572 |2024|S05 |MF002 |A |2 |12096 |8060 | |2023 INCOME NO EXP 756579 |2024|G01 |OF025 |A |1 |231403 |100595 | |2023 INCOME 756602 |2024|G01 |MF001 |A |1 |387017 |248736 |AURA OLD TOWN |2023 RR/INCOME & EXP 757320 |2024|G01 |WH040 |A |1 |93600 |68640 |PUBLIC STORAGE |2023 Income 757351 |2024|G01 |WH040 |C |4 |33500 |29300 | |2023 INCOME 757354 |2024|G01 |WH060 |A |1 |109416 |146916 |A & W PRODUCTIONS |NULL 757929 |2024|G01 |MF010 |A |1 |223404 |223404 | |NULL 757971 |2024|G01 |MF001 |A |3 |352554 |369780 |PARK 3EIGHTY |2023 INCOME 9/2021 SALE. NO OPERATING DETAIL. SEE DIRECT CAP. 764926 |2024|G01 |WH040 |C |4 |13900 |124685 |TEXAS PREMIER STORAGE |2023 P/L, 2023 - NLA = 195,650 SF . 124,685 SF COVERED & 70,965 SF UNCOVERED PARKING PER AERIAL. 764927 |2024|G01 |MF021 |C |2 |1957 |42 |COUNTRY PINES RV PARK |NULL 765174 |2024|G01 |MF010 |A |1 |292407 |191800 |THE VISTA AT RAZOR RANCH |2023 RENT ROLL = 191,800 NLA. 33.28% OCC 2023, 62.19% OCC 2024 765176 |2024|G01 |MF021 |B |1 |1779 |115 |THE RETREAT AT SHADY CREEK RV PARK |2023 INCOME. 115 SPACES. PARTIAL YEAR INCOME / EXPENSES, 30.7% OF CERTAIN SHARED EXPENSES WITH NEIGHBORING RV PARK 765242 |2024|G01 |OF015 |A |1 |122000 |122000 |LAKESIDE INTERNATIONAL OFFICE CENTER |2024 PROFORMA. HIGH VACANCY. 766293 |2024|C02 |AA001 |A |1 |7225 |7225 |CROSS ROADS HORMONAL HEALTH & WELLNESS |2024 Proforma 766573 |2024|G01 |FL020 |A |1 |24480 |24480 | |NULL 766574 |2024|G01 |FL020 |A |1 |24480 |24480 | |2023 proforma -costar 766701 |2024|G01 |MF003 |A |1 |216844 |216844 |AVILLA RESERVE |2023 INCOME 767330 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767331 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767332 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767333 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767334 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767335 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767336 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767337 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767338 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767339 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767340 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767341 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767342 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767343 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767344 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767345 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767346 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767347 |2024|G01 |MF003 |A |5 |47973 |49745 | |2023 Rent Roll and I/E 767401 |2024|G01 |SC045 |B |1 |28698 |28698 |STRIP CENTER |NULL 767402 |2024|G01 |SC045 |B |1 |28698 |28698 |STRIP CENTER |NULL 767980 |2024|G01 |RE085 |A |3 |9251 |9251 | |2023 PROFORMA 768005 |2024|G01 |MF001 |A |1 |628308 |387068 |OLIVIAN at The Realm |NULL 768356 |2024|G01 |WH015 |A |4 |815370 |810908 | |2023 INCOME & EXP 768359 |2024|G01 |WH015 |A |3 |408326 |408240 | |NULL 768479 |2024|G01 |WH015 |A |3 |461930 |460248 |ALLIANCE NORTHPORT - BLDG 2 |2023 INCOME & EXP 768978 |2024|G01 |MF001 |A |1 |467356 |248850 |EPOCH ON EAGLE |2023 INCOME/EXP 768981 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768982 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768983 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768984 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768985 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768986 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768987 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768988 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768989 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768990 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768991 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768992 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768993 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768994 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768995 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768996 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768997 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768998 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 768999 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769000 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769001 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769002 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769003 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769004 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769023 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769024 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769025 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769026 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769027 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769028 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769029 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769030 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769031 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769032 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769033 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769034 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769035 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769036 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769037 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769038 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769039 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769040 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769041 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769042 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769043 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769044 |2024|G01 |MF003 |A |5 |75715 |75807 |Audra Heights Townhomes |2023 Rent Roll and I/E (partial complete) 769250 |2024|G01 |FL020 |B |3 |60000 |60000 |KRUM BUSINESS PARK |2023 INCOME 769769 |2024|G01 |WH015 |A |3 |611770 |648726 | |NULL 769783 |2024|G01 |WH015 |A |3 |387098 |390006 |AMERCARE |NULL 769784 |2024|G01 |WH015 |A |4 |795626 |795780 | |2023 INCOME 769835 |2024|G01 |WH040 |A |2 |79390 |79390 |CUBE SMART |NULL 770051 |2024|G01 |OF010 |A |1 |13896 |12920 | |NULL 770576 |2024|G01 |WH015 |A |2 |199500 |198854 |DFW NORTH IV |2022 INCOME & EXP 770604 |2024|G01 |OF001 |A |1 |2428 |2490 | |NULL 770605 |2024|G01 |OF001 |A |1 |2496 |2555 | |NULL 770649 |2024|G01 |OF025 |A |1 |490013 |235460 |THE REALM - OFFICE |2023 INCOME 770650 |2024|G01 |MF001 |A |1 |426217 |213506 |VALOR AT THE REALM - REALM 1B |2023 INCOME 770651 |2024|G01 |SC045 |A |2 |252509 |20172 |THE REALM RETAIL - PHASE I |2023 RR ONLY 770652 |2024|G01 |SC045 |A |2 |165042 |34085 |THE REALM - RETAIL (PH I) |2023 INCOME, 2023 - SCHEDULE ON RETAIL PORTION 770787 |2024|G01 |OF001 |A |1 |1332 |1332 | |NULL 770835 |2024|C02 |OF001 |A |1 |1332 |1332 |TEK NINJAS |NULL 770906 |2024|G01 |FL020 |A |1 |45500 |46082 |OAK POINT BUSINESS PARK |DO NOT WORK WITH 38217. NOT PART OF EU. 771002 |2024|G01 |WH040 |C |4 |26344 |20644 |AIRFIELD STORAGE LLC |2023 INC/EXP 771123 |2024|G01 |OF010 |A |1 |16432 |15000 |OFFICES AT LEGACY |2023 INCOME & EXP 771132 |2024|G01 |WH015 |A |4 |752250 |752250 |NORTHLINK - BLDG A |2023 INCOME. ABOVE MARKET RENTS PER AGENT TENET ATTEMPTING TO SUBLEASE. 771133 |2024|G01 |WH015 |A |2 |262250 |262250 |NORTHLINK - BLDG B |NULL 771134 |2024|G01 |WH015 |A |3 |672150 |672150 |NORTHLINK - BLDG C |NULL 771148 |2024|G01 |WH040 |A |2 |84378 |69795 |ADVANTAGE STORAGE |2023 INCOME 771187 |2024|G01 |MF021 |C |3 |4697 |48 |LAKE RAY ROBERTS RV PARK |2023 INCOME -DC 771523 |2024|G01 |WH025 |A |3 |448068 |448068 | |NULL 771532 |2024|S05 |MF002 |A |1 |13104 |10800 |FANNIN PARK |2023 INCOME AND EXPNESE 772275 |2024|G01 |WH040 |A |1 |135852 |106938 |SELF STORAGE |2023 INCOME 772952 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|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 |2024|G01 |WH015 |A |1 |89970 |89970 | |2022 - 100% VACANT 773555 |2024|G01 |SC020 |B |2 |35991 |40943 |LEWISVILLE TOWN CENTER |2023 INCOME. DON'T INCLUDE CHASE BANK & CVS IN WORKUP FROM RENT ROLL (GROUND LEASES). 773556 |2024|G01 |SC020 |B |2 |35991 |40943 |LEWISVILLE TOWN CENTER |2023 INCOME. DON'T INCLUDE CHASE BANK & CVS IN WORKUP FROM RENT ROLL (GROUND LEASES). 773562 |2024|C02 |AA001 |A |1 |7441 |7500 | |2023 INCOME 773886 |2024|G01 |MF001 |A |2 |340744 |257680 |35 WEST |2023 INCOME 773994 |2024|G01 |WH015 |A |3 |402802 |398442 |ELITE MATERIAL & LOGISTICS SOLUTIONS |Partial Year income. Only used rental rate then proforma NNN/EXP 773995 |2024|G01 |WH015 |A |2 |125346 |126890 | |7/2022 - NEW TENANT IN 12/2021. RENT ONLY IN ACTUALS. SEE DIRECT CAP FOR PROFORMA. 774036 |2024|S05 |OF020 |C |2 |2858 |3077 |2024 PROFORMA WORKED |NULL 774037 |2024|G01 |WH040 |A |3 |40509 |40100 |SPAREBOX STORAGE |NULL 774275 |2024|G01 |RE001 |A |1 |50910 |49957 |HINO TRUCKS |2024 PROFORMA 774277 |2024|G01 |FL001 |A |2 |254961 |242661 | |NULL 774840 |2024|G01 |OF020 |A |1 |23096 |23629 |BPS-JET HEADQUARTERS |2023 BUDGET 2024 proforma worked on direct cap. 774851 |2024|G01 |SC035 |B |1 |328316 |227173 |GOLDEN TRIANGLE MALL |2023 INCOME 775466 |2024|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 |2024|G01 |MF001 |A |2 |368434 |329505 |32HUNDRED WINDSOR |2023 INCOME , 330 UNITS 775531 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775533 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775534 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775535 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775536 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775537 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775538 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775539 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775540 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775541 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775542 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775543 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775544 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775545 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775546 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775547 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775548 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775549 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775550 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775551 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775552 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775553 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775554 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775555 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775556 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775557 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775558 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775559 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775560 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775561 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775562 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775564 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775565 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775566 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775567 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775568 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775569 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775570 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775571 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775573 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775574 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775575 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775576 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775577 |2024|G01 |MF003 |A |3 |81318 |81318 | |44 TOTAL UNITS 775579 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775580 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775581 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775583 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775584 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775585 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775587 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775588 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775589 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775591 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775592 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775593 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775594 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775596 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775597 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775598 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775599 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775601 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775602 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775603 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775604 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775605 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775607 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775608 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775609 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775610 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775611 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775612 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775614 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775615 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775617 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775619 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775621 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775622 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775623 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775624 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775626 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775627 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775628 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775629 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775630 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775631 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775632 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775633 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775634 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775635 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775636 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775637 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775638 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775639 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775640 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775641 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775643 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775644 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775645 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775646 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775647 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775648 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775649 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775650 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775651 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775652 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775653 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775654 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775655 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775656 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775657 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775658 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775659 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775660 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775661 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775662 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775663 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775664 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775665 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775666 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775667 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775668 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775669 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775670 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775671 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775672 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775673 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775674 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775675 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775676 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775677 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775678 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775679 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775680 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775681 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775682 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775683 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775684 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775685 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775686 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775687 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775688 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775689 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775690 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775691 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775692 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775693 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775694 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775695 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775696 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775697 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775698 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775699 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775700 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775701 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775702 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775703 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775704 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775705 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775706 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775707 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775708 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775709 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775713 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775714 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775715 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775716 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775717 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775718 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775719 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775720 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775721 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775722 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775723 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775724 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775725 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775726 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775727 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775728 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775729 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775730 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775731 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775732 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775733 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775734 |2024|G01 |MF003 |A |4 |238869 |238869 | |NULL 775795 |2024|G01 |MF001 |A |3 |378000 |386232 |ALLORA DENTON |PROP PURCHASED IN AUGUST. PARTIAL INCOME.01/2024 775866 |2024|G01 |SC015 |B |1 |21175 |17669 | |NULL 775869 |2024|G01 |OF001 |A |1 |2684 |2684 | |2022 I/E 775871 |2024|G01 |OF001 |A |1 |3000 |3000 | |2022 PROFORMA. ASKING RENT $27 + NNN 775881 |2024|S10 |OF001 |A |1 |47802 |47802 |NORTH FOREST OFFICE SPACE |COSTAR-$24-$25.50 RENT, CAM $8.70 775882 |2024|S10 |OF001 |A |1 |47802 |47802 |NORTH FOREST OFFICE SPACE |COSTAR-$24-$25.50 RENT, CAM $8.70 775883 |2024|S10 |OF001 |A |1 |47802 |47802 |NORTH FOREST OFFICE SPACE |COSTAR-$24-$25.50 RENT, CAM $8.70 775886 |2024|G01 |SC045 |A |2 |16475 |16475 |THE SHOPS AT ROANOKE CITY CENTER |2024 PROFORMA.OWNER DOESNT PROVIDE ANY DETAIL. 775891 |2024|G01 |FL020 |A |1 |8404 |8404 | |2023 INCOME 775892 |2024|G01 |FL020 |A |1 |8404 |8404 | |2023 INCOME 775893 |2024|G01 |FL020 |A |1 |8404 |8404 | |2023 INCOME 775894 |2024|G01 |FL020 |A |1 |8404 |8404 | |2023 INCOME 775941 |2024|G01 |OF001 |A |1 |1225 |1225 | |2022 PROFORMA. ASKING RENTS IN CETNER = $27 NNN 775964 |2024|G01 |OF001 |A |1 |1225 |1225 | |2022 PROFORMA - ASKING RENT $26.94 + ELEC. 100% VACANT 775965 |2024|C02 |OF001 |A |1 |1225 |1225 | |2022 PROFORMA. ASKING RENT $27 + ELEC 957911 |2024|G01 |SC060 |A |1 |3074 |3000 |VERIZON |2023 PRO FORMA USING ACTUAL INCOME (NO EXPENSES) 957912 |2024|G01 |SC045 |A |2 |26928 |27031 |STRIP CENTER |2023 INCOME 957913 |2024|G01 |SC045 |A |2 |26928 |27031 |STRIP CENTER |2023 INCOME 957920 |2024|S05 |MF005 |A |1 |165474 |164862 |NTX DENTON |2023 INC/EXP By the Bed student apartment. 957926 |2024|G01 |WH040 |A |2 |76761 |65600 |YELLOW DOOR STORAGE |2023 I/E 40% OCC 957938 |2024|G01 |MF001 |A |2 |262008 |278357 |EASTPARK APARTMENTS |2023 Income 957942 |2024|G01 |MF001 |A |1 |347844 |262628 |THE MARK AT DENTON |2022 INCOME 957946 |2024|G01 |MF021 |C |3 |30596 |168 |SANGER / DENTON NORTH KOA |NULL 957947 |2024|G01 |FL020 |A |2 |9900 |9900 | |2024 DC - COSTAR EST RENT $11+$14/NNN) AND JUNE 2023- 18.75 ASKING - NO ACTUALS PRESENTED 957948 |2024|G01 |FL020 |A |2 |13485 |13485 | |2023 PROFORMA.- COSTAR 957988 |2024|G01 |RE070 |A |1 |13316 |13316 |WINDMILLS |NULL 957989 |2024|G01 |RE070 |A |1 |4569 |4569 |Akira Back |NULL 957992 |2024|G01 |RE070 |A |1 |14960 |14960 |LSA BURGER |NULL 958250 |2024|G01 |SC045 |A |3 |8190 |8190 |STRIP CENTER |NULL 958283 |2024|G01 |WH015 |A |3 |702000 |702599 |ELIZABETH CREEK GATEWAY - BLDG D |2023 INCOME & EXP 958285 |2024|G01 |WH015 |A |3 |403000 |403465 |ELIZABETH CREEK GATEWAY - BLDG E |2023 INCOME & EXP 958291 |2024|G01 |SC045 |A |2 |5410 |5410 |LITTLE ELM CORNERS |NULL 958292 |2024|G01 |SC045 |A |2 |18516 |18516 |LITTLE ELM CORNERS |2 PARCELS. 958292 AND 958293 958293 |2024|G01 |SC045 |A |2 |18516 |18516 |LITTLE ELM CORNERS |2 PARCELS. 958292 AND 958293 958872 |2024|G01 |OF020 |B |1 |10206 |10206 | |NULL 958875 |2024|G01 |WH015 |A |2 |232141 |232141 |DISTRIBUTION WH |2024 DIRECT CAP MINUS LEASE-UP. 958876 |2024|G01 |WH015 |A |2 |255510 |255510 | |2023 RENT ROLL SHOWS 250,080SF 958879 |2024|G01 |WH040 |B |3 |82415 |84452 |OAK POINT STORAGE |2024 INC/EXP. STABILIZED CC 958926 |2024|G01 |FL020 |B |2 |3000 |1500 | |NULL 959056 |2024|G01 |MF001 |A |3 |191512 |191512 |HUNTER'S CREEK APARTMENT |NULL 959065 |2024|S09 |OF010 |A |1 |12346 |12346 |DENTAL DEPOT |NULL 959068 |2024|G01 |FL020 |A |1 |3600 |3600 | |NULL 959071 |2024|G01 |FL020 |A |1 |17650 |17650 | |NULL 959076 |2024|G01 |MF001 |A |1 |296469 |197878 |PROPSER ELMS APARTMENTS |2023 INCOME STATEMENT-196units-NRA PER RENT ROLL IS 197,878SF 959100 |2024|G01 |WH015 |A |2 |227500 |225474 | |2023 INCOME & EXPENSE 959106 |2024|G01 |SC045 |A |2 |18064 |18027 |STRIP CENTER |2023-RENT ROLL 959170 |2024|G01 |WH015 |A |1 |62735 |53537 | |2022 INCOME/EXP 959173 |2024|G01 |WH015 |A |3 |429940 |433710 | |2023 INCOME & EXP 959175 |2024|G01 |FL020 |A |1 |40500 |40500 |Celette |2023 PROFORMA 959233 |2024|G01 |SC045 |A |4 |9887 |9887 |STRIP CENTER |2023 INCOME 959354 |2024|G01 |WH040 |A |1 |211504 |153674 |PUBLIC STORAGE |2023 INCOME (STILL IN LEASE UP) 959365 |2024|G01 |FL020 |A |3 |10447 |10447 | |NULL 959366 |2024|S05 |MF002 |A |1 |22617 |22617 |PODS AT HICKORY |NULL 959368 |2024|S05 |MF002 |A |1 |41812 |33024 |QUINCY COURT APARTMENTS |2023 INCOME INFO - 25% VACANT 959409 |2024|G01 |WH040 |A |2 |142919 |108275 |YELLOW DOOR STORAGE |01/2023 - COMBINED SQ OF 121,035 INCLUING SELF STORAGE, COVERED & UNCOVERED PARKING. DO NOT REMOVE OR UPDATE SF UNTIL NEW STG UNITS ARE COMPLETE. 959411 |2024|G01 |SC045 |A |2 |11274 |11274 | |NULL 959450 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959451 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959452 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959453 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959454 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959455 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959456 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959457 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959458 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959459 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959460 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959461 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959462 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959463 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959464 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959465 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959466 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959467 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959468 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959469 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959470 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959472 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959473 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959474 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959475 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959476 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959477 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959478 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959479 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959480 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959481 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959482 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959483 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959484 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959485 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959486 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959487 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959488 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959489 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959490 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959491 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959492 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959493 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959494 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959495 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959496 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959497 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959498 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959499 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959500 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959501 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959502 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959503 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959504 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959505 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959506 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959507 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959508 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959509 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959510 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959511 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959512 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959513 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959514 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959515 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959516 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959517 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959518 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959519 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959520 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959521 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959522 |2024|G01 |MF003 |A |4 |185334 |185334 | |NULL 959529 |2024|G01 |MF001 |A |3 |336240 |323880 |PROSE MAGNOLIA |2023 RENT ROLL 323,880 NRA 959795 |2024|C02 |AA001 |A |1 |38999 |20585 |CADDO |2023 INCOME 959853 |2024|G01 |SC020 |A |2 |111469 |108603 |K-TOWNE PLAZA |2023 INCOME 959854 |2024|G01 |SC020 |A |2 |111469 |108603 |K-TOWNE PLAZA |2023 INCOME 961913 |2024|G01 |FL020 |A |1 |11255 |11255 |TEXAS DEPARTMENT OF PUBLIC SAFETY |2022 RENT 961981 |2024|G01 |SC045 |A |2 |6500 |6500 |STRIP CENTER |NULL 962087 |2024|G01 |MF001 |A |3 |207880 |237858 |EMLI AT PECAN CREEK |2023 INCOME PROVIDED 962088 |2024|G01 |MF001 |A |3 |207880 |237858 |EMLI AT PECAN CREEK |2023 INCOME PROVIDED 962736 |2024|G01 |SC045 |A |2 |25200 |25200 |STRIP CENTER |2023 INCOME & EXP 962740 |2024|G01 |SC045 |A |2 |19564 |19564 |BIKE MART STRIP CENTER |NULL 963228 |2024|G01 |SC020 |A |2 |53950 |52804 |COTTONWOOD CROSSING |2023 INCOME - INCLUDED THE PET HOSPITAL INCOME IN PROFORMA - ASKED LRB 964293 |2024|G01 |MF001 |A |2 |310772 |270990 |ELAN DENTON |2023 INCOME NO EXP 964294 |2024|S05 |MF002 |A |1 |27016 |27016 | |2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964295 |2024|S05 |MF002 |A |1 |27016 |27016 | |2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964296 |2024|S05 |MF002 |A |1 |27016 |27016 | |2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964297 |2024|S05 |MF002 |A |1 |27016 |27016 | |2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964298 |2024|S05 |MF002 |A |1 |27016 |27016 | |2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964299 |2024|S05 |MF002 |A |1 |27016 |27016 | |2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964300 |2024|S05 |MF002 |A |1 |27016 |27016 | |2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964301 |2024|S05 |MF002 |A |1 |27016 |27016 | |2023 INCOME PROVIDED / ALSO SOLD IN LATE 2022 964304 |2024|G01 |MF001 |A |1 |436000 |325000 | |NULL 964430 |2024|G01 |WH015 |A |2 |242320 |242320 | |2023 INCOME 964431 |2024|G01 |WH015 |A |2 |242320 |242320 | |2023 INCOME 964448 |2024|G01 |WH040 |B |4 |2331 |194647 |LEWISVILLE BOAT AND RV |2023 - P&L SHOWS NRA OF 194,647 SF. 2023 P&L PROVIDED AND RR ALSO COST -AIA MOST LEASES STARTED MID TO END OF YEAR 2022. 964748 |2024|G01 |WH015 |A |4 |1085280 |1085280 | |NULL 964750 |2024|G01 |WH015 |A |3 |312000 |312903 | |2023 INCOME & EXP 964751 |2024|G01 |WH015 |A |2 |234000 |234277 | |2023 INCOME & EXP 964925 |2024|G01 |WH015 |A |4 |1063620 |1063620 | |NULL 965300 |2024|G01 |FL020 |A |3 |7130 |7130 |BARRICADES UNLIMITED |2022 INC/EXP 965311 |2024|G01 |MF001 |A |1 |608578 |348647 |THE MARGO |2023 INCOME 965533 |2024|G01 |SC045 |A |2 |19450 |18260 |CREEKSIDE CROSSING |2023 INCOME 965584 |2024|G01 |FL020 |B |1 |3000 |3000 |TEXAS WATER BOYS |2024 Proforma 965782 |2024|G01 |WH040 |A |1 |200130 |200130 |ALL STORAGE |2023 INCOME REPORT IS PARTIAL AND ALOT OF VACANCY 966099 |2024|G01 |WH015 |A |2 |198392 |195250 | |2021 RENT AND CAM IN ACTUALS 966109 |2024|G01 |MF010 |A |1 |262035 |232330 |WATERMERE AT FLOWER MOUND |2023 INCOME 966119 |2024|G01 |SC045 |A |2 |4472 |4472 |STRIP CENTER |NULL 967133 |2024|S05 |OF001 |B |1 |6300 |6300 |2525 SCRIPTURE |AGENT PRO FORMA 2020. Includes 967133, 967134, 967135 967134 |2024|S05 |OF001 |B |1 |6300 |6300 |2525 SCRIPTURE |AGENT PRO FORMA 2020. Includes 967133, 967134, 967135 967135 |2024|S05 |OF001 |B |1 |6300 |6300 |2525 SCRIPTURE |AGENT PRO FORMA 2020. Includes 967133, 967134, 967135 967201 |2024|S05 |OF001 |A |1 |14010 |14010 |CONDOS |2022 PROFORMA. ASKING RENT = $19 + NNN 967202 |2024|S05 |OF001 |A |1 |14010 |14010 |CONDOS |2022 PROFORMA. ASKING RENT = $19 + NNN 967203 |2024|S05 |OF001 |A |1 |14010 |14010 |CONDOS |2022 PROFORMA. ASKING RENT = $19 + NNN 967204 |2024|S05 |OF001 |A |1 |14010 |14010 |CONDOS |2022 PROFORMA. ASKING RENT = $19 + NNN 967272 |2024|G01 |OF001 |A |1 |1673 |1673 |LITTLE ELM PHYSICAL REHAB CENTER |NULL 967273 |2024|G01 |OF001 |A |1 |3211 |3211 |FOOT & ANKLE CENTER OF LITTLE ELM |NULL 967274 |2024|G01 |OF001 |A |1 |1897 |1897 | |NULL 967275 |2024|G01 |OF001 |A |1 |1270 |1270 | |NULL 967278 |2024|G01 |OF001 |A |1 |2270 |2270 |ELITE CHIROPRACTIC |NULL 967310 |2024|S09 |OF001 |A |1 |28598 |30853 |CONDOS |2022 INCOME/EXP. 967316 |2024|G01 |WH040 |C |3 |46816 |52460 |PRESTIGE BOAT RV STORAGE |2023 I/E APPOX 52,460 SFT OF COVERED AND UNCOVERED PARKING SPACE PER AERIAL. WEBSITE 05/03/2022 105 SPACES 967369 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967370 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967371 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967372 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967373 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967374 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967375 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967376 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967377 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967378 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967379 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967380 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967381 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967382 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967383 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967384 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967401 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967402 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967403 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967404 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967405 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967406 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967407 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967408 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967409 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967410 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967411 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967412 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967413 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967414 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967415 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967416 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967417 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967418 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967419 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967420 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967421 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967422 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967423 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967424 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967426 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967427 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967428 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967429 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967430 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967431 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967432 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967433 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967434 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967435 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967436 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967437 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 967438 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 969280 |2024|G01 |SC045 |A |2 |7604 |7613 |NORTHLAKE COMMONS |2023 RR NO EXP 969281 |2024|G01 |SC045 |A |2 |12134 |12274 |NORTHLAKE COMMONS |2023 INCOME ONLY 969282 |2024|G01 |SC045 |A |2 |5025 |4996 |NORTHLAKE COMMONS |2023 INCOME NO EXP 969283 |2024|G01 |SC045 |A |2 |7641 |7757 |FAMILY HEALTHCARE ASSOCIATES |2023 INCOME NO EXP 969284 |2024|G01 |SC045 |A |2 |9788 |10222 |NORTHLAKE COMMONS |2023 RENT ROLL ONLY 969286 |2024|G01 |SC045 |A |2 |6520 |6489 |NORTHLAKE COMMONS |2023 INCOME NO EXP 969289 |2024|G01 |SC045 |A |2 |7238 |7238 |NORTHLAKE COMMONS |100% OCC. INCOME ONLY NO EXP 01/2024 969290 |2024|G01 |SC045 |A |2 |4182 |4108 |NORTHLAKE COMMONS |NULL 969291 |2024|G01 |SC045 |A |2 |12541 |12542 |NORTHLAKE COMMONS |2023 INCOME NO EXP 969624 |2024|G01 |SC045 |A |2 |9300 |7955 | |2023 INCOME 975301 |2024|G01 |OF010 |A |1 |22033 |22701 | |2023 PROFORMA 975385 |2024|G01 |SC045 |A |2 |4940 |5193 |NORTHLAKE COMMONS |2023 INCOME NO EXP 975386 |2024|G01 |SC045 |A |2 |5000 |5247 |NORTHLAKE COMMONS |2023 PRO FOROMA 976399 |2024|G01 |FL020 |A |1 |20250 |20250 |SYSTEMS AUTOMATED |NULL 976425 |2024|G01 |WH015 |A |4 |1071600 |1069818 | |2023 INCOME & EXP 976426 |2024|G01 |WH015 |A |3 |708400 |707592 | |2023 INCOME 978131 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978132 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978133 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978134 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978135 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978136 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978137 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978138 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978139 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978140 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978141 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978142 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978143 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978144 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978145 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978146 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978147 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978148 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978149 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978150 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978151 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978152 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978153 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978154 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978155 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978156 |2024|G01 |MF003 |A |1 |110621 |101149 |CANVAS @ DENTON |2023- RENT ROLL, I/E IS ONLY A % YEAR 978205 |2024|G01 |SC045 |A |4 |9675 |9767 |RETAIL STRIP |2023 INCOME. RENT ONLY IN ACTUALS. SEE SETTLED TAB. 978206 |2024|G01 |SC045 |A |4 |11550 |11658 |BUILDING B |2023 INC. RENT ONLY IN ACTUAL. HIGH VAC . 978247 |2024|G01 |OF015 |B |1 |49812 |43916 | |2023 INCOME NO EXP. PROFORMA. 978248 |2024|G01 |OF015 |B |1 |49812 |43916 | |2023 INCOME NO EXP. PROFORMA. 978355 |2024|G01 |WH040 |A |1 |79390 |69320 |PUBLIC STORAGE |2023 INCOME 978478 |2024|G01 |MF001 |A |1 |73122 |67186 |MAGNOLIA ON OAK STREET |2023 income "ADD RETAIL PORTION FROM "F" INCOME. 978526 |2024|G01 |WH015 |A |1 |144640 |144640 | |NULL 978541 |2024|G01 |WH015 |A |2 |224640 |225934 | |2023 INCOME & EXP 978542 |2024|G01 |FL020 |A |1 |158275 |158275 |GULFSTREAM |2023 PROFORMA 978548 |2024|G01 |WH015 |A |2 |213600 |213600 | |NULL 978549 |2024|G01 |WH015 |A |2 |318060 |316128 | |2023 INCOME & EXP 978551 |2024|G01 |SC020 |B |2 |78023 |81169 |CROSS TIMBER COURT |2023 ACTUALS 978563 |2024|G01 |WH060 |A |1 |29592 |29592 | |2023 PROFORMA 978905 |2024|G01 |WH060 |A |1 |13400 |13400 | |NULL 978908 |2024|G01 |WH040 |A |2 |101037 |83719 |Advantage Self Storage |2023 PRO FORMA 978983 |2024|G01 |FL020 |A |2 |37500 |30000 | |NULL 978984 |2024|G01 |FL020 |A |2 |30000 |30000 |ACTEK TEXAS |NULL 978990 |2024|G01 |FL020 |A |1 |71588 |71588 | |NULL 979000 |2024|G01 |MF001 |A |1 |1557199 |1240097 |Hebron Station 5 |2023 INCOME. 979012 |2024|G01 |MF001 |A |1 |1557199 |1240097 |Hebron Station 5 |2023 INCOME. 979016 |2024|G01 |SC060 |A |1 |4915 |4915 |WILD FORK |NULL 979017 |2024|G01 |SC045 |A |2 |6968 |6968 |STRIP CENTER |NULL 979018 |2024|G01 |SC045 |A |2 |7280 |7280 |STRIP CENTER |2023 PRO FORMA 979021 |2024|G01 |MF001 |A |1 |1557199 |1240097 |Hebron Station 5 |2023 INCOME. 979138 |2024|G01 |MF001 |A |3 |400512 |374400 |THE LANDING |2023 INCOME 979141 |2024|G01 |MF021 |B |1 |345 |58 |LAKE DALLAS RV PARK |2023 INCOME & EXP. INCOME & OTHER INCOME FOR THIS PROPERTY & PID'S 62336 & 1012256. 979222 |2024|G01 |WH015 |A |3 |498960 |500556 |SCHLUTER SYSTEMS |2023 I/E + RR 979308 |2024|G01 |WH015 |A |2 |126000 |125213 | |2023 INCOME & EXP 979309 |2024|G01 |WH015 |A |2 |246720 |249093 | |2023 INCOME & EXP 979326 |2024|G01 |WH060 |A |5 |157547 |161224 |AMAZON.COM |2023 INC/EXP 979406 |2024|G01 |SC045 |B |1 |13860 |13860 |STRIP CENTER |NULL 979770 |2024|G01 |SC045 |A |2 |12550 |12550 |STRIP CENTER |NULL 980007 |2024|G01 |WH015 |A |1 |447180 |447180 |URBAN DISTRICT 35 |NULL 980200 |2024|G01 |WH015 |A |2 |189800 |189954 |BISON GROVE BUSINESS PARK - BLDG 1 |2023 INCOME & EXP 980201 |2024|G01 |WH015 |A |2 |140940 |140707 |BISON GROVE BUSINESS PARK - BLDG 2 |2023 INCOME & EXP 980202 |2024|G01 |WH015 |A |3 |353298 |352803 |BISON GROVE BUSINESS PARK - BLDG 3 |2023 INCOME & EXP 980203 |2024|G01 |WH015 |A |2 |196980 |196791 |BISON GROVE BUSINESS PARK - BLDG 4 |2023 INCOME & EXP 980741 |2024|G01 |WH015 |A |2 |196200 |196200 | |NULL 980786 |2024|G01 |MF001 |A |1 |532818 |365199 |NEWMAN PLACE |NULL 980788 |2024|G01 |WH015 |A |1 |362525 |361040 | |01/2023 - GET % OF OFFICE SPACE WHEN APPEALED. 980789 |2024|G01 |SC055 |C |1 |76525 |72708 |BARTONVILLE TOWN CENTER |2023 - HIGH EXPENSES. MIX OF GROSS AND NNN. SEE DIRECT CAP. ACTUALS = RENT AND REIMB ONLY. 981102 |2024|G01 |FL020 |A |1 |144292 |144624 |ORTHOFIX |2023 INCOME, 94224 SF IS OFFICE. FACTORY IS 25,200SF. NEEDS TO BE TREATED MORE AS OFFICE VALUE THAN WARHOUSE., 981103 |2024|G01 |WH015 |A |2 |271645 |270686 |ZURI FURNITURE HQ AND DISTRIB CENTER |2023 - NEW CONSTR. NEW LEASE. RENT IN ACTUALS. DO NOT INCLUDE GROUND LEASE EXPENSE! 982283 |2024|S14 |MF002 |B2 |4 |8552 |8552 |CHAPARRAL 2 APTS |NULL 982409 |2024|G01 |WH015 |A |1 |152454 |141898 | |2022 INCOME 982506 |2024|G01 |WH040 |A |1 |327234 |197214 | |2023 Income (Still in Lease up) 982507 |2024|G01 |WH015 |A |1 |61600 |61600 | |NULL 982888 |2024|S05 |MF025 |C |5 |5260 |5260 | |6 UNITS 2022 INCOME 983462 |2024|G01 |OF015 |A |3 |18381 |18381 |PROTON PRC AND COLONY HVAC |NULL 983656 |2024|G01 |FL020 |A |1 |54318 |69500 | |2023 INCOME 983657 |2024|G01 |WH040 |B |4 |124996 |124212 |A-AFFORDABLE RV & BOAT STORAGE |2023 INCOME & EXP RR PROVIDED SHOWS 45,540 COVERED STG. 983723 |2024|G01 |SC045 |A |2 |13000 |12769 |ROANOKE VILLAGE |2023 INCOME & EXP 983727 |2024|G01 |WH015 |A |2 |128068 |128068 | |NULL 983728 |2024|G01 |WH015 |A |1 |46250 |46628 | |2022 INCOME 983754 |2024|G01 |WH060 |B |1 |20700 |20700 | |2024 PROFORMA 983755 |2024|G01 |WH060 |B |1 |14400 |14400 | |2024 PROFORMA 983855 |2024|G01 |WH035 |A |1 |374520 |374553 | |2023 Rent Roll and I/E 983931 |2024|C02 |OF001 |A |1 |1555 |1555 | |INCOME PROFORMA COSTAR SHOWS ASKING IS $30+NNN - 983990 |2024|S05 |OF001 |A |1 |19556 |19556 | |NULL 983991 |2024|S05 |OF001 |A |1 |5170 |5170 |GARDEN OAKS FAMILY & COSMETIC DENTISTRY |2023 I/E 984000 |2024|S11 |FL015 |A |1 |1152 |1152 |URBAN GARAGES |2023 RR 984055 |2024|G01 |OF001 |A |1 |1861 |1902 | |NULL 984057 |2024|G01 |FL020 |B |1 |5000 |5000 | |NULL 984058 |2024|G01 |FL020 |B |1 |5000 |5000 | |NULL 984059 |2024|G01 |FL020 |B |1 |5000 |5000 | |2022 PROFORMA. OWNER OCCUPIED 984060 |2024|G01 |FL020 |B |1 |5000 |5000 | |NULL 984061 |2024|G01 |FL020 |B |1 |5000 |5000 | |NULL 984062 |2024|G01 |FL020 |B |1 |5000 |5000 | |NULL 984116 |2024|G01 |SC045 |A |2 |13936 |13936 |NORTHLAKE COMMONS |2023 RENT ROLL ONLY 984117 |2024|G01 |SC045 |A |2 |13936 |13936 |NORTHLAKE COMMONS |2023 RENT ROLL ONLY 984118 |2024|G01 |SC045 |A |2 |13936 |13936 |NORTHLAKE COMMONS |2023 RENT ROLL ONLY 984119 |2024|G01 |SC045 |A |2 |13936 |13936 |NORTHLAKE COMMONS |2023 RENT ROLL ONLY 984120 |2024|G01 |SC045 |A |2 |13936 |13936 |NORTHLAKE COMMONS |2023 RENT ROLL ONLY 984121 |2024|G01 |SC045 |A |2 |13936 |13936 |NORTHLAKE COMMONS |2023 RENT ROLL ONLY 984122 |2024|G01 |SC045 |A |2 |13936 |13936 |NORTHLAKE COMMONS |2023 RENT ROLL ONLY 984123 |2024|G01 |SC045 |A |2 |4801 |4801 |NORTHLAKE COMMONS |2023 INCOME NO EXP 984124 |2024|G01 |SC045 |A |2 |4801 |4801 |NORTHLAKE COMMONS |2023 INCOME NO EXP 984125 |2024|G01 |SC045 |A |2 |4801 |4801 |NORTHLAKE COMMONS |2023 INCOME NO EXP 984126 |2024|G01 |SC045 |A |2 |3763 |3763 |NORTHLAKE COMMONS |No income provided. 2023 proforma. Bank -dc 984127 |2024|G01 |SC045 |A |2 |10238 |10216 |NORTHLAKE COMMONS |2023 INCOME NO EXP 984158 |2024|G01 |WH015 |A |3 |440244 |441720 | |2023 INCOME & EXP 984159 |2024|G01 |WH015 |A |3 |494930 |493920 | |2023 INCOME & EXP 984353 |2024|G01 |SC045 |A |3 |8190 |8190 |STRIP CENTER |NULL 986497 |2024|G01 |WH015 |A |2 |117675 |117843 | |2023 INCOME. NEW TENANT, LEASED HALF OF 2023. RR SHOWED RENTS ONLY & DID NOT BREAK OUT CAM. 986636 |2024|G01 |MF003 |A |1 |455935 |455935 |LITSEY CREEK COTTAGES |NULL 986704 |2024|G01 |MF001 |A |1 |517007 |517007 |MAIN & MILL APTS |NULL 986705 |2024|G01 |MF001 |A |1 |517007 |517007 |MAIN & MILL APTS |NULL 986708 |2024|G01 |SC045 |A |2 |12000 |12000 | |NULL 987347 |2024|G01 |WH040 |B |5 |70865 |206000 | |2024 26250 sf is covered parking - 43380 sf is enclosed parking & 386 spaces on outside parking. (Total 522 Spaces), 987350 |2024|G01 |WH015 |A |4 |1121760 |1122493 | |2023 INCOME 987358 |2024|G01 |WH015 |A |2 |280500 |280500 | |NULL 987359 |2024|G01 |WH015 |A |3 |419220 |419220 | |NULL 987364 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987365 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987366 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987367 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987368 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987369 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987370 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987396 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987397 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987398 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987399 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987400 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987401 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987402 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987403 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987404 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987405 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987406 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987407 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987408 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987409 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987410 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987411 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987412 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987413 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987414 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987415 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987416 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987417 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987418 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987419 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987420 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987421 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987422 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987423 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987424 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987425 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987426 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987427 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987428 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987429 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987430 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987431 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987432 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987433 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987434 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987435 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987436 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987437 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987438 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987439 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987440 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987441 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987442 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987443 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987444 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987445 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987446 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987447 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987448 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987449 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987450 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987451 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987452 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987453 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987454 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987455 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987456 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987457 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987458 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987459 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987460 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987461 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987462 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987463 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987464 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987465 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987466 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987467 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987680 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987681 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987682 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987683 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987684 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987685 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987686 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987687 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987688 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987689 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987690 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987691 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987692 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987693 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987694 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987695 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987696 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987697 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987698 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987699 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987700 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987701 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987702 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987703 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987704 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987705 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987706 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987707 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987708 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987709 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987710 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987711 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987712 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987713 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987714 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987715 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987716 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987717 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987718 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987719 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987721 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987722 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987723 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987724 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987725 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987726 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987727 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987728 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987729 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987730 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987731 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987732 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987733 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987734 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987735 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987736 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987737 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987738 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987739 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987740 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987741 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987742 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987743 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987744 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987746 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987747 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987748 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987749 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987750 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987751 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987752 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987753 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987754 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987755 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987756 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987757 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987758 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987759 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987760 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987761 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987762 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987763 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987764 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987765 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987766 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987767 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987768 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987769 |2024|G01 |MF003 |A |3 |341762 |267914 | |NULL 987771 |2024|G01 |WH040 |A |1 |168004 |116225 |PUBLIC STORAGE |2023 Income 988102 |2024|G01 |SC045 |A |2 |20224 |20568 |STRIP CENTER |2023 I/E AND RENT ROLL 988927 |2024|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 |2024|G01 |SC045 |A |2 |12090 |12090 | |NULL 989485 |2024|G01 |WH015 |A |4 |1030050 |1008429 | |2023 INCOME & EXP 989584 |2024|G01 |SC045 |A |3 |11250 |11492 |RETAIL STRIP |2024 - RENT ROLL. 1 VACANCY 991048 |2024|G01 |MF001 |A |1 |470000 |470000 |JEFFERSON NORTHLAKE APARTMENTS |NULL 991127 |2024|G01 |FL020 |B |2 |180500 |157100 |ARGYLE BUSINESS PARK |2023 INCOME 991609 |2024|G01 |SE030 |A |1 |123362 |123359 |LIFETIME FITNESS |2024 INCO0ME PROFORMA. ABSOLUTE NNN 992873 |2024|C02 |MF001 |A |1 |300000 |214432 |ALTA DENTON |2023 income 992884 |2024|G01 |WH015 |A |4 |984910 |984910 | |2024 DIRECT CAP WITH LEASEUP. 100% VACANT 992885 |2024|G01 |WH015 |A |3 |405105 |405785 | |2023 INCOME & EXP 992994 |2024|G01 |MF001 |A |2 |374389 |307628 |THE VILLAGE AT REATTA RIDGE |2022 - PARTIAL INC/EXP DUE TO SALE. SEE DIRECT CAP. 993069 |2024|G01 |WH015 |A |2 |173250 |173250 | |NULL 993106 |2024|G01 |MF001 |A |1 |581692 |390625 |OLIVIAN AT THE REALM |2023 INCOME/EXP 993107 |2024|G01 |SC015 |A |1 |46616 |44958 |THE REALM - RETAIL |NULL 993306 |2024|G01 |WH015 |A |4 |1049614 |1049614 | |NULL 994172 |2024|G01 |OF015 |B |1 |5260 |5260 | |NULL 994362 |2024|S05 |OF020 |B |1 |4070 |3911 | |2023 Proforma 994371 |2024|G01 |SC045 |A |2 |5305 |5305 |RETAIL STRIP |2021 INCOME. HIGH VAC. SEE DIRECT CAP. NO REIMB/CAM INCLUDED IN OWNER PROVIDED INFO. 994372 |2024|G01 |SC045 |A |2 |9258 |8849 |STRIP CENTER |2023 INCOME 994373 |2024|G01 |SC045 |A |2 |9258 |8846 |LITTLE ELM CORNERS |2023 PRO FORMA 995168 |2024|G01 |SC001 |C |2 |195015 |183695 |LAKELAND PLAZA |2024 DIRECT CAP USING AGENT ACTUALS 995223 |2024|G01 |WH015 |A |4 |1228350 |1228350 | |NULL 995297 |2024|G01 |WH015 |A |2 |260520 |260520 |FRISCO TRADE CENTER - BLDG 1 |NULL 995298 |2024|G01 |WH015 |A |2 |318000 |318000 |FRISCO TRADE CENTER - BLDGS 2 AND 3 |BOTH WH015'S FALL WITHIN A2 SQFT. 995324 |2024|G01 |WH015 |A |3 |639877 |639877 | |NULL 995328 |2024|G01 |WH015 |A |3 |354730 |354730 | |NULL 995339 |2024|G01 |WH015 |A |2 |330840 |330840 |LIVE OAK121 LOGISTICS PARK |NULL 995821 |2024|G01 |SC045 |A |3 |10250 |10651 |STRIP CENTER |2023 INC/EXP. LEASING UP BUT HAS TENANTS IN PLACE. ASKING $33-$35/SF + NNN. DUNKING LEASE SIGNED. 995861 |2024|G01 |WH015 |A |3 |569365 |568632 | |2023 INCOME & EXP 1003136 |2024|G01 |WH015 |A |4 |1004400 |1004400 |114 LOGISTICS PARK |NULL 1003141 |2024|G01 |SC045 |B |1 |7538 |7538 |MULTI-TENANT RESTAURANT |2023 PROFORMA 1003544 |2024|G01 |FL020 |A |1 |35796 |37250 |PRIMORIS |NULL 1003546 |2024|G01 |MF001 |A |1 |68989 |56723 | |2023 INCOME 1003547 |2024|G01 |MF001 |A |1 |68989 |56723 | |2023 INCOME 1003640 |2024|G01 |MF001 |A |3 |298501 |297793 |UNION HOUSE APARTMENTS |2023 INCOME / RR 1003641 |2024|G01 |MF003 |A |1 |478113 |478113 |COLLECTION CHAMPIONS CIRCLE |NULL 1003646 |2024|G01 |SC045 |A |2 |12154 |13388 |VIRIDIAN MARKETPLACE |2023 RENT ROLL PER LISTING SEE IMAGING 1003647 |2024|S05 |MF005 |A |1 |126209 |107110 |VIRIDIAN DENTON |2023 INCOME/EXP 1003670 |2024|G01 |MF001 |A |2 |259524 |266242 |ALTA 3EIGHTY APARTMENTS |2023 INCOME AND RENT ROLL 1003673 |2024|G01 |MF003 |A |1 |183960 |183960 |THE PALO TOWNHOMES |NULL 1003674 |2024|G01 |MF001 |A |1 |395143 |395143 |THE PALO APARTAMENTS |NULL 1003687 |2024|G01 |WH040 |A |3 |86140 |86140 |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 |2024|G01 |WH015 |A |2 |291200 |291200 | |NULL 1004356 |2024|G01 |WH035 |A |1 |302400 |302400 | |NULL 1004360 |2024|G01 |WH015 |A |2 |352129 |352129 | |BOTH WH015'S FALL WITHIN CLASS A2 SQFT. 1004361 |2024|G01 |WH015 |A |2 |282960 |282960 | |NULL 1004362 |2024|G01 |WH015 |A |2 |168505 |168505 | |NULL 1004369 |2024|G01 |WH015 |A |3 |324400 |324400 | |NULL 1004370 |2024|G01 |WH015 |A |2 |258440 |258440 | |NULL 1004371 |2024|G01 |WH015 |A |2 |190736 |190736 | |NULL 1004372 |2024|G01 |WH015 |A |2 |104104 |104104 | |NULL 1004374 |2024|G01 |WH015 |A |2 |123830 |123830 | |NULL 1004375 |2024|G01 |WH015 |A |3 |367488 |367488 | |NULL 1004376 |2024|G01 |WH015 |A |3 |702810 |702810 | |NULL 1004377 |2024|G01 |SC045 |A |2 |27156 |25267 |STRIP CENTER |2023 RENT ROLL/ INC- MOST LEASES STARTED MID TO LATE 2023 1004394 |2024|G01 |OF005 |A |1 |3678750 |1213450 |CHARLES SCHWAB |NULL 1004620 |2024|G01 |FL020 |A |1 |7000 |7000 | |NULL 1004621 |2024|G01 |FL020 |A |1 |6380 |6408 | |NULL 1005411 |2024|G01 |WH040 |C |4 |28634 |90000 |TEXAS 380 RV |2023 INCOME / 2024 PROFORMA 1006564 |2024|G01 |OF025 |B |1 |70270 |70270 | |NULL 1006613 |2024|G01 |MF010 |A |1 |99200 |99200 |RETREAT AT CARROLLTON |NULL 1006627 |2024|G01 |WH015 |A |3 |448514 |448514 | |NULL 1006628 |2024|G01 |WH015 |A |3 |452000 |452000 | |NULL 1007602 |2024|G01 |MF021 |C |2 |5684 |54 |AMERICAN DREAM VACATIONS RV PARK & STORAGE |2023 I/E 1007605 |2024|G01 |SC045 |B |2 |23560 |23560 |STRIP CENTER |NULL 1008219 |2024|S09 |OF001 |A |1 |7803 |7803 | |NULL 1008251 |2024|G01 |MF001 |A |3 |374389 |307628 |REATTA RANCH APARTMENTS |2024-2023 income provided. 2022 INCOME 1008257 |2024|G01 |WH015 |A |1 |53040 |53040 | |NULL 1008258 |2024|G01 |WH015 |A |2 |113400 |113400 | |NULL 1008259 |2024|G01 |WH015 |A |1 |74880 |74880 | |NULL 1008392 |2024|G01 |WH040 |A |1 |85700 |74665 |JTX STORAGE |2023 INCOME & EXP 578 TOTAL UNITS / 74,665 SF 1008420 |2024|G01 |WH040 |B |4 |129552 |214380 |ADVANTAGE BOAT & RV FRISCO |2023 INCOME TOTAL NRA = 214,380 SF. UNCOVERED PARKING = 43,440 SF FOR PID# 621138 & 37,540 SF FOR PID# 1008420. NO EXPENSES. RR ONLY 1008424 |2024|G01 |WH015 |A |4 |804270 |804720 | |NULL 1008425 |2024|G01 |WH015 |A |4 |1075256 |1075256 | |NULL 1008581 |2024|G01 |WH015 |A |3 |422240 |422240 | |NULL 1009474 |2024|G01 |WH015 |A |4 |1251160 |1251160 | |NULL 1009476 |2024|G01 |WH015 |A |3 |546000 |546000 | |NULL 1009477 |2024|G01 |WH015 |A |4 |1037400 |1037400 | |2023 INCOME & EXP 1009557 |2024|G01 |SC045 |A |2 |12800 |10883 |STRIP CENTER |2023 RENT ROLL ONLY 1009815 |2024|G01 |SC045 |A |3 |6203 |5979 |THE VILLAGE AT LAKEFRONT |2023 INCOME 1010937 |2024|G01 |WH015 |A |3 |614640 |615694 | |2023 INCOME 1011391 |2024|G01 |SC045 |A |2 |9152 |8953 |RETAIL STRIP |2023 RR / INCOME ST 1012313 |2024|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. 1012335 |2024|G01 |SC045 |B |1 |16770 |16770 |STRIP CENTER |NULL 1012796 |2024|G01 |MF001 |A |2 |226976 |195115 |VARIA AT HIGHLAND VILLAGE |2023 INCOME STATEMENT AND RENT ROLL CONDOS- RETAIL - PID#1012797- 24%, APTS/RESIDENTIAL- PID#1012796 - 76% 1012797 |2024|G01 |SC015 |A |1 |90008 |65477 |BOWERY PARK RETAIL |2023 INCOME & 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 |2024|G01 |OF020 |B |1 |16905 |12382 |ACCENTCARE HOME HEALTH |2023 PROFORMA BASED ON BUDGET 2024 proforma worked based on budget. 1013221 |2024|G01 |OF020 |B |1 |3510 |3510 | |2023 BUDGET PROFORMA 1014719 |2024|S05 |MF002 |B2 |3 |6668 |3334 | |1ST FLOOR OFFICE. 2ND FLOOR MF. 1016063 |2024|G01 |OF025 |C |1 |1010344 |831372 | |2023 income 1016067 |2024|S05 |WH060 |C |2 |50140 |50140 | |2024 proforma 1020229 |2024|G01 |WH015 |A |4 |1179900 |1179900 | |NULL 1021575 |2024|G01 |WH015 |A |2 |156090 |156090 |M380 BUSINESS PARK |NULL 1021576 |2024|G01 |WH015 |A |2 |156090 |156090 |M380 BUSINESS PARK |NULL 1021577 |2024|G01 |WH015 |A |2 |156090 |156090 |M380 BUSINESS PARK |NULL 1021578 |2024|G01 |WH015 |A |2 |156090 |156090 |M380 BUSINESS PARK |NULL 1021770 |2024|G01 |WH040 |B |4 |66387 |59700 |SANGER STORAGE |2023 I & E. INCOME INCLUDES STG & PARKING. 118 RV Parking Spaces(Other Income).Older Buildings have large vacancies., NO CC. HIGHER VACACY, ROOFS NOT REPLACED, DEFERRED MAINTENANCE 1021800 |2024|G01 |MF001 |A |1 |295098 |295098 |HERITAGE TOWERS |2023 INCOME 1021807 |2024|G01 |SC045 |A |3 |16800 |16800 |STRIP CENTER |2023 RENT ROLL 1024814 |2024|G01 |MF001 |A |2 |424004 |270545 |THE DISTRICT IN LITTLE ELM |2023 INCOME 1024815 |2024|G01 |SC045 |A |2 |12000 |12000 | |NULL 1024818 |2024|G01 |FL020 |A |3 |10447 |10447 | |NULL 1025577 |2024|G01 |WH015 |A |2 |115920 |115920 |LIVE OAK LOGISTICS PARK - BLDG E |NULL 1025578 |2024|G01 |WH015 |A |2 |126480 |126480 |LIVE OAK LOGISTICS PARK - BLDG D |NULL 1025579 |2024|G01 |WH015 |A |3 |536530 |536530 |LIVE OAK LOGISTICS PARK - BLDG G & H |ONE WH015 WITHIN CLASS A2 SQFT & ONE WITHIN CLASS A3 SQFT 1026715 |2024|G01 |MF001 |A |1 |414274 |414274 |LIVANO CANYON FALLS |NULL 1026716 |2024|G01 |MF001 |A |1 |414274 |414274 |LIVANO CANYON FALLS |NULL 1029218 |2024|G01 |WH060 |A |1 |12600 |12600 | |NULL 1029562 |2024|G01 |FL020 |C |1 |12000 |12000 |COUNTY LINE BUSINESS PARK |NULL 1030341 |2024|G01 |OF001 |A |1 |2147 |2147 |ELDORADO RETAIL |NULL 1030342 |2024|G01 |OF001 |A |1 |1961 |1961 |ELDORADO RETAIL |NULL 1031020 |2024|G01 |WH040 |C |4 |26344 |20644 |AIRFIELD STORAGE LLC |2023 INC/EXP 1032084 |2024|G01 |WH015 |A |4 |1228350 |1223790 | |2024 PROFORMA 1033428 |2024|G01 |WH040 |B |2 |20990 |21150 |YDS KRUM |2023 I/E 21,150 NRA 1035092 |2024|G01 |SC020 |B |2 |124010 |124010 |THE SHOPS AT FLOWER MOUND |NULL 1035093 |2024|G01 |SC020 |B |2 |124010 |124010 |THE SHOPS AT FLOWER MOUND |NULL 1038353 |2024|G01 |SC045 |B |1 |11631 |11631 |RETAIL/OFFICE STRIPS |NULL 1038354 |2024|G01 |MF001 |B1 |2 |265579 |236154 |CB DENTON SQUARE |2023 INCOME STATEMENT 1039238 |2024|G01 |MF001 |A |3 |279504 |279504 |PROSE NORTHBEND |NULL 1046818 |2024|G01 |FL020 |A |1 |50396 |50396 |BIOSYNTHESIS |NULL Completion time: 2024-07-22T10:47:05.5606124-05:00