2344 2022 S09 RE005 C 1 3130 3130 2013 proforma, 2349 2022 S09 RE055 C 1 1272 1272 , 2522 2022 S09 RE005 B 1 4085 4085 MIDAS , 3934 2022 S09 WH060 B 1 3600 3600 , 3937 2022 S09 WH060 B 1 2201 2201 2008 income, 3938 2022 S09 WH060 B 1 2201 2201 2011 income - unfinished on inside - warehouse only - no water or sewer, Rent: 625 hembry $1,050, mo 3940 2022 S09 WH060 C 1 7420 5320 , NEED RENT ROLL. 2011 SALE WITH R3945. 100% LEASED PER COSTAR 3945 2022 S09 WH060 C 1 2100 2100 , NEED ACTUAL RENT ROLL. 100% LEASED PER COSTAR 1/3/11. SOLD WITH R3940 4/2011 3990 2022 S09 RE020 A 1 4843 4843 , 4449 2022 S09 RE045 A 1 8290 7380 , 4702 2022 S09 RE025 B 1 7080 7080 2019 INCOME PRO FORMA, 4722 2022 G01 SC045 A 3 4480 4550 STRIP CENTER 2021 INCOME/EXP 4726 2022 S09 OF010 A 1 11119 11119 2019 proforma, 4731 2022 S09 OF010 A 1 8417 8417 2022 proforma 4735 2022 S09 RE070 A 1 4825 4825 BARIS RESTAURANT 2018 proforma-owner occ, 4740 2022 S09 OF020 A 1 6570 6570 2022- Property 100% vacant. 4742 2022 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 2022 S09 OF015 B 1 9932 9932 2012 income, 4772 2022 S09 OF015 A 1 12071 8505 2013 INCOME - 16.21 AVG RENTAL RATE. 4.29 CAM. 4,532 SQ FT OWNER OCCUPIED, 4778 2022 S09 OF020 A 1 4782 4782 2015 Proforma. Excess Land, 2013 100% occupied & $18 NNN per fee appraisal 4863 2022 S09 OF002 B 1 0 2461 , 4967 2022 S09 OF002 C 1 2620 2620 2012 Proforma, 5438 2022 S09 MF006 C 4 3596 3596 LAKE SHORE APTS , 7943 2022 C03 RE005 A 1 3200 3200 COLONY CAR CARE , 7973 2022 C03 RE025 A 1 1100 1100 , 7979 2022 C03 RE055 C 1 1225 2225 2019 INCOME, 8007 2022 C03 RE055 C 1 2204 2204 LOVE UR BED Property was sold back in 2016. Tenant defaulted and building was taken back in 2019. Owner's comments - 100% VACANT. Upon taking the building back, issues were found. Tenant appeared to try and install sky lights and cut sections of the roof out, but the 8074 2022 G01 WH040 B 3 10200 10200 2022 Proforma, 8545 2022 S09 WH060 C 1 16890 16890 2019 Proforma, 8580 2022 S09 RE030 B 1 4538 4538 ROBINSON DAYCARE 2015 Prof, 12142 2022 S09 WH060 C 1 5050 5050 2014 income, 12296 2022 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 2022 S09 RE070 C 1 1334 1334 MAIN STREET CAFE 2018 proforma, 12321 2022 G01 MF001 B2 2 234042 223128 VISTAS ON THE PARK 2021 Income. Valued with R189142, R12324, R12321, REHAB IN 2015 12324 2022 G01 MF001 B2 2 234042 223128 VISTAS ON THE PARK 2021 Income. Valued with R189142, R12324, R12321, REHAB IN 2015 12325 2022 S09 MF025 C 1 3664 3664 4-PLEX , 12326 2022 S09 WH060 B 1 6000 6000 2019 INCOME PROFORMA, 12338 2022 S09 AA001 C 1 0 625 , 12351 2022 S09 OF002 C 1 3272 2272 , 12372 2022 S09 OF020 B 1 4165 4165 LODESTONE Now single tenant, 2016-CO* shows last lease for entire building $20NNN. 8/11/15 For sale $840,000 & Also State NNN Leases 12387 2022 S09 OF020 B 1 4800 4800 , OWNER OCCUPPIED 12446 2022 G01 FL020 C 1 6750 6750 2022 PROFORMA. SEE DIRECT CAP. 25% OFFICE 12482 2022 S09 WH060 C 1 4500 4500 , 12497 2022 S09 WH060 C 1 2100 2100 , 12599 2022 G01 OF020 B 1 22462 22462 NULL 12629 2022 S09 RE040 A 1 1621 1621 JIMMY JOHNS SANDWICHES 2014 income, 12642 2022 S09 RE055 C 1 3200 3200 2014 proforma, 13977 2022 S09 WH060 C 1 17865 17865 PROFORMA 2013-OWNER OCC, 14786 2022 S09 OF020 B 1 2094 2094 , 14792 2022 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 2022 S09 RE085 A 1 1125 1125 , 1/14 per owner asking $800 per month 14795 2022 S09 RE070 A 1 4400 4400 FLYING PIG NULL 14796 2022 S09 RE085 A 1 10305 9009 2022 Rent Roll only. 14814 2022 S09 RE085 A 1 3988 3998 , 14821 2022 S09 RE085 B 1 3625 3625 2015 Income proforma, 14822 2022 S09 RE085 A 1 2970 2970 WE & YOU 2019 Proforma, 14829 2022 S09 OF020 B 1 2340 2340 ENVSER SERVE 2015 pro, 2007-Co*-asking $16.50 nnn 15717 2022 S09 RE001 A 1 13919 17663 WATERSKI BOATS DALLAS 2014 proforma, 16076 2022 S09 OF002 B 1 2630 2630 , 16227 2022 G01 FL020 C 3 30618 33000 4 LAND ACCOUNTS ON PROP: 16238,16236,16234,16233 16228 2022 G01 FL020 C 3 30618 33000 4 LAND ACCOUNTS ON PROP: 16238,16236,16234,16233 16241 2022 S09 WH060 C 1 4335 7335 , 16244 2022 S09 WH060 C 1 6200 6200 , 16245 2022 S09 WH060 C 1 6000 6000 , MULTI-TENANT 16250 2022 S09 WH060 B 1 19100 19100 , 16253 2022 S09 SE050 B 1 29552 29552 , 16254 2022 S09 RE055 B 1 24957 24957 2018 income, 16494 2022 S09 RE025 B 1 4030 4030 2018 proforma, 16499 2022 S09 OF020 B 1 2013 2013 TITLE MAX 2019 Proforma, 16516 2022 G01 MF001 B1 2 323653 305000 PARK AT FLOWER MOUND NULL 16522 2022 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 2022 G01 SC045 C 1 15524 15524 LEWISVILLE PLAZA , 1/12/12 COSTAR SHOWS 100% OCC 16541 2022 S09 RE025 B 1 2880 2880 7 Eleven 2017 PROFORMA, 16543 2022 G01 MF001 B2 2 318901 264824 PARC LAKE APTS 2021 INC/EXP 16549 2022 S09 AA001 C 1 13178 13178 2019 proforma, 16554 2022 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 2022 S09 RE010 C 1 15750 15830 BANK ONE , 16573 2022 S09 WH060 A 1 10000 10000 2019 Proforma, 16575 2022 S09 WH060 C 1 10000 10000 2022 PROFORMA 16579 2022 S09 WH060 C 1 20450 20450 WORKED INCOME 2002, 16682 2022 C02 RE100 B 1 5080 5080 , 16693 2022 S09 OF015 C 1 15977 15977 2022 PROFORMA 16701 2022 S09 WH060 C 1 10000 10000 XL Parts Auto Parts NULL 16713 2022 S09 RE040 C 1 1794 1698 2009 income, 16718 2022 S09 RE040 C 1 1190 1190 CHURCHS Remodel 2005, 16744 2022 S09 AA001 B 1 3506 3506 , 16750 2022 G01 FL020 B 1 8050 8000 2022 INCOME 16763 2022 S09 WH060 B 1 4000 4000 SOUTHWEST PAINT & BODY 2011 proforma, 16830 2022 G01 SC020 B 1 36163 36703 VISTA PARK S/C 2021 INCOME/EXP 16915 2022 S09 OF010 C 1 25520 25440 FIRST TX MEDICAL 2019 proforma, 16920 2022 S09 RE100 C 1 2800 2800 , 16929 2022 S09 OF010 C 1 8282 8282 2021 PROFORMA. OWNER OCCUPIED. INC LAND ACCT 16928, 16948 2022 S09 OF010 C 1 2755 2755 2018 proforma-owner occ, 16952 2022 S09 OF015 B 1 59105 44756 2019 income., PROPERTY HAS A HISTORY OF LARGE VACANCY SINCE IT WAS BUILT. 16972 2022 G01 SC020 C 1 119999 118156 ORCHARD VILLAGE 2018 INCOME W R165579, 16974 2022 S09 RE055 B 1 5400 5400 2018 INCOME., 16975 2022 S05 RE025 B 1 2496 2496 7-11 2017 PROFORMA, 17010 2022 G01 WH040 C 3 28788 28788 2019 Market ProformaMini warehouse income, plus need to add in owner occupied sq ft of 9,300 sq ft, 17066 2022 S09 AA001 B 1 31714 26129 2019 INCOME. BANK IS 10,611 AND USED $25.00 RENT PROFORMA S.F. FULL SERVICE LEASES., 17067 2022 C02 AA001 A 1 3450 3450 , 17080 2022 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 2022 C03 RE030 B 1 4860 4860 2016 Proforma, 17120 2022 C03 RE055 B 1 3040 3040 , 2011-CO* asking $15 NNN 17122 2022 C03 RE025 A 1 2706 2706 Stop N Go 2019 Proforma, 17132 2022 S09 OF020 B 1 5658 5658 2015 Proforma, 17160 2022 G01 SC020 C 2 102816 98293 COLONY SQUARE 2021 INCOME 17162 2022 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 2022 C03 RE055 B 1 4832 4832 2016 income, 17169 2022 C02 RE030 B 1 4860 4860 La Petite Academy 2018 pro, 17200 2022 S09 SE036 A 1 21780 21780 , 17347 2022 S09 WH060 B 1 8645 8646 2019 proforma, NEED ACTUAL RENT ROLL!! 17632 2022 S09 SC005 A 1 96455 88958 KOHLS 2019 proforma, 17636 2022 S09 WH060 C 1 7625 7625 , need actual lease 17649 2022 G01 FL020 C 1 33352 32000 2021 Market Proforma44% Office, 17650 2022 S09 HC030 C 1 12927 45124 2011 proforma, 17668 2022 S09 OF015 B 1 31868 31868 2009 INCOME. 50% OWNER OCCUPIED., 2011 ASKING $10 NNN 17689 2022 S09 RE045 B 1 13967 13967 , 17718 2022 S09 RE090 B 1 61565 59103 KROGER 2012 proforma, 17719 2022 S09 WH060 C 1 71284 69800 2019 INCOME, 17792 2022 S09 RE010 A 1 4788 4788 REGIONS BANK 2015 Proforma, 17793 2022 C02 OF020 B 1 3212 3212 2018 PROFORMA, 17814 2022 G01 SC045 B 2 19060 19467 FLOWER MOUND SQUARE 2021 INCOME W/ 99043 17834 2022 S09 RE030 B 1 7069 7069 BLOSSOM VALLEY ACADEMY , 17841 2022 G01 SC045 B 2 8550 8550 STRIP CENTER CENTER MISMANAGED. HIGH VACANCY. BELOW MARKET RENT. 17869 2022 S09 RE005 C 1 4440 4440 2017 INCOME PROFORMA, 17898 2022 S09 WH060 C 1 71284 69800 2019 INCOME, 17914 2022 G01 MF020 B 1 1358 45 LEWISVILLE MHP 2011 income 16 spaces owner owns mh's & rents for $475. 16 spaces are leased lots for $300. 13 travel trailer spaces $300. MH'S OWNED BY OWNER TOTAL VALUE $59,608 + ADD IN RESIDENCE, 17921 2022 S09 OF002 B 1 1152 1152 , 17959 2022 G01 MF015 A 3 130090 142264 BAYSHORE TERRACE 2021 INCOME W/137721. NO DETAIL. SEE DIRECT CAP. 17972 2022 S09 RE005 A 1 8053 8053 2013 Proforma, 17980 2022 G01 MF020 A 3 2645 289 VILLAGE NORTH MHP 2019 proforma, 18021 2022 S09 OF010 B 1 7231 6040 Theracare home health 2017 proforma, 18023 2022 G01 SC020 B 2 118026 118026 LEWISVILLE WEST NULL 18037 2022 S09 RE025 C 1 2100 2100 , 18043 2022 G01 MF001 B2 3 164851 156360 FOX HOLLOW APTS 2021 INCOME. NO DETAIL. HIGH EXP. SEE DIRECT CAP. 18061 2022 S09 WH060 A 1 8500 8500 , 18075 2022 S09 OF020 B 1 1579 1579 , 18078 2022 S09 WH060 B1 1 31736 31736 , 18090 2022 S09 OF020 B 1 3600 3600 PROFORMA, 18114 2022 G01 FL020 B 3 25000 25000 2022 Market Proforma40% Office, 18121 2022 S09 OF002 C 1 1321 1321 , 18133 2022 G01 FL020 B 1 36885 36939 2021 RR/IE. HIGH VACANCY AS OF 1/2022. SEE DIRECT CAP. 18256 2022 S09 RE010 B 1 2100 1814 BBVA COMPASS BANK , 18271 2022 G01 MF015 A 2 191834 191196 BASSWOOD MANOR 2021 PARTIAL YEAR INCOME ONLY. HUD. Renovated 2009, 18273 2022 G01 FL020 A 2 122368 122728 2019 proform OWNER OCCUPIED, 12/12 SALE WAS AN INTERNAL TRANSACTION. 18336 2022 S09 RE040 A 1 3498 3498 RAISING CANES 2010 income, 18376 2022 S09 RE050 A 1 13191 13340 CALLOWAY'S NURSERY , INCOME FROM SALES LISTING ON COSTAR 3/23/11 18402 2022 G01 MF020 A 3 203 188 EAGLE RIDGE MHP 2019 INCOME. NO RENT ROLL. SEPARATE LAND ACCTS. 78228J& 18403, 2017 Rent $397 space ($4,768 annual) 18515 2022 S09 OF020 C 1 4021 2821 Metal Exterior, 18518 2022 G01 SC045 B 3 15000 15000 NORTHWOOD RETAIL 2021 INCOME & EXPENSE 18565 2022 S09 WH025 C 1 43904 43904 2015 proforma Owner Occupied, 18577 2022 G01 MF020 C 6 31 31 NORTH MILL MHP 2021 INCOME. OLD, LOW RENT PARK. RENTS RANGE FROM $225-$350 NEWEST RENTS 18588 2022 G01 WH040 C 3 24020 24020 , 18614 2022 S09 RE005 C 1 3150 3150 , 18630 2022 G01 SC045 C 2 19339 17360 STRIP CENTER 2019 INCOME -PER FC AND COSTAR-100% OCC, 3/19 CS SHOWS 3192 AVAILABLE @ $16.00 NNN 3/18 CS SHOWS 100% WITH LAST LEASES @ $12 NNN 2017 FC & COSTAR SHOW 100% OCC 18636 2022 S09 OF002 B 1 2556 2556 2016 pro, 18646 2022 G01 SC045 C 2 16568 16568 STRIP CENTER NULL 18651 2022 S09 RE002 B 1 1478 1478 2018 proforma, 18654 2022 G01 SC020 C 2 53727 50573 LAKE PARK SHOPPING NULL 18662 2022 S09 WH060 B 1 32497 32497 2019 Income, 18665 2022 S09 RE005 C 1 2022 2022 , 18673 2022 S09 AA001 B 1 4898 4898 ALS BBQ RESTAURANT 2017 proforma.NNN. INC 136350 LAND ACCT., Last income recieved 18684 2022 S09 OF020 C 1 2742 2775 , 18703 2022 S09 OF020 C 1 4706 3485 , 18750 2022 S09 WH060 C 1 15000 15000 2014 PROFORMA, 18751 2022 S09 WH060 C 1 25889 18772 2019 pro, 18755 2022 G01 WH040 B 2 54218 44890 3940 Total Units. No Climate Controlled. NO OUTSIDE PARKING INCOME, 18758 2022 G01 SC045 B 3 10500 10500 STRIP CENTER 2022 RR NO EXPENSES - I&E statement includes 2 properties with individual income but no expence, 18760 2022 S09 RE055 A 1 4187 4187 Auto Sound , 18762 2022 S09 RE055 C 1 5266 4616 , 6/19 LISTED FOR $1.1MILLION 18763 2022 S09 RE055 C 1 5266 4616 , 6/19 LISTED FOR $1.1MILLION 18768 2022 S09 OF020 C 1 2400 2400 ROMNEY AUTO 2014 PROFORMA-OWNER OCC, 18776 2022 S09 RE055 A 1 5454 5454 2019 proforma, 18784 2022 S09 RE025 B 1 2560 2560 7 Eleven 2018 PROFORMA, 18787 2022 G01 AA001 A 2 2100 2100 NULL 18802 2022 G01 WH040 B 3 6260 5600 2019 Income, No Managment fee 18805 2022 S09 RE050 C 1 8617 8147 LANDSCAPE COMPANY 2019 INCOME, 18806 2022 S09 RE005 B 1 11650 11650 , 18815 2022 S09 RE005 B 1 0 5000 ALLSTATE TRANSMISSIONS , 18816 2022 S09 RE045 B 1 1659 1659 , owner was willed the property. $1,400/mth is what the placed rents for. 18817 2022 G01 MF020 A 3 3472 451 NORTHWOOD MHP 2019 income (Rent Roll Only), 2017 Rent $513 month ($6,156 annual) 18822 2022 S09 OF002 B 1 2592 720 , 18839 2022 S09 RE001 A 1 43463 36437 Bankston Nissan 2010 proforma only, 18844 2022 S09 OF020 C 1 4887 4887 2015 Proforma, 18846 2022 S09 MF020 C 1 7 16 Country Estates MHP , Highest & Best use is land value. 18849 2022 S09 OF020 C 1 2800 2815 2015 pro, 18851 2022 S09 WH060 C 1 13976 13976 2011 proforma. OWNER OCCUPIED, 18853 2022 S09 OF020 B 1 3704 3704 2016 PROFORMA, 18856 2022 S09 RE001 A 1 108646 107607 HUFFINES CHEVROLET , 18862 2022 S09 OF020 B 1 2268 2268 2019 PROFORMA, PROFORMA BASED ON ASKING RENT FOR 275579 18875 2022 S09 RE001 A 1 108646 107607 HUFFINES CHEVROLET , 18879 2022 S09 OF002 B 1 1268 1268 , 18897 2022 S09 OF020 C 1 6068 6068 , 18902 2022 S09 WH060 A 1 3180 2580 GRASSPERSON LAWNCARE & LANDSCAPING 2019 Proforma, 18916 2022 S09 WH060 B 1 12980 12980 2019 Inc Proforma, OWNER OCCUPIED PER COSTAR 1/12, 18922 2022 S09 OF002 C 1 1792 1792 2015 proforma, 18938 2022 S05 MF025 B2 4 7902 7902 2016 PROFORMA, REFERENCE ONLY 18950 2022 G01 SC045 C 1 12000 10988 STRIP CENTER NULL 18957 2022 G01 MF020 B 1 36 36 THE PARKS OF FLOWER MOUND , 18964 2022 S09 WH060 C 1 31080 31380 2015 income, 18967 2022 S09 WH060 C 1 31080 31380 2015 income, 18971 2022 S09 WH060 B 1 9750 9750 Loopnet info 8/25/08, 18982 2022 S09 WH060 B1 1 20000 20000 , 19003 2022 S09 RE085 A 1 7128 7260 2017- 2nd floor for lease $12 GROSS, 3,630sf MANY SMALL OFFICES UPSTAIRS, 2017-Xcelligent for lease 19012 2022 S09 RE085 B 1 2100 2100 2019 proforma--. owner occupies prt of sf, 19021 2022 S09 RE085 A 1 1694 1694 2016 incomeWORK WITH R19018, 19029 2022 S09 OF020 B 1 18986 18986 2019 RENT. 2015 pro. with 19029, 19040 2022 S09 RE085 A 1 1470 1450 2016 income, 19044 2022 S09 RE085 A 1 4200 4200 RETAIL 2016 INCOME-1400 LEASED & 700 FT OWNER OCC, 19123 2022 G01 FL020 B 1 5000 5000 2018 Market Proforma, 2017 PRO 19146 2022 S09 MF025 C 1 6669 6569 4-PLEX NULL 19194 2022 S09 FL025 C 1 9601 8507 2018 Market Proforma, NEED TO USE CURRENT MARKET RENTS 19196 2022 S09 OF010 A 1 7008 7008 2015 pro PROFORMA, 19206 2022 S09 RE055 C 1 3906 3222 2015 Proforma, 19209 2022 S09 OF020 C 1 6560 6560 2011 PROFORMA, 19211 2022 S09 AA001 C 1 6976 5760 2019 proforma, Informed owner need pics of second floor & copies of leases for 2010 19227 2022 S09 MF002 C 1 20076 19325 Lewisville Apartments 2019 Income -(Rent Only) small units. All utilites paid, 19244 2022 S09 OF010 A 1 12992 12992 2019 proforma, 19261 2022 S09 AA001 C 1 9225 9225 2016 proforma, 19351 2022 S09 RE006 C 1 4141 4141 Kwik Kar Oil & Lube 2012 proforma, 2017-for sale $1,300,000 ($313.93 sqft) Abs NNN. 19362 2022 S09 HC001 A 1 4528 4528 ABC PEDIATRICS SCHOOL 2019 income, 19376 2022 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 2022 G01 SC020 C 1 48728 48000 2021 INCOME/EXP. HIGH VACANCY. 4,500 SF NOT LEASABLE DUE TO POOL. PARKING IS THEIRS ON ACCOUNT 19358 19419 2022 G01 MF020 B 2 61 61 Flower Mound MHP 2017 proforma, 19430 2022 S09 WH025 B 1 284167 229451 2014 income proforma, OWNER OCCUPIED, 19440 2022 S09 WH060 B 1 5404 4000 NULL 19443 2022 G01 SC045 C 2 5085 6000 STRIP CENTER NULL 19467 2022 S09 OF002 B 1 1176 1176 , 19485 2022 G01 FL020 B 1 9180 9180 2018 Market Proforma, , 2020 Actual Income from Account quick report and Profit and Loss 19509 2022 S09 RE070 B 1 4488 4048 PANCHOS , 19540 2022 S09 WH060 C 1 10112 10122 , 19542 2022 S09 WH060 C 1 10112 10112 , 19550 2022 C02 WH060 A 1 3000 3000 2016 proforma, 19553 2022 C02 AA001 A 1 17600 17600 2018 proforma-owner occ, 19565 2022 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 2022 S09 WH060 B 1 14030 14030 2011 INCOME PROFORMA, 19573 2022 S09 OF020 C 1 3000 3000 2015 pro, 19595 2022 G01 MF020 B 1 9368 12 PROPERTY INCLUDES TWO TRACTS OF LAND AND MOBILE HOMES. PROFORMA FOR 2017 BASED ON HIGHER EXPENSES DUE TO HAVING THE HOMES AS WELL., 19597 2022 G01 MF020 B 1 9368 12 PROPERTY INCLUDES TWO TRACTS OF LAND AND MOBILE HOMES. PROFORMA FOR 2017 BASED ON HIGHER EXPENSES DUE TO HAVING THE HOMES AS WELL., 19711 2022 G01 MF001 B2 3 236989 215400 AUTUMN BREEZE 2021 INCOME. With R136266 (LAND), 19743 2022 G01 MF001 B1 2 568644 599112 OAK FORREST I & II APTS 2021 INCOME/EXP 19796 2022 S09 RE025 B 1 2090 1056 , 19801 2022 S09 OF010 C 1 5153 5153 , 19830 2022 S09 WH060 B 1 19920 19920 2010 income proforma-, ADD IN EXCESS LAND AFTER INCOME!!!! 19835 2022 S09 RE055 B 1 4800 4000 TEXAS CAR TITLE AND PAYDAY SERVICES 2016 INCOME PROFORMA, 19845 2022 S09 RE005 B 1 3160 3160 EAGLE TRANSMISSION 2019 Proforma, 19863 2022 S09 RE005 C 1 1500 1500 , 19873 2022 G01 MF015 A 1 102478 78562 St Charles Apts 2021 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 2022 G01 MF015 A 1 102478 78562 St Charles Apts 2021 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 2022 S09 OF020 B 1 2381 2381 2019 Proforma, 19895 2022 S09 MF002 C 2 14168 14160 GREEN OAKS APTS 2017 INCOME, 19897 2022 S09 WH060 C 1 9600 9600 2019 proforma, 19900 2022 S09 MF002 C 1 6062 6062 LAND-O-LAKES APTS 2016 PROFORMA, 19904 2022 S09 MF002 C 1 6062 6062 LAND-O-LAKES APTS 2016 PROFORMA, 19908 2022 S09 AA001 C 1 12568 12568 PART WHSE, PART STORE, Need actual income for 2012!! 19922 2022 S09 WH060 A 1 9600 9600 2019 PROFORMA, ACTUAL RENTS, 19953 2022 S09 WH060 A 1 0 50200 , 19962 2022 0 0 41400 2005 INC & EXP, 19996 2022 S09 WH040 C 1 19040 19040 , 20010 2022 S09 RE030 A 1 8036 8666 Childrens Courtyard 2018 proforma, Please value individually based on market rents of $15-$18 NNN 20022 2022 S09 RE025 B 1 1512 936 , 20031 2022 G01 MF001 B2 2 137586 131000 WILLOW RIDGE APTS NULL 20045 2022 S09 WH040 C 4 74448 74448 BILL'S BO-TEL 2018 Market Proforma, 20066 2022 G01 SC001 B 1 105077 103292 MAIN VALLEY SHOPPING CENTER 2022 income, 20068 2022 S09 AA001 B 1 8140 5340 Rental rate for Tire shop only. Small Sctrip Ctr & Car Wash, 20072 2022 S09 RE040 A 1 3362 3362 BURGER KING 2017 PROFORMA 2012 Remodel. 2009 Renovation, 20075 2022 S09 RE010 B 1 4110 4110 BANK OF AMERICA , 20077 2022 S09 WH060 B 1 32000 32000 2019 Income, 20131 2022 G01 SC045 B 1 10110 10437 TARTAN VILLAGE NULL 20160 2022 S09 SP010 A 1 218649 950 2011 income proforma for Floating Boat Slips only does not include dry storage store etc. Need actual income and expence, 20184 2022 S09 WH060 B 1 25900 25900 STONE & GLAZING CONSULTING 2017 income proforma. OWNER OCCCUPIED, 20193 2022 G01 FL020 B 3 480400 478258 2019 Market proforma, CONVERTED TO OFFICE/FLEX 20461 2022 S05 MF025 C 2 3649 3549 NULL 20465 2022 S05 MF025 A 1 3804 4300 FANNIN APTS 2021 Income 20466 2022 S05 MF025 A 1 5624 5624 FANNIN COURTS 2019 income, 20502 2022 S05 MF025 B1 3 3592 3592 6-PLEX 2021 INCOME, Purchase 1/2017 20511 2022 S05 MF006 B2 3 8081 7416 Chestnut Oaks Apts 2019 income. Owner pays water, trash, sewer, internet, 20575 2022 S05 MF025 B1 3 4800 3984 4-PLEX 2009 INCOME - PlaceTo Be Apts, 20576 2022 S05 MF002 B2 3 16141 14272 PRAIRIE OAKS I & II APTS 2021 INCOME, 20577 2022 S05 MF002 B2 4 10704 10490 1000 W PRAIRIE ST APTS 2022 income 20607 2022 S05 MF025 C 1 2144 2144 2016 PROFORMA, REFERENCE ONLY 21056 2022 S05 AA001 C 1 4396 4396 2019 Income proforma, 21435 2022 S05 RE030 B 1 3590 3590 TENDER LOVING CARE DAYCARE 2015 pro, 21850 2022 S05 MF002 C 4 8840 8840 CORAL ISLE APTS 2019 Income, 21958 2022 S05 MF025 A 1 2992 2992 4-PLEX , 22064 2022 G01 MF001 C 3 78574 75336 GREENWAY APTS 2021 INCOME 22065 2022 G01 MF001 C 3 78574 75336 GREENWAY APTS 2021 INCOME 22066 2022 G01 MF001 C 3 78574 75336 GREENWAY APTS 2021 INCOME 22150 2022 S05 RE055 C 1 1204 1204 IREN'S SALON 2019 INCOME RENTED FOR $650/MO, 22272 2022 S05 OF020 B 1 3020 3020 2012 proforma, 23505 2022 S05 MF025 C 1 4726 3600 6-PLEX 2017 INCOME, 23887 2022 S05 OF015 B 1 8429 8429 2019 proforma, 24746 2022 S05 OF020 B 1 2976 2976 2019 Proforma, 24817 2022 S05 RE025 B 1 2304 2304 Miller Grocery , 25357 2022 S05 OF020 C 1 1500 1500 , 25674 2022 G01 SC045 C 1 6400 6400 STRIP CENTER 2022 Income 25679 2022 G01 MF001 B2 1 214846 207596 OAKS OF DENTON 2018 INCOME W/ 87066, 87065, 25679, 25684 2022 S05 OF010 C 1 42568 18770 DENTON COUNTY MHMR 2015, 25694 2022 S05 MF006 C 3 7884 7888 VIRGO & AIRIES APTS NULL 25699 2022 S05 MF002 C 5 7168 7168 ALPHA & OMEGA 2020 INCOME/EXP. ACTUALS DO NOT INCLUDE INSURANCE OR TAXES. USE DIRECT CAP. 25716 2022 S05 MF002 C 4 7168 7168 PECAN GROVE APTS 2021 INCOME/EXP. ACTUALS DO NOT INCLUDE INSURANCE OR TAXES. USE DIRECT CAP. 25719 2022 S05 MF006 C 3 8288 8060 LEO & GEMINI 2021 INCOME/EXP 25723 2022 S05 OF015 C 1 10140 8500 PROFORMA-MOSTLY OWNER OCCUPIED, 25727 2022 S05 MF002 C 5 21568 20000 IOOF APTS 2022 Income- 25% vacancy. 25740 2022 S05 MF002 C 5 21568 20000 IOOF APTS 2022 Income- 25% vacancy. 25743 2022 S05 MF002 C 5 21568 20000 IOOF APTS 2022 Income- 25% vacancy. 25746 2022 S05 MF025 B2 5 6798 5000 4-PLEX Kilkenny Apts 2020 Income. INCLUDES WATER,TRASH,SEWER,GAS, 2020 Rent Roll Only. 25750 2022 S05 MF025 B2 5 6952 5032 4-PLEX 2021 INCOME , P&L 25755 2022 S05 MF025 B2 5 4992 6208 4-PLEX , 25757 2022 S05 MF025 B2 5 9343 8084 6-PLEX 2022 - SEE DIRECT CAP. VERBAL RENTAL RATE FROM MANAGER 25760 2022 S05 MF025 B2 5 5546 5326 4-PLEX NULL 25761 2022 S05 MF025 C 4 3480 3480 6-PLEX NULL 25764 2022 G01 MF001 C 3 103078 104138 HUNTCLUB APTS 2022 income. Worked 6 accounts together. Partial bills paid, DO NOT USE. Poor Records. Small average unit size . U 25772 2022 S05 MF006 C 3 23536 23024 SUMERSET APTS. 2022 PROFORMA. NO INCOME/EXP DETAIL 25793 2022 S05 RE040 C 1 2704 2704 FROSTY , 25797 2022 S05 RE055 C 1 3750 3750 2015 Proforma, 25806 2022 S05 RE025 C 1 4178 4178 2018 profoma, 25815 2022 S05 MF001 C 1 12000 12000 OCEANSIDE APTS 2009 INCOME, 25824 2022 S05 AA001 C 1 13570 13570 , 25828 2022 S05 AA001 C 1 13374 12516 WAREHOUSE 2011 INCOME, 25856 2022 0 2035 8140 DUPLEX , 25950 2022 S05 MF006 C 1 1540 1540 4-PLEX NULL 25963 2022 S05 MF006 C 4 16474 17340 FRENCH QUARTER NULL 25977 2022 S05 MF002 C 2 18270 18000 TOWN & COUNTRY APTS 2022 PROFORMA. NO INCOME PROVIDED. TENANTS PAY OWN ELECTRIC, 26017 2022 S05 MF002 C 4 9348 9216 HUNTINGTON PLACE 2018 Proforma, , 2019 Proforma 26031 2022 S05 MF002 C 3 8008 7508 PARKWEST APT 2022 INCOME 15 Units. all bills paid, 2018- no protest, ALL BILLS PAID 26047 2022 S05 MF002 C 3 25652 25640 OASIS APTS 2021 Income. All bills paid, 26078 2022 S05 MF002 C 4 12264 12264 SCHOLAR'S INN APTS 2022 INCOME/EXP Efficiency(12) & 1 Bedrooms (12), 26093 2022 S05 MF002 C 4 12264 12264 SCHOLAR'S INN APTS 2022 INCOME/EXP Efficiency(12) & 1 Bedrooms (12), 26102 2022 S05 MF002 C 4 12264 12264 SCHOLAR'S INN APTS 2022 INCOME/EXP Efficiency(12) & 1 Bedrooms (12), 26124 2022 S05 MF006 C 4 16231 15720 ENCLAVE APTS. 2021 INCOME. Tenants pay electricity, owner pays rest, 26135 2022 S05 MF002 C 3 17200 17200 PALMS APTS 2021 Income (28 One Bedrooms, 2 two bedroom), 26142 2022 S05 MF002 C 4 19560 19440 THE COURTYARDS 2018 Income. ALL BILLS PAID. work with 26195, 26191 2022 C02 AA001 B2 1 2120 2000 2019 Incme, 26195 2022 S05 MF002 C 4 19560 19440 THE COURTYARDS 2018 Income. ALL BILLS PAID. work with 26195, 26217 2022 S05 MF025 C 4 2979 2979 2019 income, 26227 2022 S05 MF006 C 3 6344 6344 SILVER SPUR APTS 2021 Income. All Bills Paid, 2018 Mgmt fee est. 26232 2022 S05 MF002 C 3 17200 17200 PALMS APTS 2021 Income (28 One Bedrooms, 2 two bedroom), 26272 2022 S05 MF025 B1 3 10268 10268 NULL 26273 2022 G01 SC005 A 1 104452 95232 CONNS , 26278 2022 S05 MF025 B1 3 10268 10268 NULL 26280 2022 S05 SC005 C 1 134805 130380 DILLARDS , 26284 2022 S05 MF025 B1 3 10268 10268 NULL 26290 2022 S05 SC005 A 1 89948 89948 JC PENNEY PROPERTIES INC #1046-2 , 26298 2022 G01 SC005 A 1 113600 113600 MACYS , 26303 2022 S05 MF006 C 1 14816 14552 ARBOR APTS NULL 26311 2022 S05 MF002 C 5 19440 19440 CAMPUS EDGE APTS 2020 PROFORMA. NO INCOME/EXP PROVIDED 3/2021 SALE 26313 2022 S05 SC005 C 1 134805 130380 DILLARDS , 26334 2022 S05 MF002 C 5 10456 10456 1405 N LOCUST ST APTS 2022 RR / P&L 26348 2022 S05 OF020 C 1 5341 5295 2015 Proforma. Owner Occupied, 26376 2022 S05 MF002 A 3 6384 6062 NORTH ELM APTS 2022 PROFORMA 26389 2022 S05 MF002 C 5 10268 10224 ELM TERRACE APTS 2018 PROFORMA, 26403 2022 S05 OF020 B 1 1500 1500 2019 proforma, 26409 2022 S05 MF002 C 5 6796 6796 ELM PLACE APTS 2021 INCOME. INCOMPLETE RR & PL. USE DIRECT CAP. 26446 2022 S05 OF002 B 1 1408 1408 2015 pro, 26450 2022 S05 MF025 C 3 5722 2904 Adjustment for Homesteaded house 26457 2022 S05 MF025 C 3 5722 2904 Adjustment for Homesteaded house 26484 2022 G01 OF020 B 1 3257 3257 NULL 26502 2022 S05 OF002 B 1 1332 1332 2015 pro, 26507 2022 S05 OF010 C 1 5016 5016 2018 income, 26510 2022 S05 OF010 C 1 5016 5016 2018 income, 26517 2022 S05 MF025 B2 5 3692 3692 4-PLEX , 26521 2022 S05 MF025 C 4 3624 3624 2018 Income. Converted House style., 2018 No Rent Roll 26575 2022 S05 MF002 C 5 19440 19440 CAMPUS EDGE APTS 2020 PROFORMA. NO INCOME/EXP PROVIDED 3/2021 SALE 26584 2022 S05 MF002 C 2 9840 9840 THE COURTYARDS APTS 2022 Income 26598 2022 S05 MF025 B1 3 14120 14120 2019 PRO FORMA, 26600 2022 S05 MF025 B1 3 14120 14120 2019 PRO FORMA, 26605 2022 S05 MF025 B1 3 14120 14120 2019 PRO FORMA, 26610 2022 S05 MF025 B1 3 14120 14120 2019 PRO FORMA, 26616 2022 S05 MF025 C 1 2940 2940 2016 PROFORMA, REFERENCE ONLY 26617 2022 S05 OF002 B 1 1488 1488 2015 pro, 26643 2022 S05 OF002 B 1 4146 3894 2017 proforma, 26644 2022 S05 MF002 B2 5 6800 6672 CLASSIC OAKS NULL 26652 2022 S05 MF002 B2 5 6800 6672 CLASSIC OAKS NULL 26662 2022 S05 MF025 B2 1 3360 3360 NULL 26664 2022 S05 OF002 B 1 2798 2798 2015 pro, 26669 2022 S05 MF025 C 1 4168 4168 NULL 26673 2022 S05 MF002 C 3 8476 8476 EAGLE POINT APTS 2022 P/L 26679 2022 S05 MF002 C 3 8476 8476 EAGLE POINT APTS 2022 P/L 26687 2022 S05 OF002 B 1 2280 2280 2015 pro, 26691 2022 S05 MF002 C 5 8244 8824 ELMWOOD APTS NULL 26692 2022 S05 MF025 C 1 2600 2600 4-Plex NULL 26697 2022 S05 OF002 B 1 1428 1428 2015 pro. Rent $1,150, 26699 2022 S05 OF002 B 1 1835 1835 2015 pro, 26715 2022 G01 SC045 C 3 10672 9800 PANHANDLE HOUSE RECORDING STUDIOS 2018 Market proforma 6,000 S.F. IS WAREHOUSE STORAGE SPACE., 26723 2022 S05 OF002 B 1 1941 1821 2015 pro, 26726 2022 S05 RE075 C 1 1357 1300 , 26740 2022 S05 MF006 C 3 10930 10770 CROSSING APTS 2016 INC., 2018 PFWD 26756 2022 S05 OF020 C 1 8317 14900 OLD BANK BLDG 2014 income. 7,873 sq ft street level. 7,873 sq ft basement, 26758 2022 S05 MF025 C 1 1792 1792 , 26762 2022 S05 OF002 B 1 1360 1360 2015 pro, 26772 2022 S05 MF025 C 4 4468 4468 4-PLEX HARRINGTON PLACE 2019 income proforma, 26799 2022 S05 MF025 B2 5 3552 3552 4-PLEX 2019 INCOME proforma, 26801 2022 S05 OF002 B 1 1596 1596 2015 pro, 26804 2022 S05 MF025 C 4 6400 6400 6-PLEX NULL 26805 2022 S05 RE002 C 1 2680 2680 , 26806 2022 S05 OF020 C 1 2750 2750 2019 proforma, 26813 2022 S05 MF006 C 1 8910 8545 THE GRADUATE 2020 Income 26815 2022 S05 MF025 C 4 7056 7056 CHATEAU 2009 ACT INC ALL BILLS PAID, 26820 2022 S05 OF002 B 1 2830 2830 2015 pro, 26824 2022 G01 SC045 C 1 8520 7200 STRIP CENTER NULL 26833 2022 S05 RE055 C 1 5146 5146 2019 income, 26843 2022 S05 RE055 C 1 8200 8200 2022 INCOME - MODIFIED GROSS LEASE. TENANT PAYS NETS ONLY WHEN THERE IS A 10% OR MORE INCREASE IN TAXES AND INSURANCE, 26874 2022 S05 RE055 A 1 1470 1470 2014 INCOME, 26882 2022 S05 MF002 C 5 40174 43050 GRANDVIEW GARDENS APTS 2019 Income, 26888 2022 S05 MF006 C 3 4880 4500 PRAIRE SERAPHS APTS NULL 26917 2022 G01 FL020 B 1 7276 7398 NULL 26923 2022 S05 OF020 C 1 1026 1026 2012 proforma, 26924 2022 S05 OF002 B 1 2688 2688 2019 proforma, 26927 2022 C02 RE055 C 1 12792 12542 Gentry's Vape Shop NULL 26929 2022 S05 MF002 C 4 35796 35796 Westin Place NULL 26932 2022 C02 RE055 C 1 12792 12542 Gentry's Vape Shop NULL 26935 2022 S05 RE075 C 1 864 864 , 26936 2022 S05 OF010 C 1 9035 9035 2016 Proforma, 26940 2022 C02 RE055 C 1 12792 12542 Gentry's Vape Shop NULL 26944 2022 S05 OF020 C 1 5131 3240 2019 INC, Executive Suites?? 26955 2022 S05 RE006 B 1 2291 2291 , 26956 2022 S05 MF002 C 4 35796 35796 Westin Place NULL 26960 2022 S05 RE005 C 1 3936 3936 ALESSA AUTO SALES 2018 INCOME, 26961 2022 S05 MF006 C 2 75970 75032 THE METRO & STARLITE 2021 INCOME/EXP. WORK W/34267 26961, 26962 2022 S05 WH060 C 1 3192 2376 MEDINA AUTO REPAIR 2017 INCOME, VAC 26963 2022 S05 OF002 B 1 1627 1627 COLEMAN LAW 2014 income, Per MLS $2,150 month.2015- Need updated income or lease 26967 2022 S05 MF002 C 4 35796 35796 Westin Place NULL 26968 2022 C02 AA001 A 1 2452 2452 NULL 26993 2022 S05 OF002 B 1 2374 2074 2021 income 26994 2022 S05 OF020 B 1 2128 2128 MOUNT ZION CHURCH 2021 Income 26995 2022 S05 MF002 C 4 35796 35796 Westin Place NULL 27000 2022 S05 MF002 C 4 35796 35796 Westin Place NULL 27005 2022 S05 MF002 C 4 35796 35796 Westin Place NULL 27006 2022 S05 MF025 C 4 4250 4250 4-PLEX 2019 Income, 2019 Rent Only 27009 2022 S05 MF002 C 4 35796 35796 Westin Place NULL 27012 2022 S05 RE055 B 1 13924 13924 2018 using actual income, 27020 2022 C02 AA001 A 1 13424 13424 , 27041 2022 S05 MF025 C 4 4250 4180 2016 PROFORMA, REFERENCE ONLY 27042 2022 S05 OF002 B 1 2948 2948 2015 pro, 27044 2022 S05 MF025 C 3 3728 3658 NULL 27050 2022 G01 MF001 C 4 147119 150900 DENTON NORTH APTS 2021 income. AVG UNIT SIZE 755 27051 2022 S05 MF001 C 1 36858 151750 DENTON NORTH APTS 2010 income. 201 units, 27053 2022 G01 MF001 C 4 147119 150900 DENTON NORTH APTS 2021 income. AVG UNIT SIZE 755 27054 2022 S05 OF002 B 1 1316 1316 2015 pro, 27055 2022 S05 MF025 C 3 4250 4180 NULL 27056 2022 S05 OF002 B 1 4580 4580 2019 Income, 27057 2022 S05 MF025 C 4 4250 4180 2016 PROFORMA, REFERENCE ONLY 27058 2022 S05 MF025 C 4 7622 7552 NULL 27059 2022 S05 MF025 C 4 7622 7552 NULL 27060 2022 S05 OF002 B 1 1816 1816 Beauty Shop 2013 PROFORMA, 27061 2022 S05 MF025 C 4 4250 4180 2019 PROFORMA, 27063 2022 S05 MF025 B2 5 3832 3832 4-PLEX Proforma, 27064 2022 S05 MF025 B2 5 4200 4200 4-PLEX NULL 27066 2022 S05 MF025 B1 3 9804 9804 2021 INCOME 27072 2022 S05 MF002 C 4 35796 35796 Westin Place NULL 27076 2022 S05 RE055 C 1 5400 5400 2012 Proforma, 27077 2022 S05 MF002 C 4 35796 35796 Westin Place NULL 27087 2022 S05 RE040 C 1 1507 1462 NEW YORK SUB , 27092 2022 S05 SC045 C 1 9960 9960 STRIP CENTER 2021 PROFORMA 27096 2022 G01 MF001 C 3 103078 104138 HUNTCLUB APTS 2022 income. Worked 6 accounts together. Partial bills paid, DO NOT USE. Poor Records. Small average unit size . U 27097 2022 S05 RE070 B 1 2912 2912 MGS tenant pays $3300/mth which includes taxes., 27101 2022 S05 SC045 C 1 9960 9960 STRIP CENTER 2021 PROFORMA 27105 2022 S05 MF025 C 2 5878 5294 4-PLEX 2019 income proforma, 27109 2022 S05 MF025 B1 3 9804 9804 2021 INCOME 27112 2022 S05 MF025 C 3 5474 4834 4-PLEX , , TAX YEAR 2020 - 7.75 MULTIPLIER. APPRAISAL DONE 12/2019 = $500,000 27116 2022 G01 MF001 C 3 103078 104138 HUNTCLUB APTS 2022 income. Worked 6 accounts together. Partial bills paid, DO NOT USE. Poor Records. Small average unit size . U 27117 2022 S05 MF025 B2 4 4200 4000 4-PLEX 2022 INCOME 27121 2022 S05 RE055 C 1 24800 24800 2019 income and expenseMore then 50% Vaccant. Auto group vacanted in november., FAMILY DOLLAR AND AUTO GROUP 27123 2022 C02 AA001 C 1 2658 2658 2019 Income, 27125 2022 S05 MF025 B2 4 3840 3840 2016 PROFORMA, 25% HOMESTEAD 75% RENTAL REFERENCE PURPOSES ONLY DO NOT USE 27128 2022 G01 MF001 C 3 103078 104138 HUNTCLUB APTS 2022 income. Worked 6 accounts together. Partial bills paid, DO NOT USE. Poor Records. Small average unit size . U 27129 2022 S05 MF025 C 4 6776 5256 4-PLEX 2014 ACTUAL, 27132 2022 S05 MF025 B2 4 3832 3832 4 PLEX 2019 Income and Expence, 27140 2022 S05 OF020 C 1 8127 8127 2015 Proforma, 27142 2022 S05 MF002 C 3 131676 127620 VINTAGE PADS 2021 INCOME/EXP. RENT BY THE BED. 177 UNITS & ___ BEDS INC. LAND ACCT 179485. 27144 2022 S05 MF025 C 4 10409 8411 7-PLEX NULL 27148 2022 S05 OF015 B 1 12130 12567 NUCON STEEL 2020 INCOME/EXP. NO DETAIL. 27150 2022 S05 MF025 C 4 10409 8411 7-PLEX NULL 27158 2022 S05 MF002 C 5 23802 20620 1900 WESTMINISTER APT 2022 INCOME - OVERSIZE UNITS, 27159 2022 S05 MF002 C 3 131676 127620 VINTAGE PADS 2021 INCOME/EXP. RENT BY THE BED. 177 UNITS & ___ BEDS INC. LAND ACCT 179485. 27166 2022 G01 MF001 C 3 135758 138516 LONDONDERRY OAKS I APTS NULL 27171 2022 S05 MF025 C 4 4314 4314 4-PLEX 2019 Income Proforma, 27175 2022 S05 MF002 C 5 68084 66248 FOREST RIDGE ATPS 2021 Income 27177 2022 S05 OF002 B 1 1360 1360 2015 pro, 27180 2022 G01 SC045 C 1 7150 7150 RETAIL STRIP W/CSTORE NULL 27181 2022 S05 RE040 A 1 2495 2104 ARBYS 2017proforma, 27183 2022 S05 MF025 C 4 4314 4314 4-PLEX 2019 income proforma, 27185 2022 S05 OF020 C 1 1960 1960 2016 proforma, 27190 2022 S05 MF002 C 2 32304 29920 BONNIE GREEN APTS 2021 INCOME 27196 2022 S05 RE040 B 1 3267 3267 WHATABURGER Remodeled 2004, 27197 2022 S05 OF020 C 1 4632 4632 KAZ 2019 INCOME PROFORMA, 4/2015- CO* asking $25.71 sq ft. 944% occupied 27208 2022 G01 MF001 C 3 135758 138516 LONDONDERRY OAKS I APTS NULL 27221 2022 S05 OF020 C 1 4444 4444 2015 pro, 9/2008- Co* $14.50 NNN 27231 2022 S05 RE025 C 1 3118 3118 EZ check , 27234 2022 S05 OF002 B 1 1966 1726 2015 pro, 27239 2022 S05 MF025 C 4 5712 5712 4-PLEX 2010 INCOME PROFORMA, REFERENCE ONLY 27253 2022 S05 MF002 C 2 32304 29920 BONNIE GREEN APTS 2021 INCOME 27272 2022 S05 MF002 C 5 14484 15600 NEWPORT APTS 2021 Income, 27313 2022 S05 OF005 B 1 125587 94001 2019 Proforma., 2012 Notified value based on Gross area. Adjusted to reflect accurate NLA, per peterbilt.12000 SF Storage and has an apartment area as well. 27314 2022 S05 MF025 B2 5 3808 3808 4-PLEX 2014 INCOME units rent for $585-$600 each, 27329 2022 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 2022 S05 MF025 C 4 3360 3360 4-PLEX NULL 27339 2022 S05 OF020 C 1 2014 2014 2015 Proforma, 27346 2022 S05 MF002 C 1 2880 2880 CHARLOTTE ST APTS 2018 INCOME - 4 UNITS, 27349 2022 S05 OF020 C 1 3459 3459 2019 PROFORMA-OWNER OCCUPIED BLDG, 27354 2022 S05 MF002 C 5 44104 42250 Westminister Gardens Apts 2019 Income, 27358 2022 S05 MF025 C 4 7033 6904 4-PLEX 2019 INCOME PROFORMA, 27368 2022 S05 MF006 C 4 12136 10400 Woodvine Apts NULL 27407 2022 S05 RE040 B 1 0 2975 TACO BUENO Remodeled 2007, 27415 2022 S05 OF020 C 1 0 6396 Excess Land, 27441 2022 S05 MF006 C 4 9408 10000 Reunion Apartments NULL 27446 2022 S05 MF006 C 3 8108 8108 PISCS & SCORPIO APTS 2021 INCOME/EXP. NO DETAIL PROVIDED. MISSING INFO IN RENT ROLLS. USE DIRECT CAP. 27453 2022 G01 FL020 C 1 23040 24600 2021 Income 27465 2022 S05 MF006 C 2 43204 46660 EAGLE MANOR APTS 2020 INCOME. ALL BILLS PAID. ALL 1 BRM UNITS, 27470 2022 S05 MF006 C 2 14560 13150 BLAKE HOUSE 2022 - DIRECT CAP. NO ACTUALS PROVIDED. 27475 2022 S05 MF006 C 2 14560 13150 BLAKE HOUSE 2022 - DIRECT CAP. NO ACTUALS PROVIDED. 27479 2022 S05 MF025 B2 3 3112 3112 NULL 27484 2022 S05 MF025 B2 3 3432 3432 4-PLEX. Pine Junction 2022 INC/EXP 27486 2022 S05 WH060 C 1 10061 10061 2019 proforma, 27487 2022 S05 MF006 C 3 16228 22800 POLO CLUB NULL 27490 2022 S05 MF025 B1 5 2520 2520 4-PLEX 2019 INCOME Proforma - MILLWOOD APTS, 27492 2022 S05 MF002 C 2 9720 9049 WESTGATE PLAZA APTS 2019 PROFORMA, INCREASING RENTS DRAMATICALLY FOR 2017 (AROUND $17/SF) 27496 2022 S05 MF025 C 4 4196 4196 AGUARIUS APTS 2018 PROFORMA, REFERENCE ONLY 27500 2022 S05 MF002 C 5 19776 19800 UNIVERSITY MANOR NULL 27504 2022 G01 MF001 C 3 103078 104138 HUNTCLUB APTS 2022 income. Worked 6 accounts together. Partial bills paid, DO NOT USE. Poor Records. Small average unit size . U 27538 2022 S05 MF006 A 2 6904 6592 THE WAREHOUSE APTS 2022 INCOME/EXP 27560 2022 S05 MF025 B2 4 4874 4874 912-914 MCCORMICK ST APTS NULL 27682 2022 S05 MF025 C 4 2980 3400 4-PLEX 2019 INCOME (Rent), 27707 2022 S05 MF002 B2 5 15144 13600 QUAIL COURT APTS NULL 27708 2022 S05 MF002 B2 5 15144 13600 QUAIL COURT APTS NULL 27710 2022 S05 MF002 B2 5 15144 13600 QUAIL COURT APTS NULL 27796 2022 S05 MF025 C 4 5460 5460 MARKSIRE 2021 INC, 27811 2022 S05 MF025 B1 5 4404 4404 4-PLEX 2019 Income, 2019 P&L only 27874 2022 S05 MF025 B2 2 3226 3226 2019 income, 27886 2022 S05 MF025 B1 2 3226 3226 2019 income, 27927 2022 S05 MF025 B2 2 2880 2880 4-PLEX , 27948 2022 S05 MF025 B2 1 3712 3712 4-PLEX 2022 INCOME 27966 2022 S05 MF025 B2 2 7643 7643 2022 Income. 27971 2022 S05 MF025 B2 2 3247 3247 2019 Income, 27978 2022 S05 MF025 B2 2 3247 3247 2019 Income, 27986 2022 S05 MF025 B2 2 3138 3138 CAMELOT 2011 INCOME, 27990 2022 S05 MF025 B2 2 3244 3244 2019 Income, 27993 2022 S05 MF025 B2 2 3244 3244 2019 Income, 27996 2022 S05 MF025 C 4 4284 4284 2019 Proforma, REFERENCE ONLY 27997 2022 S05 MF025 B2 2 3244 3244 2019 Income, 28005 2022 S05 MF025 B2 2 3244 3244 4-PLEX NULL 28008 2022 S05 MF002 C 5 6384 6384 MAR-LISA APTS 2021 proforma, 28009 2022 S05 MF025 B2 2 7643 7643 2022 Income. 28010 2022 S05 MF025 C 6 8458 8078 2019 Income, 2018 data, but high utilities. Possible reimbursements not shown as other income. 28014 2022 S05 MF025 B2 2 3496 3496 4-PLEX 2022 PROFORMA/DIRECT CAP 28022 2022 S05 MF025 C 4 3200 3200 , 28025 2022 S05 MF002 C 4 9660 9745 TEXAS ST APTS NULL 28035 2022 S05 MF002 C 5 7168 7168 TEXAS BELL APTS NULL 28064 2022 S05 MF025 C 1 4444 4444 , 28067 2022 S05 MF025 C 6 8458 8078 2019 Income, 2018 data, but high utilities. Possible reimbursements not shown as other income. 28068 2022 S05 MF025 C 6 8458 8078 2019 Income, 2018 data, but high utilities. Possible reimbursements not shown as other income. 28102 2022 S05 OF010 C 1 3342 3342 2019 Income, 2014- Split & sold off 2 properties 28107 2022 S05 OF010 C 1 4494 4494 NULL 28108 2022 S05 MF025 B2 4 3488 3488 2019 PROFORMA, REFERENCE USE ONLY 28134 2022 S05 MF002 B2 5 4158 4160 620 TEXAS 2022 RR / P&L 28141 2022 S05 MF025 B1 3 3696 3696 6-PLEX 2021 Income, Sold 1/2017 28174 2022 S05 MF025 B1 4 3024 3024 2022 Income, FOR REFERENCE ONLY 28299 2022 S05 MF002 B2 5 19460 17360 BENT TREE 2022 INC., 28304 2022 S05 RE010 B 1 2822 2822 BANK OF AMERICA , 28337 2022 S05 OF002 B 1 1084 1084 , 28445 2022 S05 MF025 B2 5 4466 4466 2022 INCOME 28460 2022 S05 MF025 C 1 1145 1696 4-PLEX rents by the week for $25.00, 28461 2022 S05 MF002 C 4 6664 6200 RIDGEWOOD APTS NULL 28469 2022 S05 OF020 C 1 4095 4095 2015 proforma, 28475 2022 S05 OF010 B 1 1664 1664 2015 pro, 28502 2022 S05 MF002 A 1 14338 14338 HANN & OAKLAND ST APT 2016 INCOME AND EXPENSE (NO RENT ROLL. ASSUMED 5% VACANCY IN CALCS.), 28505 2022 S05 MF002 B2 4 9043 9048 PECAN COURTYARDS APTS 2016 INC (NO RENT ROLL. ASSUMED 5% VACANCY), 28585 2022 S05 MF002 C 4 9196 9088 THE FRANSICAN APTS 2019 proforma, 28651 2022 G01 SC045 B 3 13562 12783 STRIP CENTER 2021 INCOME 28655 2022 S05 OF002 B 1 2680 1720 2015 pro, 28677 2022 S05 MF025 C 3 4720 4720 1302 AUSTIN ST APTS 2011 income, 28760 2022 S05 RE035 A 1 11242 11242 CVS , 28769 2022 S05 MF002 C 4 4480 4480 , 28793 2022 G01 MF016 B1 2 277210 76865 VICTORIA VILLAGE 2021 PURCH PRICE 29296 2022 S05 MF006 C 3 4616 4616 2016 PROFORMA, 29303 2022 S05 MF025 C 1 3753 3753 315 NORMAL ST APTS 2021 Income OWNER PAYS ALL UTILITIES, Converted House, 29309 2022 S05 MF025 C 5 6645 6645 5-PLEX NULL 29819 2022 S05 MF025 C 2 2800 2800 4-plex 2011 income. INC 29826 LAND ACCT., 29942 2022 S05 OF002 B 1 1876 1876 2018 proforma, 29956 2022 S05 OF010 B 1 19864 17037 DENTON PROFESSIONAL 2016 income, 29974 2022 S05 RE045 C 1 3276 3276 , 30002 2022 S05 MF025 C 4 3164 3164 5-PLEX 2019 RENT ROLL ONLY, 30060 2022 S05 MF025 C 4 3213 2500 TRI-PLEX 2021 Proforma. 30068 2022 S05 MF002 B2 2 21720 19112 SHADY PLACE APTS. 2021 INCOME 30079 2022 S05 MF002 B2 2 21720 19112 SHADY PLACE APTS. 2021 INCOME 30083 2022 S05 MF002 B2 2 21720 19112 SHADY PLACE APTS. 2021 INCOME 30089 2022 S05 MF002 B1 3 7104 6900 CLEVELAND COURTS APTS 2019 proforma, 30107 2022 S05 MF002 C 4 5024 5024 2022 INCOME 30111 2022 S05 MF002 B1 1 32392 30800 COLE PLACE 2022 Income, 30154 2022 S05 MF002 C 4 5024 5024 2022 INCOME 30161 2022 S05 OF015 C 1 3830 3400 2019 Income, Value with R208324 - Parking 30179 2022 S05 MF002 B2 5 45410 39400 Foxfire Apts 2019 Income, 30305 2022 S05 RE055 C 1 1100 1100 2015 INCOME PROFORMA-VAC, 30309 2022 S05 MF006 C 4 3869 3869 2019 income, 30316 2022 S05 MF002 C 5 8220 8116 601 W OAK ST APTS NULL 30322 2022 S05 MF025 C 1 3600 3600 4-PLEX 2019 INCOME, 30342 2022 S05 AA001 C 1 3378 3378 4 HOUSES 2008 INC & EXP, 30358 2022 S05 AA001 C 1 5813 5813 2017 proforma, 30503 2022 S05 MF002 C 5 7599 7599 Red Door Apts NULL 30510 2022 S05 OF002 C 1 1474 1474 2018 proforma, 30862 2022 G01 MF001 B2 3 84422 87792 WINDSOR VILLAGE APTS 2021 INCOME 30936 2022 S05 OF020 B 1 4812 4812 2019 proforma, 30977 2022 S05 MF025 C 1 2478 2478 2009 PROFORMA, 30980 2022 S05 MF025 C 1 2520 2520 2009 PROFORMA, 31611 2022 S05 MF002 C 2 13088 11360 PALMWOOD APTS 2022 INCOME, 31612 2022 S05 RE040 C 1 2000 2000 2019 Income, 31613 2022 S05 RE070 C 1 2656 2656 METZLERS 2019 Proforma, 31614 2022 G01 SC045 C 1 11250 11200 380 VILLAGE 2021 INCOME. RENT AND REIMB ONLY. NO DETAIL PROVIDED. 31691 2022 S05 MF025 A 1 3508 0 NULL 32448 2022 S05 AA001 C 1 10817 10817 MIXED USE PROPERTY 2013 income, 32449 2022 S05 OF010 C 1 13458 13458 2015 Proforma. Property in Poor Condition. Possibly condemn by city, 32450 2022 S05 WH060 C 1 0 20400 2014 PROFORMA, 32459 2022 S05 OF015 B 1 7950 6811 2009 income, 32460 2022 S05 OF020 C 1 3990 3990 DENTON CHILD & FAMILY CARE 2015 Proforma. Owner Occupies 2,500 sq ft, 32462 2022 S05 OF020 C 1 2353 2353 2015 Proforma, 32464 2022 G01 SC045 B 3 2928 2928 , 32465 2022 G01 SC045 C 1 5376 5376 STRIP W/CSTORE 2019 income work up using actual CURRENT RENT ROLL!!!l. INCLUDES CONV STORE, DENTIST OFFICE, ETC, 32466 2022 S05 RE006 B 1 2400 2400 Express Care 2018 Proforma, 32467 2022 G01 SC045 C 1 5376 5376 STRIP W/CSTORE 2019 income work up using actual CURRENT RENT ROLL!!!l. INCLUDES CONV STORE, DENTIST OFFICE, ETC, 32470 2022 S05 RE040 A 1 3428 3428 SCHLOTZKEY'S , 32471 2022 S05 RE070 B 1 2852 2852 FRILLY'S , 32472 2022 S05 RE100 B 1 2156 2156 , 32473 2022 S05 SC045 C 1 4320 4320 STRIP CENTER 2017 INCOME PROFORMA. Rent includes NNN(they are not broken out, 11/17 XCEL SHOWS 100% OCC WITH LAST LEASE $16 NNN. NEED I&E FOR 2018 3/17CS SHOWS 1200 @ $16NNN 32474 2022 S05 RE055 A 1 6814 6800 O'Reily's Auto Parts Store 2017 proforma, 32482 2022 S05 OF020 C 1 4576 4576 2019 Proforma, 32487 2022 S05 OF002 B 1 1580 1360 2015 pro, 32490 2022 S05 MF002 C 5 7100 7100 LANCER APTS 2022 RR / P &L 32491 2022 S05 MF002 C 3 141261 134371 THE QUARTERS APTS 2021 INCOME/EXP 164 UNITS 32492 2022 S05 MF006 C 3 23267 22667 WINDMILL APTS NULL 32510 2022 S05 MF025 B1 3 3444 3450 6-PLEX 2022 INCOME/EXP 32534 2022 S05 OF020 C 1 9400 9400 2022 INC & EXP 32540 2022 S05 MF025 C 6 4800 4800 6-PLEX NULL 32544 2022 S05 MF002 C 1 7784 7784 EL RANCHO APTS Guttted & Rehabbed for 2019, 32545 2022 S05 MF006 C 3 5900 5900 HICKORY CREEK APTS NULL 32546 2022 S05 MF025 C 4 3740 3740 4-PLEX 2011 INCOME, 32567 2022 S05 OF002 C 1 2122 2122 Tiny Tykes 2017 INCOME, RENTS FOR 14,400 ANNUAL AND IS STILL ZONED FOR RESIDENTIAL USE. CURRENTLY HAS A USE PERMIT. 32647 2022 G01 SC045 C 1 12430 12915 SUNSET VILLAGE/SCHEITEL NULL 32648 2022 S05 RE075 C 1 1740 1740 , 32650 2022 G01 SC045 C 1 12430 12915 SUNSET VILLAGE/SCHEITEL NULL 32651 2022 G01 SC045 C 1 12430 12915 SUNSET VILLAGE/SCHEITEL NULL 32653 2022 G01 SC045 C 1 3118 3118 STRIP CENTER NULL 32654 2022 S05 RE040 B 1 1680 1680 OSAKA 2013 income proforma, 32658 2022 S05 RE030 C 1 3936 3936 FIRST STEPS proforma, 32660 2022 S05 OF010 B 1 2573 2753 , 32661 2022 S05 OF020 B 1 4183 4211 , 32662 2022 S05 RE030 B 1 5362 5362 Sprinbrook Academy 2018 proforma, 32663 2022 S05 OF010 B 1 4814 4814 2018 profomra-owner occ. Accounting firm, 32671 2022 G01 SC045 B 1 23350 23561 SUNSET PLAZA SHOPPING CENTER 2021 INCOME 32672 2022 S05 RE055 C 1 2646 2646 ESKIMO HUT 2017 income, 32692 2022 S05 RE075 C 1 2708 2708 AMBROS TACOS , 32695 2022 S05 OF002 B 1 1444 1444 2015 pro. has AA50, 32697 2022 S05 MF002 B1 4 24264 24266 MELROSE PLACE 2021 Income 32699 2022 S05 MF002 B1 4 24264 24266 MELROSE PLACE 2021 Income 32704 2022 S05 RE085 B 1 9360 9568 BANK BUILDING 2021 INCOME 32707 2022 S05 RE085 A 1 3120 3120 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 32710 2022 S05 RE085 A 1 4675 4675 HOLLIGANS 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 32712 2022 S05 RE070 B 1 6549 6411 2015 income. NNN, 32713 2022 S05 RE085 B 1 2760 2760 JUPITER HOUSE 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 32714 2022 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 2022 S05 RE085 A 1 0 4250 2015 PROFORMA (LSA BURGER NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80), 32718 2022 S05 RE070 B 1 5408 5408 MELLOW MUSHROOM 2016 PROFORMA (RENT ESCALATION AND EXPENSES BASED ON IMAGED 2014 P&L STMT), 32719 2022 S05 AA001 B 1 7475 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 2022 S05 RE085 B 1 5980 5980 RETAIL/APTS 2020 DC - Received email from taxpayer stating they tried to lease subject for $21/psf, but they were told it was already leased for that amount. Adjusted DC accordingly.2015 PROFORMA ( 1220 SQ FT @ $14.00 & 4760 SQ FT @ $12.00) (LSA BURGERS NEW LEASE $14 32723 2022 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 2022 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 2022 S05 OF002 B 1 1719 1719 , 32732 2022 S05 RE085 A 1 1700 1700 2021 income. Rent only. 32735 2022 S05 RE085 B 1 28608 25608 2015 PROFORMA (14,400 SQ FT @ $12.00 & 7,008 SQ FT @ $14.00 & 7,200 @ $12.00), 32737 2022 G01 SC045 B 3 6000 6061 2019 proforma, 3/14 LOOPNET SHOWS 1257 AVAIL @ $14 mg 32742 2022 S05 MF025 B 1 3608 3608 4 UNITS, 2021 I&E, NO RENT ROLL 32745 2022 G01 MF001 A 1 24080 21004 HICKORY STREET LOFTS 2021 proforma Add Retail Portion, "Add Retail Portion from ""F"" income. 2019 Rent per www.HickoryStreetLofts.com May be all 1 bedroom. Average unit size 618 sqft." 32754 2022 S05 RE055 C 1 13105 11019 APPLEJACKS LIQUORS 2021 INCOME 32756 2022 S05 OF020 C 1 1736 1736 2015 Proforma, 32759 2022 S05 RE070 B 1 2862 2862 2016 PROFORMA, RENT IS $3000/MONTH PER OWNER 32761 2022 C02 RE070 A 1 5175 3100 2019 Income, 32763 2022 S05 RE085 B 1 6046 3577 OFFICE NULL 32768 2022 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 2022 S05 AA001 C 1 14424 14424 RICK'S GROCERY NULL 32773 2022 S05 RE055 C 1 2992 2992 2019 proforma - owner pays taxes , insurance and main., 32775 2022 S05 RE085 A 1 6954 6000 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32781 2022 S05 RE085 A 1 6317 5901 LSA BURGERS 2018 income, 6/14 INCREASES TO $42,000 AND 6/15 $45,750 32784 2022 S05 RE085 C 4 6000 3000 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32788 2022 S05 RE085 B 1 6000 3000 2019 PROFORMA (actual rent 3000sf usable at $20sf), use to be Evers hardware 32795 2022 S05 RE085 B 1 3180 2400 CHESTNUT TREE 2400 SF rentable - 2600 a month in rent currently, 32796 2022 S05 RE085 A 1 5400 5400 ATOMIC CANDY 2015 PROFORMA ( LSA BURGERS NEW LEASE 14.23 PSF & THE ABBY INN RENT ROLL 14.80 PSF) ( 3600 @ $14.00 & 1800 @ $12.00 ), 32799 2022 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 2022 G01 WH040 C 2 2751 2751 MINI-WAREHOUSE , 32802 2022 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 2022 S05 OF020 B 1 6122 6122 2019 proforma, 32806 2022 S05 RE025 C 1 1344 1344 Mini Market , 32810 2022 S05 MF025 C 4 2429 2429 2016 PROFORMA, 32812 2022 S05 RE085 B 1 15636 18411 RETAIL/REST. NULL 32813 2022 S05 RE070 B 1 5000 5000 HANNAHAS 2015 Proforma. INC LAND ACCOUNTS: 32816 & 32826, 32816 2022 S05 RE070 B 1 5000 5000 HANNAHAS 2015 Proforma. INC LAND ACCOUNTS: 32816 & 32826, 32818 2022 S05 RE010 B 1 5072 7941 , 32819 2022 G01 FL020 B 1 4000 4000 2019 Market Proforma, 32826 2022 S05 RE070 B 1 5000 5000 HANNAHAS 2015 Proforma. INC LAND ACCOUNTS: 32816 & 32826, 32828 2022 S05 AA001 B 1 10000 10000 , 32830 2022 C02 AA001 A 1 12040 12040 NULL 32832 2022 C02 WH060 A 1 7200 7200 NULL 32838 2022 S05 RE070 C 1 7520 6400 2018 PROFORMA, RENT BASED ON HICKORY ST LEASE ASKINGS + NNN (COMMON FOR STREET) 32847 2022 S05 RE070 A 1 6360 6360 FUZZYS TACO SHOP 2016 PROFORMA, RENT BASED ON REPORTED RENT OF MELLOW MUSHROOM 32849 2022 S05 RE085 B 1 6000 5868 2022 INCOME. Apt and retail. Blended CAP. 32850 2022 S05 RE085 A 1 5250 5250 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32851 2022 S05 RE085 A 1 4750 4750 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32852 2022 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 2022 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 2022 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 2022 S05 RE085 A 1 3000 3000 2015 PROFORMA (LSA BURGER NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32858 2022 S05 RE085 A 1 9614 9614 2019 PROFORMA, (LSA BURGER NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80 PSF) 32859 2022 S05 RE085 B 1 7054 7054 2019 Income (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32860 2022 S05 RE085 B 1 27311 16170 2019 Income and Expense, Basic income and expense, ask for more detailed next year. 32863 2022 S05 OF020 B 1 13497 12722 AXIS REALTY OFFICE 2017, 32865 2022 S05 RE085 C 1 5000 5000 2019 Proforma, 2019 - One Tenant at $14 psf - verbal from agent. 32866 2022 S05 RE085 B 1 22401 23367 2017 PROFORMA (5600 SQ FT @ 25.00 & 17,600 SQ FT @ $14.00), 32867 2022 G01 RE085 B 1 14642 5500 2019 proforma, 32873 2022 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 2022 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 2022 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 2022 S05 RE085 A 1 6000 6000 2015 PROFORMA (LSA BURGER NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32882 2022 S05 RE085 A 1 7000 7000 2015 PROFORMA (LSA BURGERS NEW LEASE $14.23 PSF & THE ABBY INN RENT ROLL $14.80 PSF), 32885 2022 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 2022 S05 RE085 B 1 5000 5000 2019 PROFORMA 3500 sf - apartments upstairs, 32890 2022 S05 RE085 A 1 5000 4611 2021 Income. RENT: 3,000 s.f. @$14.00 & 2,000 @ $12.00 (LSA BURGERS NEW LEASE $14.23 & THE ABBY INN RENT ROLL $14.80 PSF) PER FRAZIER COMM REAL ESTATE ASKING $14.00 FOR 1ST FLOOR & $12.00 FOR 2ND FLOOR, 32901 2022 G01 WH040 B 3 31516 30696 2019 Market proforma, 32911 2022 S05 WH060 C 1 17452 18245 2013 income, 32914 2022 S05 WH060 C 1 17452 18245 2013 income, 32917 2022 S05 WH060 C 1 17452 18245 2013 income, 32919 2022 S05 OF020 C 1 1530 1530 2015 proforma, 32923 2022 S05 OF015 B 1 2900 2900 OFFICE 2014 INCOME-TENANT PAYS UTILITIES, 32926 2022 S05 OF020 B 1 1798 1798 2020 Market Proforma 32937 2022 S05 RE075 C 1 1098 1098 , 32940 2022 S05 RE005 C 1 2000 2000 , 32944 2022 S05 RE085 B 1 6500 6500 office 2007 INCOME PROFORMA-OWNER OCCUPIED, 32947 2022 S05 WH015 C 1 28306 28306 per costar asking rents are $5.57/sf. ac. ACROSS FROM RAIL STATION STOP., 32948 2022 S05 RE085 B 1 10441 7500 COWHIDE WESTERN FURNITURE 2020 INCOME, Retail tenant on main floor and 2 Apartments upstairs. 32953 2022 S05 WH060 B 1 12226 12226 industrial whse 2018 PROFORMA-OWNER OCCUPIED, 32964 2022 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 2022 S05 RE085 B 1 2320 2300 2019 income, 32976 2022 G01 RE055 C 1 5885 5789 2022 Proforma 32980 2022 G01 FL020 C 1 4800 4800 2019 proforma, 33023 2022 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 2022 S05 OF020 B 1 1634 1634 2021 Income, 33049 2022 S05 RE070 C 1 3736 4000 , 33051 2022 S05 RE055 C 1 5060 5060 , 33061 2022 S05 RE075 C 1 1536 1536 , 33066 2022 S05 SE036 B 1 20059 20059 , 33082 2022 S05 OF002 B 1 1433 1433 2015 pro, 33122 2022 S05 RE005 B 1 7552 7552 FIRESTONE 2013 Proforma, 33146 2022 S05 RE055 C 1 9860 9410 2022 proforma, 33164 2022 G01 SC020 C 1 28680 28680 PETER COLONY SHOPPING CENTER 2021 INCOME/EXPENSE. HIGH VACANCY. NO DETAIL. SEE PROFORMA IN DIRECT CAP AND LEASEUP 33172 2022 S05 OF020 C 1 4000 4000 2017 INCOMEHigh Exp due to flood insurance requirements, 33186 2022 G01 SC020 B 2 118026 118026 LEWISVILLE WEST NULL 33189 2022 S05 MF002 C 4 8768 8468 BELLA VINEYARD APTS 2015 income & exp partially all bills paid, 33192 2022 S05 OF002 C 1 960 960 COLOR STORE 2014 income, 33203 2022 S05 RE085 C 1 3840 3840 , 33204 2022 S05 RE055 C 1 2440 2440 2019 INCOME, 33226 2022 S05 RE055 C 1 5840 5684 income proforma, 33231 2022 S05 AA001 C 1 8160 8160 SUMMIT CLIMBING 2022 Income 33233 2022 C02 AA001 A 1 3420 3420 NULL 33240 2022 G01 WH040 B 3 63922 61641 2019 Proforma, EXPENSES NOT MARKET 33257 2022 S05 MF002 C 3 30365 33650 Teasley Apts 2021 INCOME 33265 2022 S05 RE055 C 1 13354 11050 , 33271 2022 S05 OF020 C 1 5052 2614 , 33285 2022 G01 SC045 C 1 14920 15964 DENTON PLAZA 2022 PROFORMA. NO ACTUALS PROVIDED. 33296 2022 S05 RE025 B 1 3612 3612 Exxon 2018 proforma Owner Occupied, 33301 2022 S05 OF020 B 1 1824 1824 2015 Proforma. Owner Occupied, 33339 2022 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 2022 S05 MF025 C 1 3048 3048 SUNBIRD APTS 2016 PROFORMA, REFERENCE ONLY 33345 2022 S05 RE055 C 1 2176 2176 2019 income Tenant pays water and electric, 33347 2022 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 2022 S05 MF002 C 4 8768 8468 BELLA VINEYARD APTS 2015 income & exp partially all bills paid, 33355 2022 S05 WH060 B 1 15000 15000 2013 Income proforma, 33356 2022 S05 RE005 C 1 2040 2040 2016 PROFORMA, 33360 2022 S05 RE055 C 1 9750 9750 2016 Proforma, 33370 2022 S05 OF002 B 1 1698 1698 2015 pro, 33371 2022 S05 RE025 B 1 4484 4196 AUTOMOTIVE/PORTABLE BLDG IS IS $3,500 AND SHELL CONVIENCE STORE IS $2,5000, 33375 2022 S05 MF002 C 4 10256 10256 FRAME ST APTS NULL 33390 2022 S05 OF020 C 1 1739 1800 NULL 33393 2022 S05 MF025 C 1 3738 3485 4-PLEX & RES NULL 33406 2022 S05 OF020 B 1 13497 12722 AXIS REALTY OFFICE 2017, 33418 2022 G01 SC045 B 1 2726 2700 2019 Proforma, 33420 2022 G01 FL020 B 1 7276 7398 NULL 33421 2022 S05 RE055 C 1 2052 2052 , 33422 2022 C02 RE005 B 1 5500 5500 2019 pro forma, 33460 2022 G01 WH040 B 3 6660 6660 2018 income. PROPERTY HAS HAS MAJOR REMODEL DONE SINCE PURCHASE. 2020 NEED RENT ROLL!!, 2019-Property remodeled. Extremely high vacancy 33494 2022 S05 MF025 C 1 2578 2578 TRI-PLEX 2019 INCOME, 33495 2022 S05 MF025 C 4 3850 3848 4-PLEX 2019 income - HERITAGE APTS NO RENT ROLL, 33499 2022 S05 MF025 C 3 5130 5130 6-PLEX NULL 33503 2022 S05 MF025 C 4 2678 2678 AUSTIN/SAWYER 4-PLEX 2020 PROFORMA. SEE DIRECT CAP 33512 2022 S05 RE055 A 1 1680 1680 2016 PROFORMA, FOR SALE $295,000 OR LEASE @ $2500 NNN PER MLS 10/15 33516 2022 S05 OF002 B 1 1488 1488 2015 pro, 33519 2022 S05 OF002 B 1 1524 1524 2015 pro, 33529 2022 S05 OF002 B 1 1890 1890 2015 pro, 33543 2022 S05 OF002 B 1 3942 3942 2015 pro, 33545 2022 S05 OF015 B 1 1482 1482 2015 pro, 33567 2022 S05 MF025 C 1 3799 3799 4-PLEX 2019 INCOME, 33584 2022 S05 MF025 C 1 2296 2296 , 33588 2022 S05 OF002 B 1 1764 1764 , 33590 2022 S05 OF002 B 1 1594 1594 , 33592 2022 G01 SC045 C 2 6210 6210 SAN BAY STUDIO 2019 PROFORMA, 2018 MKT RENTS $13 NNN 33612 2022 S05 OF015 B 1 5767 5940 2021 PROFORMA RENT BECAUSE IRWIN RENT IS PAYING HIMSELF., 33624 2022 S05 OF002 B 1 1952 1952 , 33632 2022 S05 OF010 B 1 2052 2052 , 33653 2022 G01 MF001 C 3 108768 102920 Gazebo Apts 2022 Income Statement. 33655 2022 G01 MF001 C 3 108768 102920 Gazebo Apts 2022 Income Statement. 33665 2022 S05 MF006 B1 2 13198 13198 SYCAMORE WOOD APTS 2022 PROFORMA, PROPERTY HAS 24 UNIT APARTMENT AND RENT HOUSE. RENT HOUSE IS ENTERED IN PROFORMA AS VACANT SPACE FOR SEPERATE RENTAL RATE. 33690 2022 S05 OF020 B 1 2028 2028 2019 PROFORMA. OWNER OCCUPIED, 33691 2022 S05 OF020 C 1 2016 2016 2013 Proforma, 33693 2022 S05 OF002 B 1 1562 1562 ALL ABOUT BEAUTY SALON , 33694 2022 S05 MF025 C 1 2200 2200 2019 income, 33705 2022 S05 OF020 C 1 28344 28344 2018 proforma, 33706 2022 S05 RE075 C 1 8244 4680 , 33708 2022 S05 RE075 C 1 3441 3441 , 33712 2022 S05 OF020 C 1 2193 2193 2015 Proforma, 33715 2022 G01 AA001 B 1 3558 3558 MORE FUN GAME CENTER , 33717 2022 S05 OF020 C 1 7767 7767 2015 Proforma, 33721 2022 S05 MF002 C 1 4160 4160 2019 Income- Converted house style. 7 units, Converted House Style 33724 2022 S05 MF025 C 4 3600 3600 2019 INCOME, 33739 2022 S05 WH060 B 1 7495 7495 DENTON TOOL 2018 Proforma, 33741 2022 S05 RE055 B 1 1224 984 JUICY PIG 2018 Income, 33748 2022 S05 MF002 C 5 4800 4800 804 N LOCUST ST APTS 2021 INC, 33765 2022 S05 OF002 B 1 2468 2468 , 33767 2022 S05 OF002 B 1 1626 1626 , 33769 2022 S05 MF025 C 4 4580 4578 6-PLEX NULL 33773 2022 S05 OF020 B 1 4898 4898 2022 INCOME 33775 2022 S05 OF020 B 1 4704 4704 2015 proforma, 33779 2022 S05 OF002 B 1 2836 2836 , 33781 2022 S05 MF025 C 5 2304 2304 2021 INCOME (Rent), 33793 2022 S05 MF025 C 4 4036 3850 2020 INCOME, REFERENCE ONLY. SEE DIRECT CAP 33799 2022 S05 MF025 C 6 4478 4250 4-PLEX 2020 PROFORMA. SEE DIRECT CAP 33815 2022 S05 RE025 A 1 4773 4773 Retail strip 2019 PROFORMA, 33816 2022 S05 RE055 C 1 2400 2400 Title MAx 2022 Proforma, 33817 2022 G01 FL020 B 1 5196 5196 2018 Proforma, NEED RENT ROLL AND I&E FOR 2017 33821 2022 S05 MF002 C 3 5757 7150 CROSS PARK APTS NULL 33822 2022 S05 MF002 C 5 12783 12783 OAKLAND PLACE APTS 2021 INCOME. HIGH INSURANCE. FLOOD PL AIN. 33825 2022 S05 MF002 C 5 12783 12783 OAKLAND PLACE APTS 2021 INCOME. HIGH INSURANCE. FLOOD PL AIN. 33827 2022 S05 MF002 A 1 14338 14338 HANN & OAKLAND ST APT 2016 INCOME AND EXPENSE (NO RENT ROLL. ASSUMED 5% VACANCY IN CALCS.), 33829 2022 S05 MF002 B2 4 9043 9048 PECAN COURTYARDS APTS 2016 INC (NO RENT ROLL. ASSUMED 5% VACANCY), 33831 2022 S05 MF002 A 1 14338 14338 HANN & OAKLAND ST APT 2016 INCOME AND EXPENSE (NO RENT ROLL. ASSUMED 5% VACANCY IN CALCS.), 33833 2022 S05 MF002 C 5 10044 9900 OAKLAND PAR APTS 2021 INCOME 12 units. AVG unit size 825, 33834 2022 S05 OF020 C 1 4848 4848 DENTON PHYS THERAPY 2016 income, UNSIGNED LEASE EXPIRED 8/31/13. OPTION TO RENEW & NEW NEGOTIATED RATE 33838 2022 S05 MF002 C 5 12783 12783 OAKLAND PLACE APTS 2021 INCOME. HIGH INSURANCE. FLOOD PL AIN. 33839 2022 G01 SC045 B 4 10730 10478 CONGRESS RETAIL 2018 income, 11/17 1500 AVAIL @ $12 NNN IN 30 DAYS AND 5500 LEASED IN 2017 3/16 5500 AVAL AT $14 NNN 6/14 listed for $1,583,000 - NOI LIsted at $128,223 33841 2022 S05 RE055 C 1 1184 1184 2019 income, 33849 2022 S05 MF002 C 5 9636 9768 WITHERS APTS 2021 INCOME, NO RENT ROLL 33850 2022 S05 OF002 B 1 3993 3993 , 33859 2022 G01 SC045 B 3 33017 32832 UNIVERSITY CENTER NULL 33860 2022 S05 OF002 B 1 3377 1877 , 33871 2022 G01 FL020 C 1 22728 23106 NULL 33873 2022 S05 RE045 C 1 6974 5774 , 33874 2022 S05 RE005 C 1 3588 3588 2016 PROFROMA, 33888 2022 G01 AA001 B 1 3108 3108 , 33901 2022 S05 OF002 B 1 2180 2180 SERENDIPITY HOUSE , 33909 2022 S05 OF002 B 1 1257 1257 , 33914 2022 S05 MF025 B1 4 4604 4604 4-PLEX 2021 INCOME - GABELS ON ELM, 33915 2022 G01 SC045 B 1 20460 19692 STRIP CENTER NULL 33917 2022 S05 MF002 C 4 9288 9288 VILLA EL CENTRO APTS 2019 PROFORMA, 33920 2022 S05 MF002 C 4 9288 9288 VILLA EL CENTRO APTS 2019 PROFORMA, 33921 2022 S05 RE005 B 1 8654 8654 GOOD YEAR , 33925 2022 S05 RE010 A 1 4860 4860 WELLS FARGO BANK 2018 Proforma, 33926 2022 S05 OF002 B 1 4098 4098 NORTH ELM LAW OFFICE , 33930 2022 S05 RE040 B 1 1224 1224 PAPPA JOHNS , 33934 2022 S05 RE002 B 1 1150 1150 , 33940 2022 S05 MF025 B1 4 3016 3016 , 33941 2022 S05 RE040 B 1 555 555 MI CASITA , 33951 2022 S05 OF020 C 1 4380 4380 2015 Proforma, 33958 2022 S05 OF020 C 1 4380 4380 2015 Proforma, 33960 2022 S05 OF002 B 1 1760 1760 , 33962 2022 S05 OF020 C 1 15300 15300 Down Towner 2019 INCOME, 33966 2022 S05 RE090 C 1 11350 15350 HEALTH FOOD GROCERY STORE , 33967 2022 S05 OF020 B 1 720 720 2015 pro, 33995 2022 S05 MF025 C 1 5064 3164 2016 PROFORMA, REFERENCE ONLY 34007 2022 S05 OF002 C 1 1636 1348 , 34009 2022 S05 MF002 C 5 16812 16640 WITHERS STREET APTS 2019 INCOME, , HIGHER EXPENSES. OWNER PAYS WATER AND GAS. 34011 2022 S05 MF025 C 1 2736 2736 TRI-PLEX 2009 income, 34012 2022 S05 MF002 C 3 8556 8556 THE RIVIERA APTS NULL 34021 2022 S05 RE045 B 1 11619 7513 , 34030 2022 S05 MF002 C 5 8510 8510 CAMBRIDGE HOUSE APTS NULL 34034 2022 S05 MF025 C 1 3164 3164 NULL 34035 2022 S05 MF025 C 4 5168 5168 6-PLEX 2020 INCOME (Rent Roll Only), 34037 2022 S05 MF006 B1 2 4224 4176 712 W SYCAMORE APTS 2022 INCOME/EXP 34039 2022 S05 MF002 C 5 10788 10788 OXFORD HOUSE STUDIO NULL 34041 2022 S05 MF025 A 2 4560 4042 NULL 34042 2022 S05 OF002 B 1 3406 3406 2009 PROFORMA, 34043 2022 S05 MF006 B1 2 4224 4176 ASHTON PLACE 2022 INCOME/EXP 34048 2022 S05 OF002 C 1 2560 2560 2014 proforma. Excess land in rear., Owner stated lease rate $2,800 month in 2014 notes 34049 2022 S05 MF025 C 1 3332 3332 , 34086 2022 S05 MF002 C 5 36860 36860 WILLOWOOD APTS 2018 Proforma. Owner fills with Students from their Flight Academy, RUN AS DORM AND DOES NOT HAVE DIRECT INCOME 34088 2022 S05 RE025 B 1 1188 1188 Quick Track , 34106 2022 S05 MF002 C 4 5928 5928 WILLOWOOD APTS , 34107 2022 S05 MF025 C 2 5616 5616 2016 PROFORMA, 34116 2022 G01 SC045 B 3 9489 9296 STRIP CENTER 2021 INCOME. NO DETAIL. BELOW MARKET RENTS. SEE DIRECT CAP. 34147 2022 S05 MF002 C 5 15003 12240 CHATEAU ROYAL APTS 2019 INCOME ALL BILLS PAID, 2017 (Non itemized I&E, appear to have capital imps included, & unclear of # of units). west entrance of the danger zone for traffic 34195 2022 G01 MF020 C 3 2995 94 Post Oak Place NULL 34235 2022 S05 MF025 C 3 4601 5971 2019 INCOME, 34245 2022 G01 WH040 C 3 16239 14739 NULL 34248 2022 S05 MF002 C 5 21568 20000 IOOF APTS 2022 Income- 25% vacancy. 34250 2022 G01 WH040 C 3 16239 14739 NULL 34251 2022 G01 RE055 C 1 1150 1150 CAIN'S MEAT MARKET NULL 34267 2022 S05 MF006 C 2 75970 75032 THE METRO & STARLITE 2021 INCOME/EXP. WORK W/34267 26961, 34269 2022 S05 OF010 B 1 3300 3290 LORETO HOUSE 2017 income. Gross(tenant pays utilities only), 34276 2022 S05 MF006 C 2 75970 75032 THE METRO & STARLITE 2021 INCOME/EXP. WORK W/34267 26961, 34278 2022 S05 MF002 B1 3 4704 4704 2018 Income (Rents Only), Sold 3/2017 $470,000 34281 2022 S05 MF002 B1 3 4658 4658 2016 PROFORMA, 34286 2022 S05 MF002 B1 5 12880 12885 Ivy Commons 2021 Income 2 of the units are efficiencies., 34312 2022 S05 MF006 C 3 6786 6786 825 W SYCAMORE ST APTS (14 UNIT APTS) 2019 Income. Owner pays Water, sewer, trash, internet, 34319 2022 S05 MF025 C 4 2920 3000 6-PLEX 2019 Income., 2019-Informed owner that rents seem below market. Currently between $350-$450 month 34328 2022 S05 MF002 B2 5 16866 15800 PINECREST APT 2022 Income, 34333 2022 G01 MF001 C 1 123575 111040 CORONADO NORTH APTS NULL 34334 2022 S05 OF020 C 1 3366 3366 2015 pro, 34353 2022 S05 MF002 C 3 12348 12348 TREES APTS 2019 income. All bills paid including internet & cable., 34372 2022 S05 MF025 C 3 4464 4464 4-PLEX & DUPLEX NULL 34375 2022 S05 MF002 C 5 12476 12476 4-PLEX & DUPLEX & HOUSE & 10 UNIT APT 10-Unit: 7-1 bedroom & 3-2 bedrooms 1/1/21-->12/31/21 Rental Income w/ expenses provided 34378 2022 S05 MF002 C 5 12476 12476 4-PLEX & DUPLEX & HOUSE & 10 UNIT APT 10-Unit: 7-1 bedroom & 3-2 bedrooms 1/1/21-->12/31/21 Rental Income w/ expenses provided 34384 2022 S05 MF025 C 1 3440 3440 8 UNIT APTS , 34385 2022 S05 MF025 C 5 4637 4637 4-PLEX NULL 34390 2022 S05 MF002 C 4 6160 6160 209 BERNARD ST APTS NULL 34402 2022 G01 FL020 B 1 27000 27000 2019 Market Proforma 25% Office. Owner Occupied, 34433 2022 S05 RE005 B 1 4464 4200 EAGLE TRANSMISSIONS , 34507 2022 G01 SC001 B 1 346303 334799 DENTON CENTER 2019 INC. SECONDARY INCOME IS GROUND LEASE BANK OF AMERICA, 34509 2022 S05 MF002 C 4 8208 8208 , 34517 2022 S05 OF020 B 1 6249 6295 2021 PROFORMA 34522 2022 S05 RE025 B 1 2380 2380 Shell & BBQ , 34524 2022 S05 RE025 B 1 1260 1260 Shell 2012 Proforma, 34531 2022 S05 MF002 B2 1 11384 11375 TUPELO TOWNHOMES 2021 RR. NO INCOME.EXP. SEE DIRECT CAP 34588 2022 S05 RE015 B 1 6325 6325 LUIGIS 2016 proforma, 34653 2022 G01 WH040 C 3 6000 6000 2018 Market Profomra, DEC 2018 SALE. 34656 2022 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 2022 S05 RE025 B 1 2100 2100 , 34699 2022 G01 SC045 C 3 8084 8084 STRIP CENTER NULL 34707 2022 S05 RE075 C 1 2049 2049 RECYCLE 2 SUPPORT 2017 proforma, 34713 2022 S05 HS002 C 1 5825 5825 Holiday Inn 2011 INCOME & EXP, 34715 2022 S05 RE055 C 1 3440 3200 , 34718 2022 G01 FL020 C 3 90327 87849 2018 MArket Proforma, 2018- Asking rent $7 IG 34722 2022 G01 MF001 C 3 148525 144089 19TWENTY 2020 Income Partial bills paid 34725 2022 S05 WH060 C 1 7260 7260 2019 Proforma, 34729 2022 S05 WH060 C 1 30527 30527 2011 proforma, 34739 2022 S05 SE010 B 1 18117 17657 2018 INCOME, PER TAX RETURN OWNER PAYS 0 EXPENSES. SHOULD HAVE A NOMINAL RESERVE ACCOUNT. 34745 2022 S05 WH060 B 1 16400 16400 2022 PROFORMA 34747 2022 S05 RE070 B 1 2639 2639 MATZTLAN RESTAURANT 2019 PROFORMA, 34754 2022 S05 MF025 A 2 8640 8700 NULL 34768 2022 G01 WH040 C 2 51488 47108 , 34770 2022 S05 MF002 C 4 9408 9408 COLLIER ST APTS 12 Units- 2012 INCOME, 34772 2022 S05 MF002 C 4 9408 9408 COLLIER ST APTS 12 Units- 2012 INCOME, 34780 2022 S05 WH060 B 1 24450 24450 WHSE 2019 INCOME, 34781 2022 S05 WH060 B 1 7000 7000 2008 income, 34782 2022 S05 WH060 B 1 24450 24450 WHSE 2019 INCOME, 34783 2022 S05 WH060 B 1 20000 20000 2017 income, 34790 2022 S05 RE055 A 1 2980 3930 C-STORE/RETAIL 2008 income, 34792 2022 S05 RE040 C 1 1200 1200 , 34798 2022 S05 AA002 C 1 0 4800 2013 Proforma, 34884 2022 S05 MF006 C 1 49064 57570 ACROSS THE STREET 2021 INCOME/EXP 34885 2022 S05 MF006 C 1 49064 57570 ACROSS THE STREET 2021 INCOME/EXP 34886 2022 S05 MF025 C 5 6104 6104 NULL 34889 2022 S05 MF025 C 3 2121 2121 , 34890 2022 S05 MF025 C 4 4308 4308 NULL 34891 2022 S05 MF006 C 1 0 2460 4plex, 34895 2022 S05 MF002 B1 4 4931 4640 OAK RIDGE APTS NULL 34901 2022 S05 MF002 B2 5 10090 9624 FRY APTS 2019 proforma, NO INCOME FOR 2016. INFO PROVIDED IN 2016 WAS 2014 FINANCIALS. LISTINGS 10/20/16 INDICATE AVG RENTS AT 12.60/SF ASSUMING EVEN SPLIT OF UNITS. 34912 2022 S05 MF002 C 4 7581 7416 GARDEN APTS 2015 ACTUAL INCOMEPROFORMA EXP-ALL BILLS PAID, 34934 2022 S05 MF006 B1 2 15070 14560 BELLE FRANK APTS 2021 INCOME/EXP 34944 2022 S05 MF002 C 5 8528 9200 COURTYARDS APTS 2019 INCOME - 14 UNITS TTL 12 1 BEDROOMS 1 BATH / 2 2 BR 2 BATH, 34958 2022 S05 MF002 C 4 8000 8000 THE ABBEY APTS 2008 INCOME, 34963 2022 S05 MF025 C 4 4756 4756 , 34966 2022 S05 MF002 B1 1 9005 8896 1418 W OAK ST APTS 2021 INCOME 34968 2022 S05 MF006 C 2 21430 19210 OAK LANE APTS 20189 Income. Owner pays water, trash, gas, internet, 34974 2022 S05 MF025 C 4 3320 3320 NULL 34975 2022 S05 MF025 B1 5 6000 6000 CHESTNUT ARMS APTS 2019 income, 2018 Tax Return Only. Mgmt fee est. 34976 2022 S05 MF006 A 2 5800 5280 BELLE LENDE APTS 2022 INCOME/EXP 34977 2022 S05 MF025 B2 4 6000 6000 6-PLEX 2022 INCOME-ACTUAL INCOME - CHESTNUT APTS, 34980 2022 S05 MF025 C 1 3782 4478 2016 Income, 34982 2022 S05 MF002 C 5 13640 10230 NORMAL AVE APTS NULL 34995 2022 S05 MF002 B2 3 9512 9516 FRY ST APTS 2022 income 34999 2022 S05 OF002 B 1 2183 2183 , 35007 2022 S05 MF025 C 1 3117 3117 NULL 35011 2022 S05 OF010 C 1 3600 3600 , 35015 2022 S05 HC001 C 1 31164 31164 2011 proforma, 35034 2022 S05 MF002 B2 3 15236 15236 OAK COURTS APTS 2021 INC 35039 2022 S05 MF006 C 3 19270 16768 STATE HOUSE APTS 2021 INCOME. OWNER PAYS ALL BUT ELECTRIC, 35041 2022 S05 MF006 C 4 23676 23660 ALTON HOUSE 2020 INCOME (Rent Roll Only), OWNER PAYS ALL UTILITIES 35054 2022 S05 MF025 C 5 4368 4368 2020 INCOME, RENTS $500 PER UNIT, 5 UNITS 35057 2022 S05 MF025 C 3 2980 2980 4-PLEX NULL 35058 2022 S05 OF002 B 1 2918 2918 PROFORMA, 35061 2022 S05 MF002 C 5 7440 5315 JAGOE ST APTS NULL 35078 2022 S05 MF002 C 3 15888 16620 THE PLACE TO BE APTS 2021 INCOME, 35084 2022 S05 MF002 C 3 15888 16620 THE PLACE TO BE APTS 2021 INCOME, 35087 2022 S05 MF006 C 3 8256 8300 SOME SUCH PLACE 2021 INCOME 35151 2022 S05 RE055 B 1 3000 3000 TOM'S DAIQUIRI 2017 proforma, Owner leases for $2,500 month 35158 2022 S05 SC045 C 1 0 19480 2009 PROFORMA, 35220 2022 S05 MF025 C 3 3136 3136 2019PROFORMA, ONE APTMENT UNRENTABLE DUE TO CONDITION UNTIL FEB 2019 35248 2022 S05 MF025 B1 4 3160 3160 , 35284 2022 S05 RE025 B 1 2880 2880 7 Eleven 2018 PROFORMA, 35307 2022 S05 MF025 C 5 5260 3780 2019 proforma, 2019 Tax return only. Mgmt estimate 35320 2022 G01 FL020 B 1 48052 48052 INDUSTRIAL RENT IS 7.74/FT PER RENT GIVEN TO AGENT 2017 UNSURE IF NN OR GROSS SYSTEM CALC APPROX 48,000 FT BTU INCOME WORK UP SHOWS 58,000 RENT /FT BASED ON THE 48,000, 2015 INCOME PROFORMA EXCESS LAND, 2014 LISTED FOR SALE LOOPNET- 1512 ALSO FOR SALE @ $40.00/FT 35336 2022 S05 RE040 A 1 1600 1600 JIMMY JOHNS 2014 income, 35361 2022 S05 RE070 C 1 2180 2180 COOL BEANS RESTAURANT , 35373 2022 S05 MF025 C 1 4090 4090 , 35376 2022 S05 RE085 C 1 1750 1750 2014 Proforma, 35422 2022 S05 MF002 C 4 10400 13800 TWIN OAKS APTS NULL 35434 2022 S05 RE085 B 1 3202 2351 2019 PROFORMA ASKING $5.36/SF, 35436 2022 S05 OF020 C 1 2058 2058 2019 proforma, 35439 2022 S05 OF020 C 1 1080 1080 2019 RENTED FOR $15.00/SF, 35443 2022 S05 RE010 B 1 79817 73950 WELLS FARGO BANK 2021 Income, valued with R32837, r32844, r118254 35448 2022 S05 AA001 B 1 5824 5705 309 W HICKORY ST OFFICE APARTMENTS 2019 INCOME. OFFICE / RETAIL, 35450 2022 S05 RE085 B 1 8560 8560 LUXOR 2014 income owner paid $1156 in electricity on 231 W Hickory, 35452 2022 S05 RE085 B 1 8560 8560 LUXOR 2014 income owner paid $1156 in electricity on 231 W Hickory, 35453 2022 G01 MF015 A 2 112180 107860 ROXTON APTS 2022 INCOME/EXP. ALL BILLS PAID. TAX CREDIT PROPERTY 35455 2022 S05 RE085 B 1 8560 8560 LUXOR 2014 income owner paid $1156 in electricity on 231 W Hickory, 35457 2022 S05 RE085 B 1 4681 4681 OFFICE NULL 35459 2022 G01 RE085 B 1 2400 2400 NULL 35460 2022 S05 RE085 A 1 2400 2400 WHIMSY FINDS , 35463 2022 S05 RE010 C 1 4536 9072 Ciera Bank , 35465 2022 S05 MF025 C 4 4468 4468 4-PLEX 2019 Income Proforma, 35466 2022 S05 OF020 B 1 9172 9172 2019 INCOME PROFORMA. Also includes 4 executive suites( Suite 104, 105, 108, 109), 11/2016- CO* 4 executive suites $90, $71.43, $77.92, $77.92 sq ft 35468 2022 S05 MF006 C 1 33990 30580 CLUSTER APTS 2021 INCOME & EXPENSE (avg unit size 528 sqft). All Bills Paid 35473 2022 S05 MF002 B2 1 10618 7780 2019 income, 35475 2022 S05 MF002 C 4 4406 4406 2019 income, 35477 2022 G01 SC045 B 2 2100 2100 2014 PROFORMA, 35479 2022 S05 MF006 C 4 14586 14586 CATALINA APTS 2019 INCOME. Owner pays water, sewer, trash, gas, internet, 35480 2022 S05 RE085 C 1 2650 2650 2019 Proforma, 35484 2022 S05 RE040 C 1 2040 2040 DAIRY QUEEN , 35487 2022 S05 RE085 A 1 9000 9113 UPPER PARK CAFE 2021 income profoma, LISTED FOR LEASE @ $20 FT 35493 2022 S05 RE040 C 1 1527 1527 MI CASITA , 35495 2022 S05 RE055 B 1 19022 19022 2019 proforma, 35497 2022 S05 OF020 C 1 3586 3586 2015 proforma, 35504 2022 S05 RE025 C 1 1625 1625 Midway Mart 2018 Proforma, 35525 2022 S05 RE055 C 1 2950 2950 2015 proforma, 35534 2022 S05 RE055 C 1 2950 2950 2015 proforma, 35546 2022 S05 MF002 B2 5 24550 23783 TOWNHILL OAKS APTS 2019 Income- pays water, gas, garbage, 35557 2022 G01 MF001 C 3 103078 104138 HUNTCLUB APTS 2022 income. Worked 6 accounts together. Partial bills paid, DO NOT USE. Poor Records. Small average unit size . U 35560 2022 S05 MF002 C 3 11632 9460 CRESTWOOD APTS 2021 INCOME VIA RENT ROLL, ACTUAL INCOME & EXPENSES ESTIMATED. 12 UNITS 35591 2022 S05 OF002 B 1 1643 1643 2019 income, 35592 2022 S05 MF006 C 3 4828 4828 HICKORY APTS NULL 35594 2022 S05 MF025 C 3 2944 2944 , 35600 2022 S05 MF002 C 5 7485 7485 HICKORY STREET APTS 2016 income- NO RENT ROLL Includes R161751, 35605 2022 S05 RE070 B 1 5684 5428 SMILING MOOSE DELI , COMPLETE REMODEL-FOR SAL3 5/13 $1,476,000 35606 2022 S05 MF025 C 4 1822 1822 4-PLEX 2019 - INcome proforma, 35609 2022 S05 OF002 B 1 2992 2992 , 35611 2022 S05 MF025 C 5 5182 5180 5-PLEX 2007 INC & EXP PROFORMA - GREGG ST PARTNERS, 35624 2022 S05 OF020 C 1 3780 4100 2015 Proforma, 35625 2022 S05 MF002 C 5 8952 8952 802 W OAK ST APTS (10 UNIT APTS) 2021 Income. Owner pay Gas, water sewer and trash, 2021No Rent Roll 35627 2022 S05 MF002 C 5 8952 8952 802 W OAK ST APTS (10 UNIT APTS) 2021 Income. Owner pay Gas, water sewer and trash, 2021No Rent Roll 35646 2022 S05 OF002 C 1 2156 2156 , 35647 2022 G01 WH040 C 2 51488 47108 , 35648 2022 S05 WH060 C 1 5630 6260 Proforma, 35652 2022 G01 MF020 C 6 681 25 GASTON MHP 2021 DIRECT CAP. RENT CALCUALTED AT $375/MONTH 35669 2022 S05 OF002 B 1 1740 1925 THE GHOST NOTE 2019 Income, 35676 2022 S05 AA001 C 1 2400 2400 2017 PROFORMA, 35683 2022 S05 OF002 B 1 6764 6764 , 35717 2022 S05 WH060 C 1 10000 10000 , 35762 2022 S05 AA001 A 1 7000 5000 MLS, Vacant since september 2016 35764 2022 S05 AA001 A 1 7000 5000 MLS, Vacant since september 2016 35796 2022 S05 OF015 C 1 33766 34284 2018 INCOME PROFORMA. Owner Pays All Utilities. Historically 50% Vacancy, 4/15- CO* $14NNN 35824 2022 S05 WH060 A 1 10500 23236 2015 Income, 35884 2022 S05 AA001 C 1 0 26418 , 35898 2022 G01 MF020 C 1 66 57 THE SHORES MHP 2022 INCOME. HIGH EXPENSES 35905 2022 G01 SC045 C 1 4820 4820 2017 PROFORMA, 35912 2022 G01 SC045 B 1 2542 2542 RETAIL STRIP 2021 INCOME, 36146 2022 S05 WH060 C 1 13800 7920 , 36157 2022 S05 MF020 C 1 95 95 RV PARK 95 ttl spaces of those 11 are OVERNIGHT SPACES. ALL BILLS PAID. 83 MONTHLY SITES, 36174 2022 G01 MF020 A 4 1601 175 Center point MHP 2021 income. 36178 2022 S05 OF020 C 1 3369 3369 , 36184 2022 G01 WH060 C 1 2400 2400 , 36190 2022 G01 MF020 B 1 1874 60 HILLCREST MHP NULL 36194 2022 G01 WH040 C 2 51488 47108 , 36196 2022 G01 WH040 C 2 51488 47108 , 36202 2022 S09 WH060 B 1 9000 9000 2011 proforma OWNER OCCUPIED, 36238 2022 G01 WH040 C 3 20950 20950 2018 Market proforma, 36264 2022 S05 RE075 C 1 1612 1612 , 36272 2022 S05 RE075 C 1 1311 1311 , 36291 2022 S05 RE075 C 1 1599 1599 , 36355 2022 S05 MF025 B1 4 6448 6000 6-PLEX 2021 INCOME/EXP. ACTUAL EXPENSES SIGNIF HIGHER THAN MARKET. ADJUST. 36389 2022 S05 MF006 C 1 92800 88298 EAGLE CREEK APTS 2022 Income. All Bills Paid, 36393 2022 G01 MF001 C 2 77590 77264 UNIVERSITY PLACE 2021 INCOME W/ 36395, 36393, 36398 LURA - Includes some low income 36398 2022 G01 MF001 C 2 77590 77264 UNIVERSITY PLACE 2021 INCOME W/ 36395, 36393, 36398 LURA - Includes some low income 36410 2022 S05 RE025 C 1 1516 1516 EZ , 36431 2022 G01 WH040 C 3 20950 20950 2018 Market proforma, 36438 2022 S05 OF002 C 1 1536 1536 2019 Proforma, 36447 2022 S09 MF002 C 3 33494 28625 BENT CREEK 2021 Income 36599 2022 S05 MF005 A 1 201374 198180 University Uptown Apts NULL 36631 2022 S05 MF002 C 3 131676 127620 VINTAGE PADS 2021 INCOME/EXP. RENT BY THE BED. 177 UNITS & ___ BEDS INC. LAND ACCT 179485. 36636 2022 S05 MF002 C 3 131676 127620 VINTAGE PADS 2021 INCOME/EXP. RENT BY THE BED. 177 UNITS & ___ BEDS INC. LAND ACCT 179485. 36639 2022 S05 RE025 B 1 3590 3590 Deli Quick , 36644 2022 S05 MF002 C 3 131676 127620 VINTAGE PADS 2021 INCOME/EXP. RENT BY THE BED. 177 UNITS & ___ BEDS INC. LAND ACCT 179485. 36701 2022 G01 WH060 B 1 76600 76929 NULL 36809 2022 G01 WH040 A 2 62900 64646 2022 INCOME/EXP 36843 2022 S05 MF002 C 4 16980 16560 NORTH POINT APTS 2022 Income 36865 2022 S05 OF002 B 1 588 588 , 36867 2022 G01 WH040 C 3 20950 20950 2018 Market proforma, 36900 2022 S05 RE005 A 1 8500 8500 2011 PRFORMA-EXCESS LAND, 36903 2022 S05 RE055 C 1 3704 3704 TATTO COMPANY 2019 income, 36904 2022 S05 RE025 C 1 4400 4400 2012 Proforma, 36909 2022 G01 MF001 C 1 123961 110853 VILLAGE EAST 2021 INCOME - NO RENT ROLL, 125 UNITS 36910 2022 G01 SC045 C 1 7840 7840 STRIP W/CSTORE NULL 36911 2022 S05 MF001 B 0 217542 187300 RAMSGATE 2010 INCOME/EXP.--06 ACT. OCC. 96%, 36922 2022 S05 RE075 C 1 1766 1766 , 36950 2022 S05 RE025 A 1 2940 2940 7-11 2017 PROFORMA, 36962 2022 S05 RE025 B 1 0 8200 TRUCK STOP/ WHAREHOUSE, 36994 2022 S05 AA001 B 1 4960 4960 2013-rent $1,600 month, 36995 2022 S05 WH060 C 1 9952 9952 2017 INCOME PROFORMA - OWNER OCCUPIED, 36998 2022 S05 WH025 A 1 129571 129571 Classic Corrugated 2013 proforma, 37129 2022 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 2022 S05 OF015 B 1 53688 54000 2017 Income. 3 Buildings. Partial Executive Suites, 37143 2022 S05 WH060 B 1 7713 7713 2019 INCOME PROFORM-OWNER OCC, 37148 2022 S05 RE005 C 1 3600 3600 YR LEASE 2011 INCOME AND EXPENCE. Also see 37155, 37233 2022 S05 WH060 A 1 20000 18192 2010 proforma-owner occ, 37291 2022 G01 MF020 C 5 11 16 , 37302 2022 G01 MF020 A 3 188 188 DENTON FALLS MHP 2019 Proforma 188 SPACES, 37409 2022 G01 AA001 C 3 77254 77254 NULL 37421 2022 S05 MF020 C 1 10891 194 WOODHAVEN MHP 176 MH LOTS AND 18 RV LOTS. USED RV UNIT AS OTHER INCOME., 37440 2022 G01 WH040 C 3 5800 24250 A PLACE 4 SPACE NULL 37477 2022 S05 MF020 C 1 10891 194 WOODHAVEN MHP 176 MH LOTS AND 18 RV LOTS. USED RV UNIT AS OTHER INCOME., 37532 2022 G01 MF020 C 6 32 32 RIVIERA MHP NULL 37553 2022 S05 OF015 B 1 12362 12362 , 37631 2022 S05 RE005 C 1 17360 8000 DENTON TECH AUTO REPAIR 2022 INCOME ONLY 37849 2022 G01 MF020 A 4 1420 112 ROCKY POINT MHP 2019 proforma, 37934 2022 G01 SC045 C 1 14986 14518 STRIP CENTER 2019 INCOME, SEE SCANNED DOCUMENTS!! THIS PROPERTY IS ON A SEWER SYSTEM WITH THE MOBILE HOME PARK BEHIND. EACH PAYS 50% OF THE TTL COSTS FOR THE OPERATION ON THE SYSTEM. THE CITY HAS NOT YET PROVIED SEWER SERVICE FOR THIS PROPERT BUT THEY DO PAY CITY T 38010 2022 G01 WH040 B 2 67130 67130 2019 Market Proforma-Not StabalizedNoticed on cost - new bldg, 38084 2022 G01 WH040 B 5 5940 149850 , ALL RV/BOAT STORAGE. COVERED AND OPEN PARKING. 38118 2022 S05 WH040 A 1 792 34260 2013 Excess Land, 38342 2022 G01 SC045 B 1 11028 10740 STRIP CENTER 2022 - PROFORMA. LEASES GROSS. TRANSITINING TO NNN. SEE DIRECT CAP. 38343 2022 S05 OF010 A 1 14145 14145 , 38368 2022 S05 OF002 A 1 4458 4458 , 38371 2022 S05 OF020 C 1 3080 3080 2013 income. Has been having trouble keeping tenants due to rain water getting into building, 38375 2022 S05 OF002 B 1 4403 2200 2019 PROFORMA. COSTAR HAS LISTED AT 16.32 MG, 38382 2022 S05 OF002 C 1 2466 1866 2013 INCOME proforma high vacancy and low rates due to flooding issues, 38397 2022 G01 MF001 C 3 102193 86128 CORONADO OAKS 2021 INCOME W/34212 38576 2022 C02 AA001 A 1 10161 5661 DENTON TRANSCO , 38644 2022 G01 WH040 B 3 26548 29900 2019 Income229 UNITS - 32 VACANT - 33 UNRENTABLE, RENT ONLY. NO EXPENSES PROVIDED. 38660 2022 S05 HC005 A 1 21961 20610 THE VACANT AREA IS BEING FINISHED OUT AS DR'S OFFICE. 3000 SF VACANT 1/1/2014, LEASE EXPIRING SET RENTS AT MEDICAL OFFICE RENTS 38677 2022 S05 WH060 B 1 53120 50744 2014 Proforma, 38692 2022 G01 WH040 C 3 23512 23000 204 Units, 38704 2022 G01 SC045 B 1 22000 22235 MAGNOLIA CROSSING 2022 INCOME/EXP PROPERTY IS 23% VACANT. INCOME IS INLINE WITH THE OTHER STRIP CENTERS ON 380 R246573, 583740, 5287651/4/12 COSTAR SHOWS 100% OCC 38891 2022 G01 MF020 A 4 114 115 SHERWOD MOBILE HOME PARK 2018 INCOME - 114 TOTAL. 1 SPACE IS USED FOR OFFICE 112 -, 2018 lot rent $515-$540 per space 38926 2022 S05 MF025 C 3 10028 10244 , 39138 2022 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 2022 S05 RE025 B 1 1904 1904 2019 Proforma, 39192 2022 G01 MF020 A 3 5876 382 Southfork-Denton MHP 2017 proforma, 39221 2022 G01 MF001 C 4 86068 80248 EUREKA VILLAGE APTS 2021 INCOME. 39232 2022 G01 SC045 B 4 18100 18100 MARKET CENTER 2022 Income. 39234 2022 S05 WH060 B 1 24240 24240 2009 PROFORMA, 39235 2022 G01 FL020 A 1 21475 21475 CW FLOORS & LIGHTING NULL 39237 2022 S05 AA001 C 1 13500 13500 2017 proforma, 39239 2022 S05 WH060 B 1 10000 10000 2016 income, Per Costar 7/5/11 asking 12.00 39243 2022 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 2022 S05 WH060 B 1 6000 6000 , 39248 2022 S05 WH060 B 1 6630 6630 , For sale 1/16 per Xceligent for $1,125,000. Includes business and personal property 39249 2022 S05 WH060 C 1 7000 12600 WHSE 2019 income proforma - owner occupies majority of property, 39251 2022 S05 WH060 C 1 8400 8400 owner occupied, 39259 2022 S05 MF002 C 4 7776 7632 TARA APTS 2011 INC & EXP, 39262 2022 S05 RE090 B 1 60430 60430 ALBERTSONS 2019 INC PROFORMA, 39263 2022 G01 SC020 B 1 35776 34543 UNIVERSITY VILLAGE 2021 INCOME/EXP. 20% VACANCY 39274 2022 S05 MF002 C 4 24516 22705 PARK VIEW APTS 2019 income. RENT ROLL ONLY. 32 UNITS 16 UNITS-1 BED/1 BATH 16 UNITS 2 BED/1 BATH, 39275 2022 S05 MF002 C 2 30000 26000 SHADOW WOOD 2021 INCOME, 2021 RENT ROLL AND ITEMIZED P & L INFO. 2014 SETTLEMENT STATEMENTS ARE FICTICIOUS TRANSFER 39276 2022 S05 MF002 C 2 30000 26000 SHADOW WOOD 2021 INCOME, 2021 RENT ROLL AND ITEMIZED P & L INFO. 2014 SETTLEMENT STATEMENTS ARE FICTICIOUS TRANSFER 39277 2022 S05 MF002 C 2 30000 26000 SHADOW WOOD 2021 INCOME, 2021 RENT ROLL AND ITEMIZED P & L INFO. 2014 SETTLEMENT STATEMENTS ARE FICTICIOUS TRANSFER 39278 2022 S05 MF002 C 4 5760 5760 NULL 39279 2022 S05 OF020 C 1 3360 3360 2015 proforma, 39281 2022 S05 OF020 C 1 1948 1732 , 39283 2022 S05 OF020 C 1 6080 5930 TEASLEY MALL 2019 income. Lease does expire in September of 2019. Owner pays water and sewer and taxas, tenant pays electric., 1/4/12 COSTAR SHOWS 990 avail @ $12.+ util 39306 2022 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 2022 G01 MF001 B2 3 208319 198864 OAK MEADOWS 2022 INCOME WORKED W/R97020,R97021, 2019 INCOME WORKED W/R97020,R97021. BUILT FROM 1979-1983 39347 2022 S05 RE040 C 1 2040 2040 DAIRY QUEEN , 39359 2022 S05 RE055 C 1 9361 9361 , 39371 2022 G01 WH040 B 2 51600 48246 2021 INCOME, 39373 2022 S05 RE040 B 1 2790 2790 WHATABURGER 2014 Remodel, 39375 2022 S05 OF020 B 1 1800 1800 2015 proforma, 39377 2022 G01 MF001 C 4 101692 101692 HOLLY HILLS APTS 2021 INC & EXP 39382 2022 S05 HC030 C 1 11500 11024 2014 Proforma, 39383 2022 S05 MF002 B2 4 18530 17840 BARRY PLACE APTS 2022 INCOME, 39384 2022 S05 AA001 A 1 8 8 SHADY SHORES VILLAGE MHP , 39416 2022 S14 OF020 C 1 788 788 , 39418 2022 S14 OF020 C 1 1800 1800 , 39428 2022 S14 RE085 B 1 1800 1800 , 39441 2022 S14 OF020 C 1 1309 1309 2015 pro, 39443 2022 S14 AA001 B 1 1335 1531 ROCCO'S BARBER SHOP , 39448 2022 S05 MF025 C 3 2688 2688 GASLIGHT APTS 2022 INCOME ONLY 39450 2022 S14 RE070 C 1 1248 1248 TWISTY DONUTS , 39455 2022 S05 MF002 C 4 24488 24838 PLANTATION APTS 2019 INCOME, 39457 2022 S05 MF002 C 4 24488 24838 PLANTATION APTS 2019 INCOME, 39459 2022 S05 MF006 C 1 92692 70900 316 FRY APARTMENTS 2021 INCOME. WORKED WITH 29105, 1/1/17 ASKING RENTS AT 19.20/SF 39463 2022 S05 OF020 C 1 8663 7450 MCCLENDON OFFICE 2017 INCOME, 5/16/17 HAS HAD HIGH VACANCY NOW HAS 1 UNIT BUT THAT IS 20%. NEW TENANT END OF 2016. 39466 2022 S05 RE020 A 1 2180 2180 , 39489 2022 S14 RE055 C 1 1944 1608 , 39496 2022 G01 WH040 C 4 2016 2000 2018 Market proformaNo Electric & No water, 39502 2022 G01 WH040 C 3 864 864 2018 Market proforma, 39505 2022 S14 WH060 B 1 15600 14400 , 39508 2022 G01 WH040 C 4 2880 2952 GERMANIA INSURANCE , 2018 Market Profoma 39509 2022 G01 MF015 A 4 141145 145372 THE LOOP 2021 INCOME 39525 2022 S05 RE095 C 1 29411 29411 2017, 39590 2022 S14 MF002 B2 5 20038 18872 GATEWAY APTS 2022 income (P&L only), 39601 2022 S05 MF002 C 3 141261 134371 THE QUARTERS APTS 2021 INCOME/EXP 164 UNITS 39607 2022 S05 MF002 C 3 141261 134371 THE QUARTERS APTS 2021 INCOME/EXP 164 UNITS 39609 2022 S14 RE055 C 1 240 240 BARN STAR , 39621 2022 S05 MF002 C 5 14400 14400 The Village Apts 2020 Income (Rent Roll Only) w/40189, 39632 2022 S05 RE085 B 1 3200 3200 FRY STREET TAVERN , 39677 2022 S05 RE085 B 1 3200 3200 FRY STREET TAVERN , 39691 2022 S05 MF025 A 1 5288 4559 THE LOFT 2021 INCOME 39721 2022 S14 WH060 B 1 5100 5100 , 39749 2022 S05 RE040 B 1 3434 3434 SUBWAY 2019 proforma based on appraisal, 39756 2022 S05 MF025 C 1 1936 1936 NULL 39790 2022 S05 RE040 C 1 1721 1721 JACK IN THE BOX 2016 Proforma, 39801 2022 S05 RE070 C 1 2100 2100 ORIENTAL GARDEN , 39818 2022 S05 RE025 A 1 2480 2480 7 Eleven 2018 PROFORMA, 39827 2022 S05 RE070 B 1 4531 4531 BARIS 2014 Proforma, 39833 2022 S05 RE070 C 1 2681 2681 SUSHI CAFE 2013 income, 39896 2022 S14 OF002 B 1 712 712 , 39952 2022 S14 WH015 C 1 28290 28290 2015 Proforma. Owner Occupied, 40083 2022 S05 RE055 C 1 12032 12032 , 40095 2022 G01 SC045 C 3 7240 7240 STRIP CENTER 2021 income, 40100 2022 S05 RE055 B 1 3063 3063 2019 pro, 40102 2022 S05 OF020 B 1 1134 1134 ENTERPRISE RENT A CAR NULL 40107 2022 S05 RE040 A 1 1100 1100 GOLDEN CHICK , 40111 2022 S05 OF020 C 1 2400 2400 2015 pro, 40112 2022 S05 RE055 A 1 5896 5896 RETAIL 2019 Income, 40117 2022 S05 RE055 C 1 1700 1700 , 40121 2022 S05 OF010 C 1 2205 2205 2015 Pro, 40136 2022 S10 WH040 C 1 960 960 , 40140 2022 G01 MF001 C 4 119660 117771 CORONADO VILLA APTS 2021 INCOME - PARTIAL YEAR, 2020 - FIRE LOSS GIVEN BELOW THE LINE. 7,760SF DOWN 40176 2022 S05 MF020 A 1 0 299 Denton West MHP 299 SPACES, 40177 2022 S05 OF010 C 1 3350 3350 2017 Proforma, 40178 2022 S05 OF010 C 1 3406 3485 2015 pro, 40179 2022 S05 RE001 A 1 67800 50000 CYCLE CENTER OF DENTON 2019 INCOME PROFORMA, 40181 2022 S05 MF025 C 1 2680 2680 NULL 40183 2022 S05 MF006 C 1 49064 57570 ACROSS THE STREET 2021 INCOME/EXP 40184 2022 S05 MF002 C 4 13521 13521 HICKORY HOUSE APTS 2021 Income, 40185 2022 S05 MF002 C 4 6234 6144 RUSSELL PLACE APTS NULL 40186 2022 S05 MF025 C 4 5376 5376 4-PLEX NULL 40188 2022 S05 MF002 C 3 141261 134371 THE QUARTERS APTS 2021 INCOME/EXP 164 UNITS 40189 2022 S05 MF002 C 5 14400 14400 The Village Apts 2020 Income (Rent Roll Only) w/40189, 40191 2022 S05 RE055 A 1 1806 1608 FLASH PHOTOGRAPHY , 40198 2022 S05 OF015 B 1 12130 12567 NUCON STEEL 2020 INCOME/EXP. NO DETAIL. 40730 2022 S14 RE070 C 1 3000 3000 , 40731 2022 S14 HC030 B 1 41862 41862 2014 Proforma, 40738 2022 S14 WH040 C 1 7208 7208 , 40745 2022 S14 WH060 B 1 23050 23050 Excess Land, 40756 2022 S14 AA001 B 1 10230 12330 2019 proforma, 40760 2022 S14 AA001 C 1 34153 34153 2015 pro, 41023 2022 S14 AA001 B 1 138700 136884 Plantation Pointe 2019 Inc & Exp w/254089, 172 boat storage units -133 @ $90 & 39 @ $60 41025 2022 G01 WH040 B 4 31654 30580 2019 Market Profoma, 41284 2022 G01 MF020 C 5 27439 47 LAKE RAY ROBERTS RV PARK NULL 41344 2022 G01 WH040 C 4 6528 6528 2019 BASED ON DC DONE BY CHUCK, 41354 2022 S14 OF020 B 1 2010 2010 , 41385 2022 S14 WH060 C 1 5880 5880 income proforma - see 2016 image for actual income and expence proforma, 41483 2022 S14 OF020 C 1 3201 3201 , 41489 2022 G01 SC045 C 1 5800 5800 2019 proforma, 41522 2022 S14 OF010 B 1 1678 1678 , 41526 2022 S14 AA001 C 1 15854 15854 STEPHENS GROCERY , 41533 2022 S14 RE010 B 1 20714 20244 POINT BANK 2009 PROFORMA, 41551 2022 S05 WH060 B 1 168190 178386 WAREHOUSES 200,000 s.f. in develpment, 41575 2022 S14 OF020 C 1 1347 1347 Portable Building, 41598 2022 G01 WH040 C 4 9510 9510 2018 Market Profomra NO Electric or water to any units. 71 units ( 13-10x22, 28-10x15, 13-8x10, 13-6x6) 2 units on front are offices., 41630 2022 S14 OF002 B 1 2808 2808 LULU'S FABALOUS FINDS , 41631 2022 G01 WH040 C 4 26388 26300 2018 Market Profoma, 41639 2022 S14 WH060 B 1 4500 4500 DAN'S EQUIPMENT SALES , 41674 2022 S14 RE070 B 1 1142 1110 FISH JOINT , 41720 2022 G01 MF020 C 6 454 62 Sharktooth RV RV Park. 61 spaces, 42107 2022 G01 MF015 A 5 31849 29000 PILOT POINT APTS 2021 Income. LURA & USDA. 20 1-bed. 20 2-bed, 43327 2022 G01 MF020 C 5 8622 98 WAGGIN TAIL RV PARK 2022 - INCOME/EXP 43362 2022 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 2022 S05 RE100 B 1 5887 5355 , 43505 2022 S05 RE030 B 1 5094 4478 Abilitrees Montessori 2019 INCOME . Current lease of $5500/month gross lease.RC Class 2019, 43519 2022 S05 OF010 B 1 12949 12265 , 43557 2022 G01 SC020 A 3 100343 95378 LEGACY RANCH NULL 43564 2022 G01 WH040 A 2 105095 82483 PANTHER CREEK STORAGE 2019 INCOME. 59% CC, 41% VACANT 2019 43622 2022 S10 WH060 A 1 5600 5600 2019 INCOME PRO FORMA, tENANT PAY FOR ELECTRICITY. SEPTIC SYSTEM, WELL AND GRAVEL PARKING OWNER MAINTAINS 43752 2022 G01 WH040 B 2 30406 32995 LITTLE ELM SELF STORAGE 2020 INCOME. 249 Units., 43792 2022 G01 MF020 A 5 3144 623 CMH PARKS - Preston on the Lake 2019 Income. Excess land of 15 acres Being Developed 2017. Combined multiple accounts for 2018, 43805 2022 S10 OF020 A 1 3630 2982 Allen Insurance Group , 44115 2022 S10 WH025 C 1 30518 29718 , 44210 2022 S10 OF020 B 1 3110 3110 EDWARD JONES , 2017- CO* $25.62 NNN. 2016-CO* for sale $650,000 & Rents $24 45145 2022 G01 FL020 B 3 30250 30250 NULL 45271 2022 G01 FL020 B 3 32250 32250 EAST PONDER ESTATES NULL 45306 2022 S11 FL025 C 1 3010 3010 , 45396 2022 S11 AA001 B 1 36292 24320 BEVS 2019 INCOME, SELF STORAGE UNITS + INCOME PRO FORMA ON STORE + COST ON CARWASH + PARKING SPACE LEASES 45402 2022 S14 MF002 B2 5 4800 4800 PONDER APTS NULL 45406 2022 S14 MF002 A 4 11857 10728 ARCHSTONE APT 2022 P&L ONLY, 45444 2022 S11 RE010 B 1 3080 3080 BANK OF THE WEST 2017 Proforma, 45497 2022 S10 SP011 B 1 8012 170 2011 Income Proforma 170 slips @ $150 each @ 20% vac 45% exp and 10% cap. Need Actual Income and Expence, 45518 2022 G01 FL020 C 1 87000 87000 NULL 45555 2022 G01 WH040 B 3 51948 47800 2022 Market Profoma 325 Units, ACTUAL INCOME CONSISTANLY RUNNING AT 90-95% OCC. 45564 2022 G01 MF020 A 5 3144 623 CMH PARKS - Preston on the Lake 2019 Income. Excess land of 15 acres Being Developed 2017. Combined multiple accounts for 2018, 45587 2022 S11 WH060 B 1 10100 10100 2019 Income, Son Runs His electrician business in part of this 45625 2022 S10 OF010 B 1 2595 3300 2016 PROFORMA. EXCESS LAND, 45687 2022 S10 RE010 A 1 3545 3545 INDEPENDENT BANK proforma, 46384 2022 S10 OF020 B 1 0 2969 2011 PROFORMA. INC 172240 - LAND ACCT., 46401 2022 G01 MF015 A 5 17930 18000 LAKEVIEW CT APTS NULL 46452 2022 S10 RE030 A 1 5132 5132 ROBIN'S NEST MONTESSORI 2018 t $20 sq ft NNN. Proforma, 2015 Previously 56% vacaant & road expansion that took thier parking and road frontage. Prior owner then had to buy rear property & redevelop parking 46458 2022 S10 RE005 A 1 0 3000 , 46459 2022 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 2022 S10 WH060 B 1 57100 57900 2013 Proforma., See 46495 for rent & expense ratio 46495 2022 G01 FL020 B 1 12000 11800 2019 income. 82 RV Spaces per 2011 permit(see new pic for RV space rental rate $50 month)., Large Spaces lease for $8.39 sq ft, Small For $16 sq ft. Overall average is $8.69 sq ft. 46594 2022 S10 OF020 B 1 2000 2000 , 46969 2022 S10 RE005 B 1 4478 4478 Parking is on acct 46969, 46978 2022 S10 RE005 B 1 4478 4478 Parking is on acct 46969, 47205 2022 G01 WH040 B 3 10752 10752 2018 INCOMEPLEASE ADD in EXCESS LAND. SEE AERIAL, 47211 2022 S10 WH060 C 1 13032 12312 2015 income proforma, 47577 2022 S05 MF025 B1 4 9910 8400 2018 Income, 2018 Rent Roll Only 51640 2022 S14 WH025 B 1 40200 40200 2013 Proforma, 51908 2022 S05 OF002 B 1 1516 1516 2019 proforma, 51975 2022 S05 MF025 B1 2 5415 5415 4-PLEX NULL 52065 2022 G01 WH040 C 4 30000 30000 RV, BOAT & ATUO STORAGE 2018 INCOME, 52083 2022 G01 WH040 C 2 24065 23905 NULL 52140 2022 S14 WH060 B 1 4216 12136 , 52146 2022 S14 OF002 B 1 936 936 HAIR ILLUSIONS , 52344 2022 G01 WH040 C 3 22695 22695 2018 Market Profoma, 52493 2022 S14 MF002 B2 5 10194 10192 CHAPARRAL #1 2019 Income, 2018 Mgmt exp. est. 52506 2022 S14 AA001 C 1 9284 6268 2011 income, 52542 2022 S14 OF020 C 1 3248 3440 OFFICE 2014 INC., 52551 2022 S14 OF002 B 1 900 900 , 52583 2022 S14 OF020 B 1 1856 1856 Real Estate Office 2019 Proforma, 52641 2022 S14 WH060 B 1 12400 12400 2016 PROFORMA, 52896 2022 S14 RE025 C 1 1440 1440 , 52900 2022 S14 OF020 B 1 1926 1926 , 52907 2022 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 2022 G01 SC045 C 2 6248 5544 2014 PROFORMA, 5295 US 377 ASKING $14/MG 52954 2022 G01 SC045 C 2 2742 2742 J & L PLAZA VERBAL ON INCOME AND EXPENSES, 4/16 CS SHOWS 275 AVAIL @ $14MG 53059 2022 S14 OF020 C 1 3120 3120 AUBREY CHIROPRACTIC 2013 income proform - partial owner occupied - tennents pay utilities, 53066 2022 S14 RE100 B 1 1476 1800 , 53073 2022 S14 WH060 C 1 10423 10423 PENNINGTON TIRE CO. 2017 proforma, 53083 2022 S14 RE070 C 1 1860 1860 RILEYS PIT BBQ , 53285 2022 S14 OF020 C 1 1300 1300 , 53287 2022 S14 OF020 C 1 384 384 , 53310 2022 S14 OF020 C 1 1200 1200 , 53325 2022 G01 WH040 C 4 2688 2688 Low rent - $2.5/sf, 53340 2022 S14 WH060 B 1 5000 5000 TEXAS WEATHER , 53482 2022 S14 RE085 C 1 2262 1482 2012 Proforma, 53499 2022 S14 RE085 C 1 2958 2958 2012 proforma, 53521 2022 G01 SC020 B 1 44952 44649 WOODLAKE VILLAGE 2019 INCOME., 53530 2022 G01 SC020 B 2 26460 26660 WOODLAKE VILLAGE 2022 INCOME 53575 2022 C02 RE100 B 1 4310 4310 , 53593 2022 C02 RE030 A 1 4941 4941 La-Petite 2018 proforma, 53622 2022 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 2022 G01 SC020 B 2 67111 67027 FRANKFORD VILLAGE 2019 INCOME 53677 2022 S14 OF002 B 1 952 952 , 53698 2022 C02 RE025 A 1 2944 2944 , 53723 2022 G01 SC020 B 2 60542 60159 ROSEMEADE PLAZA 2022 - RR ONLY. NO INC/EXP. 54129 2022 G01 MF015 A 3 301338 274633 THE FOUNTAINS OF ROSEMEADE 2022 INCOME- Low income 9% Tax Credit, 54240 2022 C02 WH040 A 1 56945 56945 2018 market profomraAlso has additional restaurant space & Excess Land, 54286 2022 C02 RE035 C 1 5023 3553 2019 proforma. 1920 sf storage building. Not full retail rent, 54449 2022 S05 RE090 B 1 7200 7200 LA MICHOACANA MEAT MKT 2019 Proforma, 56438 2022 S14 RE025 C 1 0 4102 , 56459 2022 S14 RE055 B 1 7134 7134 2010 income proforma, 56513 2022 S14 OF002 C 1 1224 1224 2019 Proforma OWNER IS BUILDER., 56668 2022 G01 MF020 C 6 204 204 SANGER MHP 56750 2022 S14 RE025 C 1 2000 2000 2017 pro, 56753 2022 S14 RE070 B 1 6625 6000 TRAILDUST STEAKHOUSE , 56837 2022 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 2022 S14 MF002 C 1 8620 8020 THE CAITLYN APTS 2015 Proforma, 56954 2022 S05 MF002 B2 3 11093 11093 2020 PROFORMA. SEE DIRECT CAP. WITH ACCTS 256699 AND 56972 56979 2022 S14 RE002 B 1 2136 1920 2009 PROFORMA, 56989 2022 S14 OF010 C 1 1222 1222 , 57083 2022 S14 OF020 C 1 1950 1950 2014 Proforma. L:B Ratio is 11 which is twice the normal, 57115 2022 S05 MF025 C 6 3840 3700 2021 INCOME/EXP 57223 2022 S14 RE040 C 1 2800 2800 DAIRY QUEEN Updated 2014, 57235 2022 S14 RE090 C 1 0 18960 BURRUS GROCERY 2018 proforma, 57392 2022 S14 WH060 C 1 4000 4000 , 57837 2022 S05 MF025 B2 3 5040 5040 , 57844 2022 S14 MF002 B2 5 25654 20342 Aspen Apts No rent roll P&L ONLY 57919 2022 G01 SC045 B 2 4224 4100 S&J PHARMACY 2021 INCOME PROFORMA, NEED RENT ROLL AND I&E 57924 2022 S14 MF002 B2 5 25654 20342 Aspen Apts No rent roll P&L ONLY 57943 2022 G01 FL020 C 3 21108 21108 NULL 57982 2022 S14 MF025 C 1 3564 3564 4-PLEX NULL 57986 2022 S14 MF002 C 1 2836 2836 2019 Income proforma, 58038 2022 S14 OF020 B 1 1080 1080 , 58433 2022 S14 RE055 C 1 1120 1211 SANGER INSURANCE NULL 58441 2022 S14 OF020 C 1 0 1080 per owner, 58485 2022 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 2022 S14 WH060 B 1 17000 15000 2008 Income on whse, 58639 2022 S14 OF020 C 1 1380 1380 , 58640 2022 S14 MF002 C 1 1892 1892 2019 Income proforma, 58670 2022 S14 MF002 A 1 17696 17696 BERKSHIRE TOWNHOMES NULL 58673 2022 S14 OF002 B 1 0 900 , 58680 2022 S14 MF002 C 1 7920 7920 PECAN PLACE 2022 Income 58681 2022 S14 MF002 A 1 17696 17696 BERKSHIRE TOWNHOMES NULL 58697 2022 S14 OF002 C 1 1152 1152 2015 Proforma, 2014- $750 month. 58699 2022 G01 SC045 C 3 0 6976 proforma, 1/5/12 NO INFORMATION ON COSTAR OR LOOPNET 58701 2022 S14 RE085 C 1 2500 2500 BOLIVAR ST BBQ 2019 Income, 58704 2022 S14 OF002 B 1 0 736 , 58706 2022 S14 RE085 C 1 1440 1440 , 58721 2022 S14 RE085 C 1 2200 2200 2008 INCOME, 58724 2022 S14 RE085 C 1 7500 7500 WELDING SHOPOWNER OCCUPIED, 58769 2022 S14 AA001 C 1 2250 2250 LE BLUEBONNET BOUTIQUE 2019 Income Proforma, 58771 2022 G01 SC045 C 3 11428 11428 2021 PROFORMA, EVEN INDUSTRIAL IN THE AREA LEASES FROM $6 TO $10NNN 58772 2022 S14 AA001 C 1 5550 7125 KAMME ART/H & R BLOCK 2019 Income proforma worked with R58774, 58774 2022 G01 RE080 B 1 5550 8000 JUS A CUP NULL 58784 2022 S14 RE085 C 1 8800 8800 BABES/GYPSY COWGIRL 2019 Income Proforma, 58802 2022 S14 RE085 C 1 5625 5625 , 58817 2022 S14 RE085 C 1 2250 2250 GIGI'S CAFE 2021 PROFORMA FROM P&L STMT, 58852 2022 S14 OF002 B 1 768 768 , 58860 2022 S14 RE085 C 1 5000 5000 BARBER SHOP & GUIDING HANDS NULL 58864 2022 S14 RE085 C 1 21600 14392 WILFONG OFFICE 2019 INCOME-WORKED WITH R75909 & R58864-HISTORICALLY HIGH VACANCY7 UNITS UNRENTABLE DUE TO DAMAGE, 58870 2022 S14 RE085 C 1 21600 14392 WILFONG OFFICE 2019 INCOME-WORKED WITH R75909 & R58864-HISTORICALLY HIGH VACANCY7 UNITS UNRENTABLE DUE TO DAMAGE, 58877 2022 G01 WH040 C 4 34596 46825 LAKEVIEW STORAGE NULL 58926 2022 S14 OF002 B 1 1934 1736 , 58957 2022 S05 MF025 C 4 2956 2956 4-PLEX NULL 59144 2022 S14 RE025 C 1 2122 1792 , 59731 2022 G01 RE055 C 1 1560 1200 NULL 59743 2022 S14 RE010 B 1 5367 5367 GNB BANK 2015 proforma, 59764 2022 G01 MF020 C 5 84022 168 McClains Campsite ADD Excess Land & Commercial buildings at Cost ($, 59769 2022 G01 WH040 C 4 9751 9751 2018 Market, 59905 2022 G01 MF020 C 3 12284 101 WAGON MASTERS RV PARK 2022 - INC/EXP 59981 2022 C02 RE055 B 1 6036 6036 NATIONAL IMPORTS Owner Occupied, 60102 2022 G01 SC045 C 3 8750 8750 STRIP CENTER NULL 60288 2022 G01 MF020 C 5 2222 32 Indian Village Camp Ground 2019 Income, 60296 2022 S14 RE055 B 1 4480 4480 GRANITE HUGGERS 2017 INCOME, 60332 2022 G01 WH040 C 4 34981 34981 NULL 60333 2022 S14 OF020 C 1 1716 1716 2015 proforma, 60371 2022 G01 SC045 C 1 7720 7720 SPRINGER CENTER 1 2019 PROFORMA, 60620 2022 G01 MF020 C 1 15130 14 NULL 60698 2022 S11 MF025 A 1 16906 16906 , 60768 2022 G01 WH040 C 4 10800 27000 A PLACE 4 SPACE 03/31/2022 - PER A PLACE 4 SPACE WEBSITE PRICING 14 BUSINESS UNITS (25 X 30) = 10,500 SF AT $400/UNIT 39 GARAGE UNITS (8 X 20) = 6,240 SF AT $85/UNIT 19 OPEN PARKING (12 X 45) = 10,260 SF AT $50/SPACE 61121 2022 S14 MF002 A 4 16640 16640 16 UNIT APTS NULL 61400 2022 G01 RE085 B 3 2240 2240 NULL 61422 2022 S14 RE085 A 1 13017 10615 2022 income 61426 2022 S14 OF020 C 1 4510 4510 , 61431 2022 S14 MF002 B2 5 7344 7344 8 UNIT APTS 2022 income, No rent roll 61463 2022 S14 WH040 B 1 4000 4000 , 61486 2022 S14 RE085 A 1 2700 2700 2019 income proforma, 61537 2022 S14 OF020 C 1 896 896 , 61539 2022 S14 AA001 C 1 7750 6240 , 61545 2022 G01 RE085 B 3 4130 3261 NULL 61556 2022 S14 RE025 C 1 4040 4040 2017, 61657 2022 G01 SC045 C 2 4800 4800 VENTURE CNTER 2019 INC, 61717 2022 S14 OF002 B 1 1968 2592 , 62023 2022 S08 RE025 B 1 0 4122 2013 proforma, 62084 2022 S08 OF020 B 1 6659 6259 2019 Proforma, 62113 2022 G01 MF020 C 6 1178 20 LAKESIDE MANOR MHP Income worked on accts 66651 and 62113 goes with land accounts: 83724, 66645, 66646, 66647, 66648, 66649, 66650, 66652, & 66653 62144 2022 G01 MF020 C 4 6104 169 Destiny Dallas Valued with R170252and R62197, 62217 2022 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 2022 S08 AA001 B 1 696 696 Excess Land, 62231 2022 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 2022 S05 AA001 C 1 5362 5400 , 62236 2022 S08 OF015 B 1 6486 6486 2019 INCOME PROFORMA. 100% Vacant, 62245 2022 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 2022 S08 RE025 B 1 2800 2800 , 62257 2022 G01 MF020 A 3 1609 148 LAKE HAVEN ESTATES MHP 2021 profoma, 62278 2022 S08 OF002 B 1 3216 1680 , 62285 2022 G01 WH040 C 3 6720 8160 2019 Market profomraAtmos Energy needs to replace gas line in easement and portions of buildings will need to be removed. Very little NLA leased out. 15 tenants. Potentially could lose 24 units due to gas line expansion. Approx 90 units. Avg unit size 90, 62287 2022 S08 RE055 A 1 6240 6240 Buckeye Liquor 2017 proforma, 62289 2022 S08 OF020 B 1 1981 1981 2017 Proforma, 62291 2022 G01 SC045 C 2 9200 9896 2017 PROFORMA INCOME--OWNER OCCUPIES 7046 FT SEE FIELD NOTES-ADVERTISED RENT IN AREA ARE $10-$16, RENT ROLL DID NOT INCLUDE RENT FOR CONV. STORE OR LIQUOR STORE WHICH WOULD BE HIGHER. 1/12/12 costar shows 100% occ 62354 2022 S05 OF002 B 1 2544 1644 , 62357 2022 G01 MF015 A 5 29895 29880 SHADY SHORE APT 62376 2022 G01 SC045 A 2 9450 9492 STRIP CENTER 2021 DIRECT CAP. HIGH VACANCY W/LEASEUP FOR 2021. 62383 2022 G01 SC045 C 2 23160 23800 LAKELAND CITIES S/C 2019 income, 3/19 CS SHOWS2910 VAC @ $11.50-$12.50+ELEC 3/17 COSTAR SHOWS 3669 AVAIL @ $11.50-$12.50 + ELEC 62409 2022 G01 SC045 C 2 4800 4800 STRIP CENTER NULL 62412 2022 S05 OF002 B 1 2376 2376 , 62425 2022 S08 OF002 B 1 3407 3198 , 62433 2022 S08 OF002 B 1 2756 2756 2018 proforma, 62448 2022 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 2022 S08 WH060 C 1 3200 3200 2017 PROFORMA, 62584 2022 S05 MF002 C 4 6384 6384 OAKWOOD TERRACE APTS 2019 Income Proforma Income 6 1bdrm rents for 525, 2- 2bdrm at 625., 62629 2022 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 2022 S08 RE040 A 1 1440 1440 SONIC 2019 Proforma, 62646 2022 S08 RE055 B 1 2132 2132 2015 income proforma, 62652 2022 S08 AA001 A 1 14 14 BROWN MHP , 62661 2022 S08 RE055 B 1 8000 8000 DOLLAR GENERAL STORE #4692 2009 PROFORMA, 62664 2022 S08 RE025 B 1 2880 2880 2019 Proforma, 62668 2022 G01 SC045 C 2 9960 9517 STRIP CENTER NULL 62698 2022 C02 AA001 B 2 45707 45707 2018 proforma, 62700 2022 C02 AA001 B2 1 49913 49913 , 62702 2022 C02 AA001 B 2 45707 45707 2018 proforma, 62703 2022 C02 AA001 B2 1 49913 49913 , 62706 2022 C02 AA001 B 2 45707 45707 2018 proforma, 62709 2022 C02 AA001 B 2 45707 45707 2018 proforma, 62710 2022 C02 AA001 B 2 45707 45707 2018 proforma, 62711 2022 C02 AA001 B 2 45707 45707 2018 proforma, 62712 2022 C02 AA001 B 2 45707 45707 2018 proforma, 62713 2022 C02 AA001 B 2 45707 45707 2018 proforma, 62715 2022 C02 AA001 B 2 45707 45707 2018 proforma, 62729 2022 C02 AA001 B2 1 49913 49913 , 62847 2022 S08 AA001 A 1 1 1 , 62849 2022 S08 MF020 B 1 1125 5 , 62851 2022 S08 MF020 B 1 2 2 , 62873 2022 S08 OF002 B 1 2044 2044 , 62878 2022 S08 OF002 B 1 2012 2012 , 62940 2022 S08 OF002 C 1 1282 1282 , 62953 2022 S08 OF020 C 1 3212 2000 2012 income, 62954 2022 S08 OF020 C 1 2800 2800 2019 income proforma, 63940 2022 G01 WH040 C 3 7200 7600 Sto N Go 2019 Market Proforma.- Actuals 48 Units, 64027 2022 S08 RE090 C 1 3200 3200 ENRIQUES PLACE , 64041 2022 S08 OF002 B 1 1036 1036 USED AS A SANDWICH SHOP, 64043 2022 S08 AA001 C 2 2300 2300 , 64046 2022 S08 OF002 C 1 3892 3892 2019 Proforma, 64096 2022 S08 RE070 C 1 3322 3322 BBQ 2007 INCOME, 64197 2022 G01 MF020 C 6 10 10 LAKE DALLAS MHP NULL 64198 2022 S14 OF002 B 1 1938 1938 , 64254 2022 G01 MF020 C 5 2156 16 , 64280 2022 G01 MF020 C 6 1352 20 2017 proforma, 64344 2022 G01 MF020 C 3 2862 14 NULL 64442 2022 S11 WH025 B 1 74283 61667 2017 proforma-includes 64442, 64445 2022 G01 WH040 C 5 0 4650 , 64927 2022 G01 SC001 A 1 153737 188516 TRINITY VALLEY 2020 INCOME/EXP. EXCLUDE WINCO SF. 188,516SF = TOTAL CENTER. BOUNDARY SPLIT - 85% IN DENTON. 15% IN DALLAS. 78852 PAD ONLY DO NOT INCLUDE IN INCOME 64930 2022 G01 SC001 A 1 153737 188516 TRINITY VALLEY 2020 INCOME/EXP. EXCLUDE WINCO SF. 188,516SF = TOTAL CENTER. BOUNDARY SPLIT - 85% IN DENTON. 15% IN DALLAS. 78852 PAD ONLY DO NOT INCLUDE IN INCOME 65058 2022 G01 MF001 B2 3 405668 369176 BELLA VISTA 2020 INCOME/EXP. SOLD 3/2019 FOR $46.2M 65064 2022 G01 MF001 B2 2 255538 210208 VILLA SIENA APTS 2021 INCOME/EXP. NO DETAIL PROVIDED. 65177 2022 S05 RE030 B 1 6000 6000 COUNTRY KIDDIE BARN 2017 INC/EXP-OCC. 100%, RENTS FOR 5000/MO. 2015 lease start. 65548 2022 C02 AA001 A 1 0 0 , 65629 2022 G01 FL020 A 1 53200 56375 ARGYLE BUSINESS CENTER 2022 income, 3/19 CS SHOWS 4200 VAC @ $11.50 NNN 11/17 XCEL SHOWS 7000 AVAIL @ $14-$28/FT MG 11/14 NO LISTING FOUND IN COSTAR OR LOOPNET 65744 2022 S05 OF002 B 1 1264 1264 , 65753 2022 C02 AA001 A 1 9976 9800 2022-9800 SF Leased for $12/NNN. Bumped to 8M for 2022. Should be closer to 1.3M 65861 2022 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS NULL 65862 2022 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS NULL 65863 2022 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS NULL 65864 2022 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS NULL 65865 2022 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS NULL 65866 2022 S05 MF002 B2 4 32448 32448 HUNDLEY SHORES APTS NULL 65867 2022 G01 SC045 C 2 11111 11000 HUNDLEY VILLAGE NULL 66063 2022 G01 SC045 B 1 4160 4160 2019 PROFORMA, 3/18 CS SHOWS FOR SALE $1,600,000 66069 2022 G01 SC045 C 3 3488 3488 , 2019 PROFORMA 66083 2022 S08 OF002 B 1 1936 936 , 66411 2022 G01 SC045 C 3 4525 4525 STRIP CENTER NULL 66533 2022 G01 MF020 C 5 12 12 2017 proforma, 66587 2022 G01 MF020 B 2 8 8 HOWARD MHP 2022 - PROFORMA. WORK W/66592 66592 2022 S05 MF002 C 5 2089 2080 2022 - INCOME PROFORMA. APTS. MOBILE HOMES CARRIED ON 66587. 66651 2022 G01 MF020 C 6 1178 20 LAKESIDE MANOR MHP Income worked on accts 66651 and 62113 goes with land accounts: 83724, 66645, 66646, 66647, 66648, 66649, 66650, 66652, & 66653 66860 2022 S05 OF002 B 1 1316 1064 , 66861 2022 S05 OF002 B 1 6936 6936 , 66862 2022 S05 OF002 B 1 6936 6936 , 66863 2022 S05 OF002 B 1 6936 6936 , 66941 2022 S05 OF020 A 1 1302 1302 2015 Proforma, 66943 2022 S05 OF020 C 1 1356 1356 INDEPENDET TITLE BLDG 2015 proforma, 66948 2022 S05 RE085 B 1 1375 1375 2015 income, 67067 2022 S10 OF001 A 1 5155 1387 2019 INCOME, RENT 11/17--6/19 $23.00/FT 7/19-7-20 $23.69 8/20-8/21 $24.40 9/21-9/22 $25.13 67110 2022 S05 OF015 A 1 21251 17591 2019 INCOME, 67114 2022 S05 AA001 B 1 4743 4743 2009 income, 67583 2022 C02 RE010 B 1 3032 3032 TEXANS CREDIT UNION , 67601 2022 S05 WH060 B 1 23676 20610 2012 INCOME PROFORMA. CONSTRUCTION COST (W/0 ENTREPRENURAL PROFIT) $380K - OWNER BUILT., 67713 2022 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 2022 G01 WH040 B 4 19830 26660 SUPERSTAR SELF STORAGE PARKING INCLUDED IN NRA. DO NOT REMOVE, 68055 2022 G01 MF020 C 5 4712 18 , 68144 2022 S11 WH025 C 1 28240 26440 EXCESS LAND OF 144845 FT @ .65/FT, 68448 2022 G01 WH060 B 2 5768 5768 NULL 68521 2022 S11 WH060 B 1 20112 20112 SOUTHWEST TRENT TECH 2019 proforma, 68532 2022 G01 MF020 C 6 475 27 Catherine Branch MHP 2022 Income, 68596 2022 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 2022 S11 OF010 B 1 3706 3706 2009 proforma, 68687 2022 S11 MF020 B 1 1573 130 Northlake Village RV & MHP 2013 proforma, 68694 2022 S11 RE025 B 1 4520 4640 ENTERPRISE , 2014 Listed $560,000,VACANT FOR SEVERAL YEARS NOW. TANKS HAVE BEEN REMOVED.1/16/2014 68775 2022 G01 WH040 B 5 52425 52425 HILLTOP RV & BOAT STORAGE , 68848 2022 S11 RE025 B 1 1323 1323 , 68876 2022 G01 MF020 B 2 1752 36 Villager MHP 2019 Proforma (corrected spaces from 28 to 36), 68914 2022 S11 WH060 B 1 10200 10200 2019 Income, LEASE IS A 60 MONTH LEASE. 1/1/2016 THROUGH 12/31/2020 68937 2022 S11 WH001 B 1 13000 13000 2018, 69045 2022 G01 RE025 A 1 11920 11920 PARIDISE LIQUER STORE 2017 pro, 69106 2022 S11 OF015 C 1 6090 6090 2018 INCOME PROFORMA, 2019 TOLD WOULD NEED INCOME FOR 2020. 2018 PER OWNER FARMERS INS. 1032SF $1,100/MO, REAL ESTATE OFFICE 696SF $700/MO 69191 2022 S11 OF010 C 1 2314 2314 , 69252 2022 S11 RE070 C 1 2305 1680 MARGARITA'S MEXICAN RESTAURANT 2015 proforma, 69254 2022 S11 RE025 B 1 1652 1652 2015 proforma, 69255 2022 S11 RE085 C 1 3174 3174 2015 pro, 69258 2022 S11 RE085 C 1 1236 1236 , 69260 2022 S11 RE085 C 1 3150 3150 2015 INCOME, 69261 2022 S11 AA002 C 1 1356 1356 , 69264 2022 S11 WH060 C 1 9054 9054 2018 PROFORMA, 2018 PER OWNER RENT IS $3,000 69267 2022 S11 RE085 C 1 1188 1188 2015 pro, 69269 2022 S11 RE085 C 1 1100 1100 2015 pro, 69270 2022 S11 RE085 C 1 2600 2600 2019 Proforma, 69271 2022 S11 AA001 C 1 2832 2832 , 69272 2022 S11 RE085 C 1 2120 1940 2019 income, 69329 2022 G01 WH060 B 3 2800 2800 NULL 69377 2022 S11 OF002 B 1 4312 4312 , 69380 2022 S11 OF002 B 1 4312 4312 , 69403 2022 S11 RE010 C 1 6974 6974 JUSTIN STATE BANK , 69448 2022 G01 SC045 B 4 3000 3000 2014 proforma, Other market rents in area are $15.50/ftnnn 69465 2022 S11 FL025 C 1 6120 6120 , 69500 2022 S11 RE025 B 1 2668 2668 , 69515 2022 S14 MF002 C 1 8992 8992 Trail Creek Apts 2019 Proforma, 69525 2022 S11 WH060 C 1 7920 4400 2008 INCOME FOR ONLY 4400SF OF BLDG THE REST OF BLDG IS OCCUPIED BY TENANT, 69527 2022 S11 WH060 A 1 4640 4640 , 69577 2022 G01 WH040 C 3 29050 29050 2018 income. 480 sq ft self storage office & 960 for onsite mgmt apt. Owner Business office 960 sq ft. 20 units CHCA. 12 Covered parkiing. 20 open parking(secondary income), APROX 7500 SQFT OUTSIDE PARKING (22 spots)-RENT $60/MONTH. (2-3/SF) NO EXPENSES. 69745 2022 S11 RE035 B 1 6708 4212 ROANOKE PHARMACY 2019 Income Proforma, 69749 2022 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 2022 S11 RE005 B 1 6900 7200 , 69885 2022 C02 WH060 C 1 7000 7000 , 69904 2022 S11 WH060 A 1 4000 4704 , 70003 2022 S05 MF025 C 5 3196 3200 4-PLEX 2020 PROFORMA IN DIRECT CAP. 70686 2022 G01 MF015 A 3 19962 19962 LEUTY AVENUE APTS NULL 70737 2022 S14 MF002 C 1 19592 19592 JUSTIN PLACE APTS NULL 70801 2022 G01 MF020 C 6 6660 40 COUNTRYSIDE RV RESORT 2022 PROFORMA, PER WEBSITE07/2022: NIGHTLY = $50, WEEKLY = $250, MONTHLY = $650 71376 2022 S11 OF002 B 1 1268 1268 NIEVES 2019 Proforma, 71393 2022 S11 OF002 A 1 1150 1150 HIDDEN DOOR MED SPA 2019 pro, 71439 2022 S11 RE070 A 1 5351 5351 HARD EIGHTS , PER SALE-PATIO AREA INCLUDED 71442 2022 S11 OF002 B 1 2088 1488 VALENTINE PHYSICAL THERAPY 2019 Proforma, 71447 2022 S11 OF002 B 1 995 995 , 71532 2022 S11 OF002 B 1 1632 1344 , 71541 2022 S11 OF002 B 1 688 788 , 71571 2022 S11 OF002 B 1 1120 1120 2019 INCOME, 71754 2022 S11 RE085 C 1 948 851 2014 proforma, 71815 2022 S11 RE070 A 1 4972 4972 BABE'S , 71895 2022 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 2022 S11 OF020 B 1 1024 1024 2013 Proforma, 71918 2022 S11 OF020 B 1 5880 5880 2018 Market Proforma.OWNER OCCUPIED. PRIOR NOTES INDICATE THIS IS OFFICE NOT FLEX, 71949 2022 S11 OF020 B 1 2600 2600 2019 Proforma, 71951 2022 S11 OF020 B 1 2918 2910 2022 Proforma 71960 2022 C02 RE055 C 1 4000 4000 NORTH TEXAS CHARITIES , 71970 2022 C02 AA001 A 1 4645 4645 Cajin Jacks 2019 income, 71983 2022 S11 OF020 C 1 4680 4110 2017, 72272 2022 S11 OF002 B 1 1403 1403 Value in Land, FOR SALE 3/16 $549,000 72286 2022 S11 OF002 B 1 1900 1900 , 72302 2022 S11 OF002 B 1 3389 2589 , 72310 2022 G01 SC045 C 1 8538 8400 STRIP CENTER NULL 72382 2022 S11 OF002 B 1 1491 1491 , 72388 2022 S11 OF002 B 1 1400 1500 FOSSIL ROCK SUITES 2019 income, 2020 NEED RENT ROLL TO SHOW ALL SQUARE FOOTAGE-2019 ONLY SHOWED 784FT. 72492 2022 S11 OF002 B 1 1320 1320 , 72502 2022 S11 OF002 B 1 956 956 NY LIFE SECURITIES , 72516 2022 S11 OF002 B 1 1100 1800 2015 Proforma, 72597 2022 S11 OF002 B 1 828 828 DFW Legacy Real Estate , 72618 2022 S11 OF020 B 1 1500 1500 WADE TRIM 2021 PROFORMA. CO-STAR MAY 2020 ASKING $19.92 NNN 72622 2022 G01 SC045 C 1 18712 18690 STRIP CENTER NULL 72626 2022 S11 OF020 B 1 5592 5092 2022 PROFORMA 72628 2022 S11 OF002 B 1 744 744 , 72656 2022 S05 RE025 A 1 4100 4100 DENTON APPLIANCE 2017 INCOME PROFORMA, 72842 2022 G01 MF020 B 2 1512 73 GREENHILL ESTATES MHP NULL 73130 2022 G01 WH015 B 2 294078 295548 TRINITY MILLS DIST CENTER #7 NULL 73132 2022 G01 FL020 C 1 24429 23925 FRANKFORD TRADE CENTER 2018 Market Profrma61% Office, 2018- Avg asking rent $7 MG 73133 2022 C02 WH060 B 1 18750 18750 PITMAN PLUMBING 2022 income proforma., Tax statement 73210 2022 S09 WH060 B 1 43790 41150 , 73315 2022 S09 RE085 C 1 4160 4000 2012 Income, 73360 2022 S11 AA001 A 1 8422 8422 THE CLASSIC 2018 proforma, 73620 2022 S11 AA002 B 1 3776 3776 , 73944 2022 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 2022 G01 WH015 A 2 205400 115459 LEWISVILLE WAREHOUSE 2020 INCOME/EXP 74022 2022 G01 WH015 A 2 104000 102820 WARHOUSE 2020 INCOME/EXP. 74027 2022 G01 FL020 B 3 256000 256000 NULL 74097 2022 S09 OF002 B 1 2094 2094 , 74292 2022 S09 FL020 C 2 11000 11000 2021 INCOME - 11 UNITS 74305 2022 S09 FL020 C 2 10000 10000 2021 INCOME - 10 UNITS 74315 2022 G01 FL020 C 2 11000 11000 2021 INCOME - 11 UNITS 74411 2022 S09 OF020 B 1 10840 10840 , 74436 2022 G01 FL020 C 1 1600 2400 2018 Market profoma 1/3 WHSE SPACE, 74449 2022 G01 SC045 B 3 10431 10576 LEWISVILLE VALLEY PKWY CENTER 2021 INCOME 74584 2022 G01 SC020 B 2 106303 106538 VALLEY SQUARE SHOPPING CENTER 2020 INCOME/EXP. WORK W/74584,74591,74600,74607, 24-HOUR FITNESS VACATED. HIGH VACANCY. SEE SETTLED TAB. 90198 ND 77113 ARE GROUND LEASES AND NOT INCLUDED. 11/2/18 CS SHOWS 1012 VAC AND 8799 AVAIL IN 30 DAYS RATE WITHHELD-6000 FEET RENEWED IN 2018 2 74597 2022 G01 SC020 B 2 106303 106538 VALLEY SQUARE SHOPPING CENTER 2020 INCOME/EXP. WORK W/74584,74591,74600,74607, 24-HOUR FITNESS VACATED. HIGH VACANCY. SEE SETTLED TAB. 90198 ND 77113 ARE GROUND LEASES AND NOT INCLUDED. 11/2/18 CS SHOWS 1012 VAC AND 8799 AVAIL IN 30 DAYS RATE WITHHELD-6000 FEET RENEWED IN 2018 2 74600 2022 G01 SC020 B 2 106303 106538 VALLEY SQUARE SHOPPING CENTER 2020 INCOME/EXP. WORK W/74584,74591,74600,74607, 24-HOUR FITNESS VACATED. HIGH VACANCY. SEE SETTLED TAB. 90198 ND 77113 ARE GROUND LEASES AND NOT INCLUDED. 11/2/18 CS SHOWS 1012 VAC AND 8799 AVAIL IN 30 DAYS RATE WITHHELD-6000 FEET RENEWED IN 2018 2 74607 2022 G01 SC020 B 2 106303 106538 VALLEY SQUARE SHOPPING CENTER 2020 INCOME/EXP. WORK W/74584,74591,74600,74607, 24-HOUR FITNESS VACATED. HIGH VACANCY. SEE SETTLED TAB. 90198 ND 77113 ARE GROUND LEASES AND NOT INCLUDED. 11/2/18 CS SHOWS 1012 VAC AND 8799 AVAIL IN 30 DAYS RATE WITHHELD-6000 FEET RENEWED IN 2018 2 74612 2022 S09 RE040 A 1 2851 2851 WENDYS AA75 not include in NRA, 74937 2022 S05 SC010 C 1 85816 86396 HOBBY LOBBY 2019 income, 75078 2022 S05 MF006 C 4 9576 10116 FRENCH QUARTER APTS NULL 75207 2022 S05 SE010 B 1 29096 29096 , 75209 2022 S05 WH060 A 1 5600 5600 , 75239 2022 S05 OF020 B 1 3424 3424 2014 proforma, 75246 2022 S05 MF002 B2 5 28736 28620 CRESCENT APTS NULL 75253 2022 G01 SC045 C 1 3000 3000 COYOTES SALON SPA & BOUTIQUE NULL 75256 2022 S14 WH060 B 1 5004 4792 2013 proforma., per rent next door. This is larger facility 75281 2022 S05 OF010 C 1 43836 38499 R43476 & R43524 IS PARKING FOR THIS PROPERTY. OCC. 75% 1/1/18 AND 66% 1/1/19., 75290 2022 G01 MF001 B1 4 557502 484058 The Ladera I and II 2021 INCOME - RENT ROLL ONLY- WORKED W/R75290 75295 2022 G01 MF001 B1 1 287002 287002 Vail Apts 2022 INCOME 75309 2022 S08 WH015 B 1 0 249600 , 75310 2022 G01 FL020 C 3 88518 74000 Off/Whse OWNER OCCUPIED., 2018 SALE IS SALE-LEASEBACK 75320 2022 G01 SC045 B 3 6840 6840 STRIP CENTER 2018 income proforma, 3/17 COSTAR/XCEL SHOW 100% OCC 11/14 CS SHOWS 3600 AVAIL IN 30 DAYS @ $16/FS. 12/6/11 costar shows 3600 available @ $12.00nnn 75323 2022 G01 SC045 C 1 6159 6159 STRIP CENTER 2021 PROFORMA-1 TENANT IS CONV STORE, 4/17/ XCEL SHOW $9.00-$12.50 RENT IN AREA 75324 2022 G01 MF001 B2 2 318901 264824 PARC LAKE APTS 2021 INC/EXP 75347 2022 G01 WH040 C 3 3300 27500 2018 Market Profoma, 75456 2022 G01 FL020 C 1 8352 8352 NULL 75616 2022 S05 AA001 B 1 0 11012 , 75721 2022 S09 HC030 C 1 32197 32197 2014 Proforma, 75789 2022 G01 OF015 B 1 19526 18700 2019 income. Rent roll only, 75909 2022 S14 RE085 C 1 21600 14392 WILFONG OFFICE 2019 INCOME-WORKED WITH R75909 & R58864-HISTORICALLY HIGH VACANCY7 UNITS UNRENTABLE DUE TO DAMAGE, 76159 2022 G01 WH040 C 3 8094 8094 2018 income proforma, 76160 2022 G01 WH040 C 3 8094 8094 2018 income proforma, 76180 2022 S05 MF025 C 2 4560 4560 2019 Income, 76189 2022 S05 OF020 C 1 9920 9760 2017 Proforma. 5,000 owner occupied., 76226 2022 C02 AA001 B 2 45707 45707 2018 proforma, 76227 2022 C02 AA001 B 2 45707 45707 2018 proforma, 76290 2022 S05 RE055 C 1 4464 4464 2019 PROFORMA, 2400 FOR CONV STORE, 700 FOR VACANT SHOP2017 monthly rent totals 3500/month, used proforma work up, 76298 2022 S05 OF020 C 1 1456 1456 , 76299 2022 S05 OF002 C 1 1292 1292 2012 Proforma, 76353 2022 G01 FL020 B 1 33808 31400 FRONTIER/MHMR 2021 Market Proforma, 76388 2022 S05 RE055 C 1 2135 2135 GIGI'S VAPOR & SMOKE SHOP 2010 income, 76395 2022 G01 SC045 A 4 18292 17346 UNIVERSITY PLAZA NULL 76417 2022 S05 RE055 C 1 1750 1750 Property is currently unleased, 76521 2022 G01 MF001 B1 2 323653 305000 PARK AT FLOWER MOUND NULL 76526 2022 G01 MF015 A 5 31849 29000 PILOT POINT APTS 2021 Income. LURA & USDA. 20 1-bed. 20 2-bed, 76532 2022 S05 MF002 C 3 5304 5304 2022 INCOME 76750 2022 G01 WH040 C 3 49656 57595 KRUM SELF STORAGE , 2019 High Repair Expenses. 76785 2022 S05 MF025 B2 5 4650 4650 4-PLEX 2022 Proforma, 76786 2022 S05 MF025 B2 4 3816 3816 , 76787 2022 S05 MF025 B2 4 3816 3816 , 76881 2022 S09 WH060 B 1 42945 42000 2019 inc proforma, 76904 2022 S05 RE006 A 1 5438 4796 Kwik Kar Oil & Lube 2018 proforma, 76909 2022 G01 WH040 C 4 16144 24394 FOR 2019 VALUE POST CERTIFICATION, USED RENT AND I&E, 77542 2022 G01 WH040 C 3 92615 57165 2021 Market Profoma, 77550 2022 G01 SC045 C 3 5609 5440 2021 Income 77583 2022 S14 MF002 B2 5 9444 9444 NULL 77645 2022 S05 OF015 C 1 15841 12204 HICKORY/OAK OFFICE 2019 proforma, 77868 2022 S11 WH001 B 1 6240 6240 2017, 77928 2022 G01 SC045 C 2 5529 5529 COTTON PATCH 2019 INCOME. 77945 2022 S14 RE075 C 1 5671 4823 2011 PROFORMA. 100% VACANT & GAS STATION HAS BEEN VACANT FOR YEARS, 77947 2022 S10 RE025 C 1 3220 3220 2015 Proforma, 78113 2022 G01 FL020 B 1 8480 11092 OFF/WHSE 2018 Market proforma, 78210 2022 G01 SC020 A 3 39474 39520 SHOPS AT LITTLE ELM 2021 - LEASEUP FOR ECONOMIC VACANY/COLLECTION LOSS DUE TO COVID. 78563 2022 S10 WH060 A 1 5924 5924 Harper Row Home , 78604 2022 S14 OF002 C 1 0 1300 , 78634 2022 S14 WH060 B 1 8500 8500 INTEGRITY CAR CARE , 78851 2022 C02 RE040 C 1 2457 2457 JACK IN THE BOX 2017 Proforma, 78858 2022 S09 WH060 C 1 16890 16890 2019 Proforma, 78877 2022 G01 MF015 A 2 140194 140296 PETER COLONY APTS 2015 proforma, 78878 2022 G01 MF001 B2 2 301964 294312 EDENTREE 2021 Income and 2021 Expenses 78879 2022 S09 OF015 C 1 16240 16240 , THIS IS MULTI TENNANT WITH OWNER USING PART- SEE PERSONAL PROPERTY ACCOUNTS 78883 2022 S09 OF015 C 1 12950 13476 OFFICE 2014 income. PROPERTY HAS SEVERE FOUNDATION PROBLEMS, 78884 2022 S09 OF015 C 1 11328 9280 2015 proforma. 2012-tenants paid reimbursments., 4/15- Co* asking $10 NNN. 2020 Rent roll only 78885 2022 S09 RE055 B 1 10800 10800 HALF RETAIL - HALF WHSE SPACE 2013 INCOME, 4/16 CS SHOWS 100% OCC LAST ASKING $8 MG 78887 2022 S09 RE005 A 1 6121 6120 ALL TUNE & LUBE , 2017-asking lease rate at time of sale $5,700 month 79159 2022 G01 WH015 A 2 202730 198919 2022 Income 79167 2022 G01 WH015 B 1 53718 53415 2020 INCOME/EXP 79320 2022 G01 SC001 A 1 153737 188516 TRINITY VALLEY 2020 INCOME/EXP. EXCLUDE WINCO SF. 188,516SF = TOTAL CENTER. BOUNDARY SPLIT - 85% IN DENTON. 15% IN DALLAS. 78852 PAD ONLY DO NOT INCLUDE IN INCOME 79488 2022 S05 WH060 B 1 36144 36144 2019 proforma, 79810 2022 S09 OF015 C 1 28792 21643 Edmonds Square 2015 PROFORMA-, DOES NOT INCLUDE 17623 79862 2022 C02 RE010 B 1 10156 10156 COMPASS BANK 2010 INCOME W/R122906, 80144 2022 S09 WH060 B 1 10775 10775 Blue Bell OWNER OCCUPIED, Mostly freezer not typical warehouse. 80150 2022 C02 RE025 A 1 1767 967 , 80152 2022 G01 MF001 B2 3 225495 212272 WINDSOR COURT NULL 80154 2022 G01 MF001 B2 2 210702 189872 THE GLEN 2022 INCOME/EXP 80155 2022 G01 MF015 A 2 140698 140698 Stone Creek Apts , 80160 2022 G01 SC045 C 1 15675 16290 INTER CORPORATE PLAZA 2019 INCOME, 2016 NEED CURRENT RENT ROLL. 2014 LISTED FOR $2,300,000 WITH NOI @ $161.230 80381 2022 S09 RE040 A 1 0 3598 TACO BUENO Remodeled 1999, 80382 2022 S09 RE070 A 1 4995 4995 IHOP , 80525 2022 C02 AA001 B 1 1193 1193 , 80545 2022 S05 MF025 C 1 1193 1193 , 80557 2022 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80558 2022 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80559 2022 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80560 2022 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80561 2022 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80562 2022 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80563 2022 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80564 2022 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80565 2022 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 80566 2022 S05 MF002 C 5 8222 8220 woodbridge condos 2019 INCOME-CONDO'S- 10 UNITS, ADD LAND FROM COMMON AREAS 80557, 80558 AND 80566 81590 2022 G01 SC055 B 1 79641 77441 DENTON TOWN CENTER 2022 INC & EXP 81670 2022 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 2022 S05 SC010 B 1 34459 34459 BIG LOTS/RETAIL STRIP BIG LOTS AND RETAIL STRIP, NEED ACTUAL INCOME. - NOT COMP TO 81670 81679 2022 S05 RE005 A 1 9120 8500 MIDAS 2019 INCOME, 81681 2022 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 2022 S05 RE040 A 1 3912 3912 BURGER KING , 81693 2022 S05 RE005 B 1 4242 4242 DISCOUNT TIRE , 81699 2022 G01 SC055 B 1 79641 77441 DENTON TOWN CENTER 2022 INC & EXP 81844 2022 S05 MF002 B2 5 7980 7800 GIBSON-MOORE APTS OWNER PAYS WATER , TRASH& GAS 2009 INC proforma, 81865 2022 S05 MF002 B2 3 19776 19776 GREEN HILL GARDEN NULL 81917 2022 S05 RE005 A 1 19320 19200 2013 proforma, 81926 2022 S05 OF020 C 1 2467 2467 2016 proforma, 82009 2022 S05 MF002 B2 4 15975 15975 Springhill Apts 2019 Income. Owner pays gas & electric, 82020 2022 S09 OF001 C 1 924 924 2015 pro, 82022 2022 S09 OF001 C 1 918 918 2015 pro, 82024 2022 S09 OF001 C 1 1032 1032 2015 pro, 82025 2022 S09 OF001 C 1 1032 1032 C*, 82026 2022 S09 OF001 C 1 918 918 , owner occuppies but leases therapy rooms to 2 others 82028 2022 S09 OF001 C 1 924 924 2015 pro, 82158 2022 S05 OF020 B 1 28322 28314 2017 INC PROFORMA. OWNER OCCUPIED, 82161 2022 S05 FL001 B 2 114062 114062 Apprrox 50% office. OWNER OCCUPIED., 82575 2022 S05 OF020 C 1 5731 5464 BELL OFFICE PARK 2018 INC., 82749 2022 S05 WH040 B 1 41397 41397 , 82781 2022 G01 MF016 B1 2 277210 76865 VICTORIA VILLAGE 2021 PURCH PRICE 82811 2022 G01 SC045 C 2 11364 11504 STRIP CENTER NULL 82814 2022 S05 OF020 C 1 7995 8000 2022 RR ONLY- 2,100 sq ft owner occupied, 82818 2022 S10 WH060 B 1 6000 6000 , 82823 2022 S11 RE010 B 1 8424 8424 PROSPERITY BANK 2012 proforma-, 82998 2022 S14 OF002 B 1 1536 1536 , 83197 2022 G01 MF001 B2 3 154788 142400 KINGWOOD I APTS 2021 INCOME 83210 2022 S05 MF002 B2 3 47313 45504 EMERALD LANE 2021 PARTIAL YEAR INCOME / EXPENSES 84242 2022 G01 FL020 B 1 13068 12900 FLEX 2018 Market Proforma. OWNER OCCUPIED. 35% office, 84521 2022 S10 RE070 B 1 7538 7538 2020 Owner / Agent Data 84541 2022 S14 AA001 A 1 66 66 MARIAMS FAMILY MHP , 84555 2022 S14 OF020 B 1 4418 4418 FARMERS INSURANCE 2017 proforma, 84769 2022 G01 SC045 B 2 5429 5429 FRANKFORD PLACE 2021 PRO FORMA 84786 2022 S09 RE025 B 1 2604 2604 2017 proforma, 84813 2022 S09 RE050 A 1 5606 4226 , 84826 2022 S05 WH025 B 1 328771 322329 OWNER OCCUPIED, 86118 2022 G01 MF001 B2 2 990454 906842 Triden Village Apts 2020 RENT ROLL ONLY, PART OF A PORTFOLIO SALE. 86121 2022 G01 MF001 B2 2 251309 233900 MARSH CREEK APTS 2021 PARTIAL YEAR INCOME 86122 2022 G01 MF001 B2 2 990454 906842 Triden Village Apts 2020 RENT ROLL ONLY, PART OF A PORTFOLIO SALE. 86125 2022 G01 MF001 B2 1 147898 116273 TIDES ON ROSEMEADE WEST 2021 PROFORMA - 200 UNITS 86128 2022 G01 MF001 B2 3 266296 237944 THE GEORGIAN APTS 2019 income, 86129 2022 G01 MF001 B2 3 276018 258128 CROSSINGS @ MARSH 2019 RENT ROLL ONLY, 2019 RENT ROLL ONLY (EXPENSES ARE INFLATED) 86131 2022 G01 MF001 B2 2 269322 243908 CITY LIMITS APARTMENTS NULL 86132 2022 G01 MF001 B2 2 228395 221376 TIMBERGLEN APTS NULL 86134 2022 G01 MF001 B2 2 239516 226304 ROSEMONT TIMBERGLEN SOLD 2/2022 86136 2022 G01 MF001 B2 2 222975 220248 FRANKFORD PLACE 9/2021 SALE. 2021 PARTIAL INCOME 86155 2022 G01 SC045 B 1 2560 2560 STRIP CENTER 2019 proforma per market rents, 86157 2022 C02 RE055 B 1 3256 3256 2019 Proforma, 86210 2022 G01 FL020 C 1 5350 5200 NULL 86211 2022 G01 FL020 C 3 11000 11000 , 86212 2022 G01 FL020 C 3 10542 9742 2022 pro forma, 86213 2022 G01 FL020 C 1 5500 5500 2012 INC, 86214 2022 G01 FL020 C 1 6250 6250 , 86216 2022 G01 WH040 C 3 92615 57165 2021 Market Profoma, 86217 2022 G01 FL020 C 1 6000 6000 , 86218 2022 G01 FL020 C 1 3540 3540 NEED INCOME AND SALE INFORMATION, DOT FOR $130,000 11/2011 86219 2022 G01 FL020 C 1 6400 6500 WORKED ON INCOME 2011 W/R86220, 86220 2022 G01 FL020 C 1 6400 6500 WORKED ON INCOME 2011 W/R86220, 86230 2022 G01 SC020 B 1 55529 54350 COLONY PARK 2021 Income 86231 2022 C03 SC010 B 1 30000 30000 THRIFT GIANT NULL 86232 2022 G01 SC020 B 1 55529 54350 COLONY PARK 2021 Income 86233 2022 G01 SC045 B 4 34498 34469 407 MCGEE VILLAGE 2022 INCOME-WORKED W/86233,168199,162960, 86243 2022 G01 SC020 B 2 36707 36270 LAKERIDGE SHOPPING CENTER 2022 INCOME. 2 accts, 86354 2022 G01 MF001 B2 2 195121 194304 RIDGECREST 2 NULL 86357 2022 G01 MF001 B2 3 139672 143520 BRIGHTON PLACE APTS NULL 86359 2022 G01 MF001 B2 3 229450 204819 WATERS EDGE APTS 2021 INCOME 86361 2022 G01 MF001 B2 3 184114 179594 Westwind Apts 2021 INCOME - ONLY PARTIAL YEAR PROVIDED 86364 2022 G01 MF001 B2 2 176543 164064 CATALINA NULL 86498 2022 S09 RE040 B 1 5280 3218 MCDONALDS 2017 Proforma, 86499 2022 G01 SC045 B 3 44552 44552 TIMBER VALLEY 2022 GROSS INCOME 86500 2022 G01 MF001 B2 3 130600 119966 PINNACLE 2021 Income 86563 2022 G01 MF015 A 3 258852 245976 OAK TREE APTS NULL 86636 2022 G01 SC020 B 2 94559 86673 ORCHARD VILLAGE 2020 INCOME/EXP. Winco worked by other agent, on 579937 86637 2022 G01 SC020 B 2 94559 86673 ORCHARD VILLAGE 2020 INCOME/EXP. Winco worked by other agent, on 579937 86640 2022 S05 MF025 B2 1 8085 8085 , 86641 2022 S05 MF025 B2 1 8085 8085 , 86643 2022 S05 MF025 B2 1 8085 8085 , 86645 2022 S05 MF025 B2 1 8085 8085 , 86647 2022 S05 MF025 B2 1 8085 8085 , 86649 2022 S05 MF025 B2 1 8085 8085 , 86650 2022 S05 MF025 B2 1 8085 8085 , 86708 2022 S05 MF025 B2 2 6453 6453 4-PLEX 2019 PROFORMA, 86711 2022 S05 MF025 B2 2 6453 6453 4-PLEX 2019 PROFORMA, 86720 2022 G01 MF001 B2 3 127846 121518 HUNTINGTON CIRCLE APT 2021 Income 86788 2022 G01 MF001 B2 2 300960 266210 KELLY CROSSING APTS 2021 INCOME 86789 2022 G01 WH040 B 2 51600 48246 2021 INCOME, 86791 2022 G01 MF020 A 4 42580 405 Lakewood Estates MHP 405 SPACES, 2017 estimated $500 per space rental 86847 2022 S05 MF002 B2 5 10742 10742 2021 INCOME, 86850 2022 S05 MF002 B2 4 48366 44645 CRYSTALWOOD PH IV APTS 2021 INCOME 86852 2022 S05 MF002 B2 4 48366 44645 CRYSTALWOOD PH IV APTS 2021 INCOME 86855 2022 S05 MF002 B2 4 48366 44645 CRYSTALWOOD PH IV APTS 2021 INCOME 86856 2022 S05 MF002 B2 4 48366 44645 CRYSTALWOOD PH IV APTS 2021 INCOME 86866 2022 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 2022 S05 RE005 B 1 20374 20374 PEP BOYS AUTOMOTIVE 2017 income, 86874 2022 S05 AA001 B 1 3360 3360 PROFORMA, 87065 2022 G01 MF001 B2 1 214846 207596 OAKS OF DENTON 2018 INCOME W/ 87066, 87065, 25679, 87537 2022 G01 SC045 B 3 28398 33335 ROSEMEADE SHOPPING VILLAGE 2022 income 87538 2022 C02 RE005 B 1 7072 7072 FIRESTONE Proforma, 87540 2022 C02 RE025 B 1 2585 2585 7 Eleven 2017 PROFORMA, 87541 2022 C02 RE040 A 1 2573 2573 BURGER KING Remodeled 2013, 87543 2022 C02 WH060 C 1 9400 9400 , 87544 2022 G01 SC045 B 2 27563 2027 TRINITY OAKS 2021 INCOME. 88.2% COLLIN COUNTRY, 7.2% DENTON COUNTY, 4.6% DALLAS COUNTY. 87545 2022 G01 MF001 B2 1 149818 150318 AZURE URBAN LIVING 2021 ONLY 17.5% OF COMPLEX IS IN DENTON CO 87547 2022 G01 MF001 B2 1 208540 206716 DEER RUN APTS 2020 INC & EXP - 87% in Denton County & 13% in Dallas County, 87554 2022 S05 OF020 C 1 0 1200 , 87583 2022 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 2022 C03 RE100 B 1 2217 2217 , 87589 2022 G01 SC045 B 3 32492 32177 CORPORATE VILLAGE PROPERTY IS 48% VACANT 2022 87590 2022 G01 SC045 B 3 28923 28950 CORPORATE PARK NULL 87594 2022 G01 SC045 C 1 20623 20500 COLONY POINT 2022 - HIGH VACANCY. NO I/E DETAIL. 87597 2022 G01 MF001 B2 2 990454 906842 Triden Village Apts 2020 RENT ROLL ONLY, PART OF A PORTFOLIO SALE. 87604 2022 C02 WH060 B 1 3000 3000 NULL 87627 2022 G01 FL020 B 1 24826 24300 2021 INCOME 87628 2022 G01 FL020 B 3 33275 33724 JUST WEST OF THE SPEEDWAY BUSINESS PARK NULL 87650 2022 C02 WH060 A 1 7842 7842 2018 PROFORMA OWNER OCCUPIED, 87676 2022 G01 WH040 B 3 57483 57483 OPEN PARKING $45/SPACE X 50 SPACES @ 90% IN SECONDARY INCOME. 87677 2022 G01 WH040 B 3 57483 57483 OPEN PARKING $45/SPACE X 50 SPACES @ 90% IN SECONDARY INCOME. 88225 2022 0 20500 14000 , 88348 2022 0 0 464282 , 90063 2022 S09 MF002 C 2 17664 5888 RURNELL RD APTS (8 UNIT APT) 2021 rent only. 4-1 BED AND 4-2 BED 4 @ $600/ UNIT 4 @ $700/UNIT, NO ONSITE LAUNDRY, INTERNET, OR CABLE-NO UPDATES TO THE COND-STILL PANELING IN MOST OF UNIT. 2017 transaction internal. 2016 RENTS 4 @ $450 AND 4 @ $375. 90076 2022 S09 OF002 B 1 1179 1179 , 90094 2022 S09 RE040 B 1 4246 3372 TACO CABANA 2016 Proforma, 90101 2022 S09 RE040 B 1 4246 3372 TACO CABANA 2016 Proforma, 90107 2022 S09 RE040 B 1 4246 3372 TACO CABANA 2016 Proforma, 90119 2022 S09 OF002 B 1 1880 1880 , 90171 2022 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 2022 S09 RE055 C 1 2584 2584 2016proforma, 90535 2022 S09 OF002 B 1 2518 2518 , 91330 2022 S09 OF002 C 1 0 600 2015 Proforma, 91462 2022 S09 WH060 C 1 20000 20000 2019 proforma, 91471 2022 G01 MF001 B2 2 228940 208928 VILLAS AT WATERCHASE APTS NULL 91472 2022 S09 AA002 C 1 3648 3648 DENTAL CLINIC 2011 income proforma - Parrtially owner occupied- tenant pays $13.00/ft, 91497 2022 S09 MF002 C 1 12866 12975 Rose Ridge Apts 2018 Proforma ALL BILLS PAID 21 units, 2017-No income provided 91772 2022 S09 OF010 B 1 2380 2380 2014 Proforma, Owner lease to son for dental practice 91779 2022 S09 OF002 B 1 1222 1222 , 91812 2022 S09 HC005 A 1 7340 7340 CLINIC 2019 INCOME PROFORMA-ONLY 2320 FT LEASED-REST IS OWNER OCCUPIED, 91825 2022 S09 HC005 A 1 7340 7340 CLINIC 2019 INCOME PROFORMA-ONLY 2320 FT LEASED-REST IS OWNER OCCUPIED, 91838 2022 S09 OF002 B 1 1718 1718 2018 proforma, 91842 2022 S09 OF002 B 1 2065 2065 2019 pro, 91846 2022 S09 OF010 C 1 3095 3095 2019 Profroma, 92023 2022 S09 OF020 B 1 1560 1560 2018 proforma, 92035 2022 S09 WH060 C 1 11832 11832 100% LEASED PER COSTAR. INC LAND ACCT 92039., MULTI TENANT NEED RENT ROLL 92089 2022 S09 OF020 B 1 3822 3822 2019 income PROFORMA, 92099 2022 S09 OF020 B 1 1989 1989 2019 Income Proforma, 92364 2022 G01 FL020 C 2 8736 8268 NULL 92365 2022 S09 WH060 B 1 9048 9000 , 94003 2022 S09 OF015 B 1 22051 20749 CENTERPLACE 2014 INC & EXP ONLY PARTIAL ELECT. REIMBURSEMENT. SOME INDIV METERED LARGE COMMON AREA 1STFL AND 2ND FL TTL COMMON ARE SF IS 4,000., 94005 2022 S09 OF020 B 1 17314 17538 medical office 2018 income proforma. Owner Occupied 2,500 sq ft, 94109 2022 S11 MF001 C 1 36814 19920 HILLTOP 2007 INCOME, 94191 2022 S05 OF020 C 1 17200 17200 2013 proforma, HOSPITAL USES FOR TRAINING, ETC. 94195 2022 S05 MF002 B2 3 16141 14272 PRAIRIE OAKS I & II APTS 2021 INCOME, 94196 2022 S05 MF002 B2 3 16141 14272 PRAIRIE OAKS I & II APTS 2021 INCOME, 94218 2022 S05 MF025 B2 4 14028 14028 2016 PROFORMA, 3 4-PLEXES, 12 TOTAL UNITS, 94219 2022 S05 MF025 B2 4 14028 14028 2016 PROFORMA, 3 4-PLEXES, 12 TOTAL UNITS, 94220 2022 S05 MF025 B2 4 14028 14028 2016 PROFORMA, 3 4-PLEXES, 12 TOTAL UNITS, 94222 2022 S05 MF025 B2 4 4676 4676 4-PLEX NULL 94227 2022 S05 MF025 A 1 7336 7336 , 94228 2022 S05 MF025 B2 4 7336 7336 DAVIS HOUSE , 94367 2022 S05 MF002 C 3 30365 33650 Teasley Apts 2021 INCOME 94372 2022 G01 MF001 B2 3 341232 294728 WOODHILL 2021 Income, 94383 2022 S09 MF002 B1 4 51801 49045 LAKELAND APTS 2020 INCOME/EXP. HIGH EXPENSES. 94385 2022 G01 FL020 B 3 9541 8000 VALUED WITH R94384, INCOME INFOR FROM COSTAR SHOWS 1295 SF AVIL 1/12 AT $13.50/SF 94400 2022 G01 MF015 A 2 163534 168862 TIVOLI TOWN HOMES - 190 UNITS 2019 INCCHODO. 2018 income. Original building built in 1984, but 80% of property built in 2003, 2018 Rent Roll only. 94402 2022 G01 SC045 B 2 14420 14485 JOSEY ROSEMEADE SHOPPING CENTER 2021 INC/EXP. 94403 2022 G01 MF001 B2 2 219057 218379 THE TALLOWS APTS NULL 94404 2022 G01 SC045 B 2 26460 26315 FRANKFORD PLAZA 2022 INCOME 94405 2022 C02 OF010 A 1 3318 3318 2015 Proforma, 94406 2022 C02 RE025 A 1 2087 864 Chevron , 94407 2022 C02 RE040 A 1 5153 3773 MCDONALDS Remodel 2014. AA75 not included in NRA, 94720 2022 S05 RE025 B 1 2301 1725 , 95148 2022 S11 MF001 C 1 22446 22346 NEWRK APTS 2002 INCOME, 95928 2022 G01 MF001 B2 3 175004 175004 WATERFORD AT THE PARK APTS 2021 INCOME 96606 2022 C03 OF020 B 1 5958 5100 2016 Proforma, 96607 2022 G01 MF001 B2 3 420251 385854 POST OAK RIDGE NULL 96608 2022 G01 MF001 B2 3 237586 217707 ARBOR CREEK 2021 Income, , 2020 - FIRE LOSS INCLUDED BELOW THE LINE. 96609 2022 G01 MF001 B2 3 237586 217707 ARBOR CREEK 2021 Income, , 2020 - FIRE LOSS INCLUDED BELOW THE LINE. 96737 2022 G01 FL020 C 1 9000 9000 OFF/WHSE 2019 owner pays water and tenant pays the other expenses, 96854 2022 S05 MF025 B2 3 8190 4400 2019 PROFORMA - RUN WITH #96855, 96855 2022 S05 MF025 B2 3 8190 4400 2019 PROFORMA - RUN WITH #96855, 96856 2022 S05 MF025 B2 5 4095 4095 4-PLEX NULL 96857 2022 S05 MF025 B2 4 4095 4095 4-PLEX 2019 Income proforma, 96858 2022 S05 MF025 B2 4 4095 4095 4-PLEX 2022 income, 96859 2022 S05 MF025 B2 4 4095 4095 4-PLEX NULL 96861 2022 S05 MF025 B2 5 16380 16380 4-PLEX 2022 Income 96862 2022 S05 MF025 B2 5 16380 16380 4-PLEX 2022 Income 96864 2022 S05 MF025 B2 5 16380 16380 4-PLEX 2022 Income 96865 2022 S05 MF025 B2 5 16380 16380 4-PLEX 2022 Income 96866 2022 S05 MF025 B2 5 12285 12276 4-PLEX 2017 PROFORMA INCOME, 96867 2022 S05 MF025 B2 5 12285 12276 4-PLEX 2017 PROFORMA INCOME, 96868 2022 S05 MF025 B2 5 12285 12276 4-PLEX 2017 PROFORMA INCOME, 96869 2022 S05 MF025 B2 4 8190 8190 4-PLEX 4-plex, 96870 2022 S05 MF025 B2 4 8190 8190 4-PLEX 4-plex, 97019 2022 G01 MF001 B2 3 141012 125712 RIDGECREST APTS NULL 97020 2022 G01 MF001 B2 3 208319 198864 OAK MEADOWS 2022 INCOME WORKED W/R97020,R97021, 2019 INCOME WORKED W/R97020,R97021. BUILT FROM 1979-1983 97021 2022 G01 MF001 B2 3 208319 198864 OAK MEADOWS 2022 INCOME WORKED W/R97020,R97021, 2019 INCOME WORKED W/R97020,R97021. BUILT FROM 1979-1983 97628 2022 S09 OF020 B 1 17314 17538 medical office 2018 income proforma. Owner Occupied 2,500 sq ft, 97841 2022 G01 WH015 A 1 92558 92520 FRANKFORD TRADE CENTER - 1A 2019 INCOME, 98052 2022 S14 WH060 C 1 10046 10200 2015 pro, 98073 2022 S14 WH060 B 1 31900 31900 2015 Proforma, 98096 2022 S14 AA001 C 1 11870 10286 2018 INCOME. OFFICE VACANT, TWO STORY IS RENTED TO A GYM AT $350/MO AND BACK OF PROPERTY IS LEASED TO TX JOHNS FOR $2,750/MO, 98118 2022 S14 WH060 B 1 5600 5600 2019 Proforma, 98155 2022 G01 WH040 C 3 7638 7638 2018 Market Profomra, 98192 2022 G01 MF020 A 3 1672 197 2019 INCOME, 98233 2022 S09 OF002 B 1 1744 1744 2010 INCOME PROFPRMA, 98650 2022 G01 WH040 B 4 22450 22450 FALCON STORAGE 2018 Market proforma, 98726 2022 G01 FL020 B 1 12225 12525 NULL 98734 2022 G01 FL020 C 1 61875 61875 2018 Market Proforma, 99043 2022 G01 SC045 B 2 19060 19467 FLOWER MOUND SQUARE 2021 INCOME W/ 99043 100289 2022 G01 SC045 B 1 9828 9563 HEBRON TOWN CENTER 2016 income, 2017 INCOME please see Karen 100290 2022 C02 OF010 B 1 16752 15631 Medical Office 2017 proforma. 1st floor owner occupied. 2nd floor Leased. Water & Sewer paid by owner. Electric is individually metered, 4/2015- asking $16.50 NNN for Rear 2nd floor space 100293 2022 G01 MF001 B1 2 632653 598128 AUTUMN CHASE APTS PH I,II, & III 2022. RR ONLY INCOME---WORKED W/R180168,R156085, 2019 INCOME---WORKED W/R180168,R156085 100329 2022 C02 WH060 A 1 5019 6000 , 100492 2022 G01 FL020 A 1 13970 13970 off/whse OWNER OCCUPIED Proforma, 100548 2022 G01 FL020 B 1 12064 12064 2019 Market Proforma with Deffered Maintance for fondation damage, 100552 2022 G01 SC045 B 2 2866 2866 2019 proforma per market rents, 100878 2022 G01 FL020 B 1 32437 32664 LEMAY BUSINESS PARK 2020 PROFORMA. DIRECT CAP/ 101962 2022 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101968 2022 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101973 2022 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101978 2022 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101981 2022 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101984 2022 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101987 2022 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101988 2022 S05 MF002 B2 1 10336 10336 COUNTRY CLUB ROAD CONDOS 2018 PROFORMA, 101989 2022 S05 MF025 B2 3 6464 6464 2021 Income 101990 2022 S05 MF025 B2 3 6464 6464 2021 Income 101991 2022 S05 MF025 B2 3 6464 6464 2021 Income 101992 2022 S05 MF025 B2 3 6464 6464 2021 Income 101993 2022 S05 MF025 B2 3 6464 6464 2021 Income 101994 2022 S05 MF025 B2 3 6464 6464 2021 Income 101995 2022 S05 MF025 B2 3 6464 6464 2021 Income 101996 2022 S05 MF025 B2 3 6464 6464 2021 Income 101997 2022 S05 MF025 B2 3 6464 6464 2021 Income 101998 2022 S05 MF025 B2 3 6464 6464 2021 Income 102216 2022 S05 MF025 B2 3 3432 3432 4-PLEX NULL 102786 2022 S09 RE025 C 1 900 900 2012 Proforma, 102789 2022 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 2022 S05 OF020 B 1 4948 4540 2015 Proforma, 103410 2022 S05 OF020 B 1 4948 4540 2022 INCOME 104731 2022 S05 MF002 B1 3 32288 28525 CORNER STONE APTS PH I & II 2021 INCOME & EXPENSES 106187 2022 G01 WH040 B 3 60843 63460 2022 INCOME 106188 2022 S05 MF006 B2 3 5196 4800 SYCAMORE FALLS 2022 INCOME/EXP 106191 2022 G01 WH040 B 3 67420 67420 2021 INCOME 495 UNITS 106193 2022 G01 SC045 C 1 11600 11600 OFFICE / RETAIL 2021 INCOME, 106195 2022 G01 SC020 C 1 117597 133825 DENTON SQUARE 2020 INCOME. SIGNIF VACANCY. USE DIRECT CAP. NOT FOR ACTUALS. OTHER INCOME = APPLEBEES GROUND LEASE. ASKING RENT = $9-$15 + NNN 106196 2022 S05 RE055 B 1 13328 13328 THE DESIGN HOUSE 2019 profoma.per owner leased, 106202 2022 G01 MF001 B2 2 219059 208016 THE VIBE DENTON 2021 INCOME 106203 2022 S05 WH060 B 1 6800 5360 2018 proforma, 106207 2022 S05 MF006 B2 4 11776 10640 EAGLE APTS NULL 106211 2022 S05 MF002 B2 4 26252 26280 DOMINION APTS 2022 INC., 106213 2022 S05 OF015 C 1 6000 6000 2021 INCOME, 107201 2022 G01 SC020 B 2 42622 41615 HIGHLAND PLAZA 2022 INCOME, 107202 2022 G01 SC020 C 1 61895 57306 HIGHLAND POINT VILLAGE 2019 INC & EXP- OTHER INCOME VENDING, 107315 2022 S05 MF006 B2 4 5280 5280 909 N ELM ST APTS (12 UNIT APTS) 2022 RR / P&L 107316 2022 G01 SC045 C 1 4368 6573 STRIP W/CSTORE NULL 107318 2022 G01 SC045 C 1 12560 12200 MACK CENTER 2021 INCOME 107319 2022 S05 RE055 B 1 10458 10458 DOLLAR GENERAL STORE #7050 2017 PROFORMA, 107324 2022 S05 RE005 B 1 5680 5680 , 107327 2022 S05 MF002 B2 3 25832 25694 PARK PLACE 2019 income, 107330 2022 G01 SC045 C 1 31200 31520 EAST MCKINNEY BUSINESS PARK 2019 INCOME, 3/19 CS SHOWS 3875 VAC @ $16.36-$17.10MG 2018 EXECUTIVE OFFICES ARE LEASED FROM OWNER FOR $1,200/MO AND ARE BEING SUB-LEASED BY ANOTHER PARTY (K COMBATIVES). HIGHEST RENTAL RATE CURRENTLY AT $6.50. 11/17 XCEL SHOWS 713 VAC @ $40 FSG @ $3.70 107333 2022 S05 MF002 C 3 8397 8397 , Complete Renovation 2014 107996 2022 G01 MF001 B2 3 99144 99400 PRAIRIE HOLLOW LTD APTS 2022 Income 108000 2022 G01 MF001 B2 3 99144 99400 PRAIRIE HOLLOW LTD APTS 2022 Income 108002 2022 S05 OF010 B 1 3733 3572 2019 proforma income-owner occ, 10/16- No New Co*. 4/2015- CO* asking $22 NNN 2013 1,976 sq ft for lease. asking $19 NNN 108006 2022 S05 RE090 B 1 31404 31404 CLEANERS 2019 Proforma, 108007 2022 S05 MF006 B2 2 13920 13500 HAMPSHIRE APTS. 2021 INC. Owner pays Water & Trash, 108620 2022 S05 MF002 B2 1 16192 15909 LA MAURETA APTS NULL 108623 2022 S05 MF002 B2 4 17600 18064 SLEEPY HOLLOW APTS. 2021 INCOME 108958 2022 S05 MF002 B2 3 7416 7416 THE SYCAMORE III 2022 income 109008 2022 S11 MF001 A 1 2268 120666 APARTMENTS , 109443 2022 S05 MF025 B2 5 5794 5500 5-PLEX 2016 INCOME NO RENT ROLL, 109519 2022 G01 SC045 C 1 5984 5984 STRIP CENTER 2019 INCOME, 2019 PROPERTY HAS HISTORICAL VACANCY ISSUES DUE TO CLINIC AS TENANT. 109521 2022 S05 RE055 B 1 2812 2812 , WASHATERIA 109532 2022 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 2022 S05 WH040 C 1 73156 71438 2018 INCOME.513 UNITS(57,611 sq ft). 18 Office Suites(9,054 sq ft). 24 Parking spaces., 109574 2022 S05 MF002 B2 3 6848 6848 8 UNIT APTS Proforma 2015, 109604 2022 S05 WH060 C 1 12072 12000 WHSE 2019 income Proforma, 109909 2022 G01 MF001 B2 3 250334 237468 VINES 2021 INCOME. HIGH EXPENSES. STABILIZED AT 52%. EXCLUDED CABLE FROM OTHER INCOME AND EXPENSE 110764 2022 G01 MF001 B2 1 275641 232980 WESTVIEW 2022 INCOME 110802 2022 S09 RE055 B 1 12726 12726 2019 INCOME PROFORMA, 110804 2022 G01 SC045 B 3 13090 11925 STRIP CENTER NULL 110834 2022 S09 RE070 B 1 3394 3428 HOT SHOTS BAR & GRILL , 110836 2022 G01 SC045 B 1 10395 10300 HWY 121RETAIL S/C 2021 RENT ROLL & EXPENSE 110839 2022 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 2022 C03 AA002 B 1 24329 20129 PAIGE PLAZA/CLINIC , 110868 2022 G01 SC045 C 1 19528 18875 EDMONDS CENTER S/C 2022 INCOME 110872 2022 S09 RE005 C 1 6150 6150 , 110874 2022 G01 SC045 C 1 19528 18875 EDMONDS CENTER S/C 2022 INCOME 110893 2022 G01 MF001 B2 3 295734 291240 INDIAN CREEK APTS 2021 INCOME/EXP 110901 2022 S09 WH025 B 1 100198 100198 2020 PROFORMA. OWNER OCCUPIED 110922 2022 S09 WH060 B 1 29030 29030 11,030SF IS METAL EXTERIOR. OWNER OCCUPIED PER CO-STAR 1/12., SOLD IN 2015 111003 2022 S05 MF002 B2 4 35966 35886 HEBRON OAKS APTS 2021 INCOME 111004 2022 G01 MF001 B2 3 420251 385854 POST OAK RIDGE NULL 111005 2022 G01 SC020 C 1 32125 33521 PARK LANE VILLAGE 2019 income, 111008 2022 S05 RE006 B 1 2912 2912 , 111123 2022 G01 SC045 B 2 23994 24086 MARKET SQUARE 2021 income, 111125 2022 G01 MF001 B2 2 380304 330642 HUNTERS HILL APTS 2021 INCOME/EXP 111126 2022 C02 OF015 C 1 23241 22864 Rosemeade Center 2022 income, 111127 2022 G01 MF001 B2 3 535162 504732 OVERLOOK RANCH - PHASE I and II 2021 INCOME/EXP. PROPERTY SOLD 04/2022 111128 2022 G01 MF001 B2 3 535162 504732 OVERLOOK RANCH - PHASE I and II 2021 INCOME/EXP. PROPERTY SOLD 04/2022 111129 2022 G01 MF001 B2 1 217075 217275 3939 ROSEMEADE 2022 Income. ALL ONE BDRM UNITS. Avg Unit Size 557 sqft, 111130 2022 C02 RE025 A 1 2498 3981 Stop N Go , 111131 2022 G01 SC045 C 1 15245 16343 MIDWAY VILLAGE S/C 2019 INCOME., 11/17 XCEL SHOWS 100% OCC XCEL/COSTAR 100% OCC 3/17 111133 2022 G01 SC045 C 1 27426 26113 PARKSIDE VILLAGE NULL 111134 2022 G01 MF001 B2 1 213962 207264 STANFORD COURT APTS 2022 Income 111195 2022 S14 RE030 C 1 3060 3060 , 111213 2022 S05 OF002 B 1 2164 2164 , 111214 2022 G01 MF001 B1 2 203238 202276 Cooper Glen Apts 2021 Income 111232 2022 C02 RE040 A 1 2085 2085 TACO BUENO , 111717 2022 S14 RE040 C 1 2660 2660 DAIRY QUEEN , 111767 2022 S08 FL005 B 1 34858 33752 2015 proforma OWNER OCCUP, 111775 2022 S14 AA001 A 1 11900 11900 Conv Store & Off/Whse in back, 111782 2022 S14 AA001 B 1 800 800 2015 proforma. Excess land. L:B 37.5, 2014 Income did not include excess land 111783 2022 S14 WH060 B 1 13200 6400 2007 INC, 111789 2022 S14 MF002 B2 5 16760 16760 TAPESTRY APTS 2018 income . New Building for 2019, 111792 2022 S14 MF002 C 1 5820 5820 4 HORSEMAN 2018 proforma. With 111795, 111813 2022 S14 WH060 B 1 10070 10070 2014 proforma, 111814 2022 S14 WH060 C 1 15500 15500 2014 proforma, 111827 2022 S14 WH060 B 1 25665 13800 , 111835 2022 S14 MF002 B2 1 23276 19700 4 Horseman Apartments 2020 Inc & Exp, 111838 2022 S14 WH060 B 1 8600 9400 2014 PROFORMA, 111840 2022 S14 WH060 B 1 15200 15200 , 111846 2022 S14 WH060 B 1 4890 2100 , 111857 2022 S14 WH060 B 1 6688 5888 , 111858 2022 S14 WH060 A 1 6400 6400 , 111859 2022 S11 WH060 A 1 10000 10000 , 111860 2022 S14 WH060 B 1 3461 3461 2022 Proforma, 111877 2022 G01 MF020 C 6 29 29 Mullins MHP 2017 proforma. Dirt Roads, Poor Access, Independent Septic Systems, Newest MH approx 1982 Yr blt, Sold 11/2017 ($625,000) Excess Land 112291 2022 S09 RE030 A 1 18326 18326 Children's Courtyard 2018 prorma, 112302 2022 S11 WH001 B 1 14616 14616 2017 Proforma, 112388 2022 G01 SC020 B 2 82227 84443 FLOWER MOUND CROSSING 2019 INCOME. WENDY'S IMP ONLY 336609 INCLUDED IN INCOME VALUE, BUT IT IS PART OF THE OVERALL 112801 2022 S14 MF002 C 1 1980 1980 2019 Income Proforma, 112879 2022 S09 MF020 B 1 7296 96 2006 INCOME, 112943 2022 G01 MF015 A 5 34252 29592 CHISUM TRAIL APTS 2021 INCOME-4 units at 30% & 36 units at 50% of area median income. LOW INCOME RESTRICTED,, 112964 2022 S11 WH001 B 1 13590 13590 , 113071 2022 0 39599 39599 , 113221 2022 S09 OF001 C 1 1041 1041 2015 pro, 113223 2022 S09 OF001 C 1 1035 1035 2015 pro, 113228 2022 S09 OF001 C 1 1125 1125 2015 pro, 113231 2022 S09 OF001 C 1 1125 1125 2015 proforma, 113233 2022 S09 OF001 C 1 1125 1125 2009 INCOME RATE PER OWNER, 113235 2022 S09 OF001 C 1 1125 1125 2012 proforma, 113237 2022 S09 OF001 C 1 1125 1125 2015 pro, 113707 2022 S05 SP005 A 1 3880 3880 , 113723 2022 S11 WH001 B 1 15806 14002 2017, 113990 2022 S10 OF020 A 1 4480 4480 2019 proforma, 114204 2022 S05 RE055 B 1 6996 6996 2019 proforma, 114263 2022 S11 RE100 B 1 4995 4995 ROANOKE ANIMAL HOSPITAL , 114309 2022 S05 MF002 B2 4 5900 6460 TIFFANY PLACE 2022 income 114310 2022 G01 SC045 C 1 13951 13841 DICKERSON SQUARE 2019 INCOME, 114318 2022 G01 MF001 B1 3 178596 160084 FOUNTAINS OF DENTON 2021 INCOME/EXP 114321 2022 C02 OF015 B 1 45597 44961 JOSEY LANE OFFICES 2021 INCOME/EXP. SLIGHTLY HIGHER THAN MARKET VACANCY. MIX OF OFFICE AND EXEC SUITES. 114800 2022 G01 MF001 B2 1 200479 172117 HILLSIDE APTS 2021 INCOME 114800 & 114801 114801 2022 G01 MF001 B2 1 200479 172117 HILLSIDE APTS 2021 INCOME 114800 & 114801 114802 2022 S09 RE001 A 1 108646 107607 HUFFINES CHEVROLET , 114820 2022 G01 MF020 A 4 2436 228 PECAN CREEK MHP 2019 Income(Rent Roll Only). 228 SPACES, Rent $481 per space (annual rent $5,572 per space) 114826 2022 S09 RE030 B 1 4950 4950 CHILD CARE CENTER , 114827 2022 G01 FL020 C 1 28602 27712 2021 INCOME. 1/2022 ASKING $12 MG 114830 2022 G01 WH040 C 3 12922 12922 2019 Income, 114838 2022 G01 SC045 B 1 28804 28804 SOUTHRIDGE PLAZA 2021 INCOME/EXP 114840 2022 G01 SC045 B 3 18000 18000 TEASLEY SQUARE NULL 114844 2022 S05 MF025 B2 5 7392 7392 2019 PROFORMA, 114845 2022 S05 MF006 B2 2 14300 14080 HANN STREET VILLAGE 2022 Income. 2 Address Here( 808 Austin & 200 Hann), 114846 2022 S05 MF025 B2 4 2028 2028 NULL 114847 2022 S05 RE055 B 1 2720 2720 , 114855 2022 S05 AA001 B 1 17104 14013 KELSOE BLDG 2019 INCOME proforma. Actual income estimated expenseRetail and Office first floor and apartments second floor., 114893 2022 G01 WH040 C 4 26680 24559 , 114933 2022 G01 FL020 A 1 46387 45260 2019 Market proforma, 115232 2022 S05 WH060 B 1 5672 5672 OWNER PAYS FOR INSURANCE ON BLD AND THE TAXES. TENANT PAYS FOR UTILITIES., 115235 2022 S11 RE090 C 1 25777 25777 BURRUS/FUEL CENTER 2019 Proforma, 115247 2022 G01 MF001 B2 3 211160 195200 MACK PARK 2022 Income 115255 2022 G01 MF001 B2 1 300558 280096 ROSEMEADE TOWNHOMES 2021 INCOME 115260 2022 G01 SC045 C 2 3200 3200 2018 Proforma, 115280 2022 C03 RE040 C 1 6526 4811 MCDONALDS AA50 is Not included in NRA, 115337 2022 G01 WH040 C 3 17420 17420 , 115338 2022 G01 WH040 C 3 17420 17420 , 115340 2022 G01 WH040 C 3 17420 17420 , 115344 2022 S11 WH060 B 1 13920 13920 BFG PROPERTIES 2019 proforma, 115359 2022 S11 WH060 C 1 22348 24148 , 115362 2022 S05 MF006 B2 4 5290 5146 THE SYCAMORE II APTS 2022 RR Only 115477 2022 S14 WH040 C 1 13494 6900 WAREHOUSE-MINI WHSE-APTS 2019 MArket ProfomaINCLUDES R115477, 115480,115484, 115480 2022 S14 WH040 C 1 13494 6900 WAREHOUSE-MINI WHSE-APTS 2019 MArket ProfomaINCLUDES R115477, 115480,115484, 115484 2022 S14 WH040 C 1 13494 6900 WAREHOUSE-MINI WHSE-APTS 2019 MArket ProfomaINCLUDES R115477, 115480,115484, 115544 2022 S05 OF001 C 1 9018 5856 , Unsure of NRA, possibly 5,856 115548 2022 S05 RE075 C 1 2576 2576 THE HORSE'S AXE , 115614 2022 G01 MF020 B 1 75 75 COUNTRY VIEW MHP 2017 Proforma, 115616 2022 S05 OF015 C 1 26675 26675 , 11/2016- CO* ASKING $16.29 & $16.57. TOTAL SHOWING VACANT 3,900 SQ FT 115653 2022 S05 WH060 B 1 18192 18192 2013 INC PROFORMA-OWNER OCC, 115654 2022 G01 FL020 C 1 53328 52398 BIZPLEX INC 2022 income, 2018- Avg rent $6.87 FS 115726 2022 C03 RE030 A 1 9495 9495 Day Care Center 2017 proforma, 115731 2022 C02 RE010 B 1 4187 4187 BANK OF AMERICA , 115743 2022 G01 SC020 B 2 135705 132969 NORTHCREST VILLAGE 2020 INCOME. INCUDES 115743,115747,559767,115753---DO NOT INCLUDE 559766 OR 115750 THEY ARE WORKED SEPERATELY AND NO INCOME IS STATED ON THE RENT ROLL FOR THE LAND., 115747 2022 G01 SC020 B 2 135705 132969 NORTHCREST VILLAGE 2020 INCOME. INCUDES 115743,115747,559767,115753---DO NOT INCLUDE 559766 OR 115750 THEY ARE WORKED SEPERATELY AND NO INCOME IS STATED ON THE RENT ROLL FOR THE LAND., 115753 2022 G01 SC020 B 2 135705 132969 NORTHCREST VILLAGE 2020 INCOME. INCUDES 115743,115747,559767,115753---DO NOT INCLUDE 559766 OR 115750 THEY ARE WORKED SEPERATELY AND NO INCOME IS STATED ON THE RENT ROLL FOR THE LAND., 115766 2022 S05 MF025 B2 4 3568 3568 4-PLEX NULL 116858 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116860 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116863 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116867 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116869 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116871 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116873 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116876 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116878 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116880 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116882 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116884 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116885 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116888 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116893 2022 S05 MF002 B2 2 6300 6300 2017 INCOME, 116983 2022 S05 MF002 B2 4 15168 12040 THE VINEYARD APTS 2021 INCOME & EXPENSE 20 UNITS 117005 2022 S14 AA001 C 1 5000 5000 , 117031 2022 G01 MF020 A 4 14635 637 ASHLI OAKS MHP 2019 Proforma. 637 spaces, 117121 2022 G01 MF001 B2 2 179741 184472 EAGLE CREEK APTS 2021 INCOME. (2021 Rent Only and consolidated P&L), 2021 Consolidated P&L ISSUE WITH ALLOWABLE EXPENSES NOT INCLUDED IN STUDY 117139 2022 S05 RE005 B 1 6607 6607 2011 INC PROFORMA, 117144 2022 S05 MF002 B2 3 29543 30605 THE PEARL ON UNIVERSITY 2021 Income. Proforma expenses and secondary income. 117150 2022 G01 MF001 B2 2 214253 201198 The Timbers 2022 Income 117161 2022 C02 AA001 B 1 8879 10443 2016 Proforma. Vacant, 117166 2022 G01 SC045 B 3 7952 7438 TIMBERGLEN VILLAGE 2022 PRO FORMA, 11/2/17 XCEL SHOW 100% OCC - NLA SQ FTG WAS INCORRECT PER MEASUREMENT AND PRIOR LEASES 117179 2022 S05 OF015 B 1 39727 38457 PROVIDENT PLACE BANK / OFFICE 2021 INCOME 117183 2022 S05 MF002 B2 4 26252 26280 DOMINION APTS 2022 INC., 117208 2022 S09 RE030 B 1 4950 4950 CHILDRENS WORLD , 117209 2022 S09 OF020 B 1 5260 5260 2016 INCOME AND EXPENSES, 117211 2022 G01 MF001 B2 2 243040 214076 CAMINO DEL SOL NULL 117270 2022 S09 WH060 A 1 6000 6000 COMM BLDG 2007 INCOME, 117328 2022 S05 MF002 B2 5 11872 11760 WOODVINE APTS NULL 117351 2022 G01 WH040 B 3 62625 57154 BUDGET SELF STORAGE NULL 117523 2022 G01 WH040 C 3 4400 4400 2018 Income proforma, 117531 2022 C03 OF010 A 1 6077 6077 DENTAL DEPOT 2019 proforma - owner occ, 117565 2022 G01 MF001 B2 1 203656 172172 WINDSONG APTS 2020 INCOME 117585 2022 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 2022 G01 SC045 A 3 13814 13200 ELM RIDGE CROSSING 2018 income--NNN LOW BECAUSE LEASES WERE SIGNED PRIOR TO THEIR PURCHASE., 3/18 CS SHOWS 1900 AVAIL @ $24 NNN 4/17 XCEL SHOWS 2682 AVAIL 11/25/14 only 2682 avail @ neg w/nnn$6.90 4/1 3735 AVAIL NEG NNN @ $6.90 117825 2022 S05 MF002 B2 5 10664 11000 DOUBLETREE APTS 2021 INCOME/EXP. ALL UNITS ARE 1,100 SF. USE DIRECT CAP. RR/IE REFLECTS CHANGE AT PROPERTY MID-YEAR 118356 2022 S05 OF001 C 1 1152 1152 2015 pro, 118357 2022 S05 OF001 C 1 1152 1152 2015 pro, 118358 2022 S05 OF001 C 1 1557 1152 2015 pro, 118359 2022 S05 OF001 C 1 1557 1152 GREENWAY CONDO 2014 PROFORMA, ON MARKET FOR 21/2 YRS 118360 2022 S05 OF001 C 1 1152 1152 2015 pro, 118361 2022 S05 OF001 C 1 1152 1152 2015 pro, 118362 2022 S05 OF001 C 1 1152 1152 2015 pro, 118363 2022 S05 OF001 C 1 1152 1152 2016 pro, 118364 2022 S05 OF001 C 1 1152 1152 , 118365 2022 S05 OF001 C 1 1152 1152 2015 pro, 118366 2022 S05 OF001 C 1 1152 1152 Greenway Club Estates Condo 2019 proforma, 118367 2022 S05 OF001 C 1 1152 1152 2015 pro, 118368 2022 S05 OF001 C 1 1152 1152 2015 pro, 118369 2022 S05 OF001 C 1 1152 1152 2019 pro, 118370 2022 S05 OF001 C 1 1452 1152 2015 pro, 118371 2022 S05 OF001 C 1 1152 1152 2015 pro, 118372 2022 S05 OF001 C 1 1557 1152 2015 pro, 118373 2022 S05 OF001 C 1 1557 1152 2019 pro, 118374 2022 S05 OF001 C 1 1152 1152 2015 pro, 118375 2022 S05 OF001 C 1 1152 1152 2015 pro, 118957 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118961 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118963 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118966 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118968 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118969 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118975 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 118979 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119030 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119043 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119066 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119078 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119096 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119116 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 119190 2022 S05 MF002 B2 1 15705 15705 2016 INCOME AND EXP. 15 units on condo's ran as apts, 121041 2022 S05 MF002 B2 4 17600 18064 SLEEPY HOLLOW APTS. 2021 INCOME 121042 2022 S05 MF002 B2 3 7226 7048 SYCAMORE PLACE APTS. 2021 INCOME 121043 2022 S09 RE090 A 1 60370 60370 KROGER CO #463 2014 proforma, 121048 2022 S09 RE040 A 1 3756 3756 BURGER KING 2019 proforma, 121056 2022 G01 SC045 B 4 24300 24162 LEWISVILLE VILLAGE 2018 INCOME. 121060 2022 G01 MF001 B2 3 169188 158116 CAMBRIDGE VILLAGE APTS NULL 121062 2022 G01 MF010 A 1 193652 146556 FRANKLIN PARK APTS 2022 INCOME 121065 2022 S09 RE070 B 1 2625 2600 VITTY'S BAR & GRILL 2020 INCOME PROFORMA 121067 2022 G01 SC045 B 4 34498 34469 407 MCGEE VILLAGE 2022 INCOME-WORKED W/86233,168199,162960, 121075 2022 G01 MF001 B2 1 232942 190184 PACE'S CROSSING APTS 2021 INCOME. 121082 2022 S09 OF020 C 1 6146 6146 2019 PROFORMA, 121083 2022 S09 OF020 C 1 6146 6106 ELM CENTER 2019 INCOME GROSS RENTS, 121084 2022 G01 MF001 B2 2 990454 906842 Triden Village Apts 2020 RENT ROLL ONLY, PART OF A PORTFOLIO SALE. 121091 2022 S09 WH060 B 1 11152 11002 OFFICE/WHSED 2019 Proforma PLUS EXCESS LAND, 121093 2022 S09 OF015 C 1 81489 84725 THE ATRIUM 2019 Income, 11/15-CO* asking $12NNN 121095 2022 S05 RE070 C 1 980 980 BOCA 31 2013 income, 121096 2022 G01 SC045 C 1 42385 42797 ROUND GROVE CROSSING 2020 income, 121100 2022 S09 RE025 B 1 1792 1056 , 121105 2022 S09 RE040 A 1 2938 2938 JACK IN THE BOX #793 Remodeled 2010, 121108 2022 G01 FL020 B 1 6750 6750 2018 Market Proforma, 121164 2022 G01 MF015 A 1 217384 202820 WELLINGTON PARK . 52 Very low income -50% of market. 39 Low income-80% of market, 121166 2022 G01 SC045 C 1 14640 14500 RETAIL STRIP W/CSTORE 2019 RR 121249 2022 G01 MF020 A 4 14901 582 CREEKSIDE MHP 2019 INCOME. overlap with dallas. 583 spaces - 487 in Denton & 96 in Dallas, 121297 2022 S05 RE040 B 1 2446 2446 WENDYS AA75 Not included in NRA, 121316 2022 G01 SC045 A 3 6384 6319 RETAIL STRIP W/CSTORE 2022 Income 121320 2022 S05 MF002 B2 4 5052 5052 1112 FRAME ST APTS NULL 121322 2022 S05 RE040 A 1 1470 1470 GOLDEN CHICK , 121323 2022 S05 RE010 B 1 2788 2788 WELLS FARGO BANK 2018 proforma, 121400 2022 S09 OF015 B 1 251122 158147 GL CORPORATE POINTE LP PS 2019 LAWSUIT WORKUP, 121413 2022 S09 AA001 C 1 0 2400 , 121414 2022 S05 MF006 B2 3 7175 6960 AVENUE B APTS 2022 Income. WORKED WITH ACCT 155036, 121416 2022 S09 OF010 A 1 9696 9696 2016 INCOME. Complete gut & remodel, 121418 2022 G01 WH040 A 1 85901 56825 U-HAUL SELF STORAGE 2019 Market proforma ALL INTERIOR CH/A UNITS 718 units., 121422 2022 S09 RE055 A 1 62313 58890 MINYARDS 2008 INCOME, Owner occ-Leather Sofa Co. is the dba for TLSC 2011 121423 2022 G01 SC020 B 2 94559 86673 ORCHARD VILLAGE 2020 INCOME/EXP. Winco worked by other agent, on 579937 121424 2022 G01 SC045 C 1 9996 10016 STRIP CENTER 2022 INCOME. Tenant occupied 6,281 sqft. 3,735 Owner Occupied, 121428 2022 G01 MF001 B1 3 231124 230322 HIGHLAND VISTA 2021 Income, 121431 2022 G01 MF001 B1 2 392646 341928 CRESCENT COVE APTS NULL 121436 2022 G01 MF015 A 1 210794 179472 TUSCANY AT LAKEPOINTE NULL 121439 2022 G01 MF001 B1 2 355044 339216 EMERY BAY NULL 121445 2022 G01 MF001 B1 4 284869 295884 EDGEWATER APTS 2022 INCOME/EXP 121463 2022 S09 OF010 A 1 21915 20936 LEWISVILLE PAIN CLINIC 2021 INCOME/EXP. NO DETAIL. 121464 2022 S09 WH060 B 1 19100 19100 , 121466 2022 S09 OF010 C 1 10428 6248 PROFORMA IS ONLY FOR MA. PLEASE ADD ADDITIONAL VALUE FOR 2ND FLOOR STORAGE., 121468 2022 G01 WH015 B 2 125181 126810 MULTI-OFF/WHSE , 121471 2022 G01 MF001 B2 3 214257 206308 Ashlar NULL 121472 2022 S05 MF002 B1 1 32392 30800 COLE PLACE 2022 Income, 121607 2022 G01 FL020 B 1 13189 13189 NULL 121619 2022 S09 WH060 B 1 13949 13868 2015 PROFORMA, 121622 2022 S09 OF020 C 1 9978 9978 2019 proforma, 11/15-no new co* 121623 2022 S09 OF020 B 1 10042 10042 , 121625 2022 G01 FL020 A 1 14122 13006 OFF/WHSE 2019 Market Proforma, $9.50 ASKING RENT 6/13 121627 2022 G01 FL020 B 1 10000 10000 BICORP INC 2019 proforma. 30% office per costar, 121629 2022 S09 OF020 B 1 3748 3748 2015-PROFORMA, 2012-Fully leased per CO* 121630 2022 G01 FL020 B 1 6783 6783 2018 Market Proforma, 121632 2022 G01 FL020 B 1 7052 7052 , 121634 2022 S05 OF002 B 1 1760 1760 , 121638 2022 G01 FL020 A 1 3791 3791 2019 3,100 office & 700 sq ft of warehouse, 121641 2022 S09 OF020 C 1 10880 10971 2019 prof, 121643 2022 S09 OF020 B 1 6414 6414 , 121646 2022 S09 OF020 B 1 6414 6414 , 121647 2022 G01 FL020 B 1 5000 5000 Hillside Off Park 2019 Market Proforma, 121650 2022 G01 FL020 B 1 10824 11000 NULL 121653 2022 G01 FL020 B 1 22580 22580 2022 PROFORMA 121656 2022 G01 FL020 B 1 8920 8920 Off/Whse 2019 Income Proforma. Low Office Percent (20%), 121663 2022 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 2022 S09 RE030 B 1 9560 9345 2014 proforma, 121682 2022 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 2022 S05 RE005 B 1 20860 20860 CALIBER COLLISION 2019 PROFORMA TRIPLE NET, 122049 2022 S05 MF002 B1 3 32288 28525 CORNER STONE APTS PH I & II 2021 INCOME & EXPENSES 122054 2022 G01 MF001 B2 2 259728 259728 THE ENCLAVE 2021 INCOME 122055 2022 G01 MF001 B2 1 288735 284730 SOMERSET APT 2022 - INCOMPLETE OPEX DUE TO SALE. SEE DIRECT CAP. 2021 SALE = $53.4M 122056 2022 S09 RE055 B 1 2744 2744 2013 income, 1/9/12 NOTHING LISTED IN COSTAR OR LOOPNET 122057 2022 S09 RE010 B 1 4480 4480 COMERICA BANK 2018 PROFORMA, 122058 2022 G01 SC020 C 1 33402 32899 SOUTHWEST PARKWAY PLAZA 2020 INCOME, 3/19 CS SHOWS 4695 VAC @ $10.50-$11.50 NNN 3/18 CS SHOWS 4695 VAC @ $9.50 NNN 4/17 XCEL & COSTAR SHOW 1750 AVAIL @ $10.50 NNN PER FC ONLY 1700 VAC @ 10.50 NNN 3/14 LOOPNET & COSTAR SHOW 8332 AVAIL @ $8- 122060 2022 S05 OF010 B 1 3380 3380 2015 Pro, 122061 2022 S05 RE055 C 1 12800 12975 KELLY MOORE 2 TENANTS 122067 2022 C02 AA001 A 1 11934 4400 , 122068 2022 S09 WH060 A 1 66100 66100 2019 INCOME, 122077 2022 G01 FL020 B 1 11200 8800 , 122079 2022 G01 FL020 B 1 11200 8800 , 122085 2022 G01 WH060 C 1 3630 3630 , 122090 2022 S09 WH060 B 1 21021 21021 2019 Proforma, 122091 2022 G01 SC020 C 1 49607 49404 ROSEMEADE PARK NULL 122093 2022 G01 WH040 A 3 120190 90000 LIFE STORAGE 2019 PROFORMA. 585 units all CHCA. MAJOR REMODEL. NEARLY NEW PROPERTY, 122095 2022 C02 OF015 C 1 31285 23330 2022 income. 122096 2022 S09 OF020 C 1 8783 8800 EDMONDS SQUARE 2019 proforma WORKED W/R122098, 122098 2022 S09 OF020 C 1 8783 8800 EDMONDS SQUARE 2019 proforma WORKED W/R122098, 122099 2022 G01 MF001 B2 2 163135 151576 Slate Dallas 2021 Income 122100 2022 G01 MF001 B2 2 300960 266210 KELLY CROSSING APTS 2021 INCOME 122184 2022 C02 OF005 B 1 809451 750825 Frito Lay 2021 Proforma, 122411 2022 G01 WH040 C 4 13086 17000 2019 Market Profoma, 7 Units unrentable - 2019 122456 2022 G01 MF001 B2 1 300558 280096 ROSEMEADE TOWNHOMES 2021 INCOME 122475 2022 S08 OF020 B 1 4791 4791 , 122523 2022 S11 AA001 C 1 99494 89126 Rinker NULL 122575 2022 S11 WH060 B 1 8700 8700 , 122905 2022 C02 RE010 B 1 2809 2809 CHASE BANK 2015 pro, 122906 2022 C02 RE010 B 1 10156 10156 COMPASS BANK 2010 INCOME W/R122906, 122917 2022 C02 RE040 A 1 2194 2194 POPEYES 2018 pro, 122921 2022 G01 MF001 B1 2 150817 150817 BRIARGROVE AT VAIL APTS NULL 122992 2022 G01 WH015 B 1 55600 56531 2019 INCOME, 122993 2022 G01 WH015 B 2 152697 154915 WAREHOUSE 2020 INCOME/EXP 123368 2022 S09 MF002 B1 4 29840 30600 2021 Income 123843 2022 G01 MF001 B2 3 124888 115900 HEATHERSTONE APTS 2019 INCOME, 2019 INCOME 124077 2022 G01 SC045 B 1 5598 5642 2019 PROFORMA - Ran half sf at gas station rents ($25), and the other half based on the costar lease showing $10 NNN., CONV STORE IS HIGHER RENT THAN SMALL RETAIL SECONDARY USE SPACE 4/17 XCEL SHOWS 1248 @ $14NNN COMPLETE REMODEL AFTER 2015 SALE 124330 2022 G01 FL020 A 1 88864 89473 2018 Market Proforma 38 % OFFICE, 124458 2022 G01 WH040 B 4 206276 175000 2019 Market Proforma, 124878 2022 G01 FL020 B 3 256000 256000 NULL 125850 2022 C03 OF020 C 1 4800 4800 2014 proforma INC 155489 & 7997 LAND ACCTS, 125863 2022 G01 SC045 C 1 13445 13299 TRINITY PLAZA , 3/18 CS SHOWS 100 % OCC WITH LAST LEASES @ $13.50 NNN 4/17 XCEL SHOWS 989 AVAIL @ $13.50+ELEC 4/16 CL SHOWS 2311 AVAIL @ $11.50 + E 12/29/14 COSTAR SHOWS 4295 VAC @ 11.50-$12.50 + ELEC 11.50-$12.50 PER LOOPNET 5/13. 126411 2022 S05 WH060 B 1 4800 4800 2017 income. Owner pays all utilites, 126455 2022 S05 MF002 B2 5 27792 26648 SYCAMORE SQUARE APTS 2022 INCOME/EXP. 126730 2022 0 11315 10035 , 126757 2022 0 24180 21600 MINIWHSE , 128103 2022 S09 RE030 A 1 4952 4616 DKH ACADEMY , 128292 2022 S05 MF006 B2 3 4864 4860 714 W HICKORY 2022 RR & P&L 128299 2022 C02 OF015 B 1 46892 44256 French Quarter 2022 Income 128391 2022 C02 RE025 B 1 4526 3950 7 Eleven 2018 PROFORMA, 128398 2022 S09 WH060 A 1 13410 13410 2015 Proforma, 128408 2022 S14 RE100 B 1 2338 1938 , 128410 2022 S14 AA001 B 1 6018 3885 PROFORMA, 128414 2022 G01 SC045 C 1 7500 7186 STRIP CENTER WORKED WITH R166782., 128415 2022 S05 RE025 B 1 6406 6325 7 Eleven 2022 Income 128440 2022 S05 MF002 A 2 7120 7120 NULL 128441 2022 G01 SC055 B 1 60565 56125 SOUTHRIDGE SHOPPING CENTER 2019 ACTUAL INCOME/VAC, 128444 2022 S05 RE070 A 1 5656 5656 Chili's , 128448 2022 G01 SC045 A 1 6496 6290 FUZZY'S/SCHLOTZSKYS 2019 PROFORMA, 128455 2022 G01 SC045 B 5 76593 73949 CONVERTED ALBERTAON TO 3 SUITES 2019 INCOME, SPLIT INTO 3 UNITES FOR 2016-40,000 VAC AT NNN PER CS AND XCL 128461 2022 G01 SC020 B 1 37541 37203 SOUTHRIDGE VILLAGE 2022 INCOME, 60% OWNER OCC 128480 2022 S11 WH060 B 1 16875 16875 rural location . OWNER PAYS TAXES AND INSURANCE, AND REPAIRS, 128489 2022 G01 WH015 B 2 252496 241477 TRINITY MILLS VI NULL 128494 2022 G01 WH015 B 2 100956 106472 TRINITY MILLS VII NULL 128497 2022 G01 WH015 B 1 72026 72026 WHSE Owner Occupied, 128925 2022 S14 RE090 B 1 17156 17156 DIAMOND GROCERY STORE , 129493 2022 0 3360 3360 , 130242 2022 G01 MF015 A 2 243356 228800 TWENTYFIVE25 2021 INCOME. AFFORDABLE HOUSING. 130261 2022 S05 RE010 B 1 2814 2814 LONE STAR AG CREDIT , 130367 2022 G01 SC045 B 2 10205 10210 SOUTH COLONY SQUARE 2021 - BELOW MARKET RENT. HIGH VACANCY. SEE SETTLED TAB FOR PROFORMA. 130503 2022 S05 MF002 B2 4 13064 12040 HOLLY TREE 2019 Income, 130505 2022 S09 RE025 B 1 1354 1354 , 130509 2022 G01 FL020 B 1 12000 12000 2018 Market Proforma, 130517 2022 S05 MF006 B2 3 5360 5360 1511 N Elm St Apts 2022 Rent roll provided 130525 2022 S09 RE055 C 1 15698 15278 Distillery 2019 pro, 130611 2022 S05 OF020 B 1 6712 5628 OFFICE 2022 INCOME 130644 2022 S09 WH060 C 1 34352 21200 2012 Proforma. Owner Occuppied, 130755 2022 S14 RE010 B 1 7890 7890 SANGER BANK 2019 proforma, 130831 2022 S05 RE040 B 1 2374 2374 NEW YORK SUB WAY , 130835 2022 S09 OF015 B 1 31680 29597 Forums Office 2022 income. History of High Vacancy. STILL 51% vacant. 01/2022 9503 sf vac, 10/16-Co* 16,705 sq ft vacant. Asking $23 FS 130840 2022 G01 FL020 C 3 8436 8880 NULL 130856 2022 G01 MF001 B2 1 216860 217074 CAMDEN SPRINGS 2022 RR ONLY. PROPERTY SOLD 8/22/2018, COMPARE EXPENSES TO 122054,95928,110765 130872 2022 S05 WH060 B 1 40000 40000 2012 Proforma, 130875 2022 S05 MF006 B2 3 9428 8360 A PLACE ACROSS THE STREET 2022 income 130936 2022 S09 RE025 B 1 2092 1300 , 130937 2022 G01 WH040 B 3 115850 115065 2022 INCOME NO CLIMATE CONTROLLED UNITS. ALL GROSS LEASES, Retail(OReilly Auto), Flex units, mini whses. 131028 2022 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 2022 G01 WH040 C 4 46525 44285 FISH N HOOK NULL 131203 2022 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 2022 S09 WH060 B 1 43543 41700 2018 Proforma, 131209 2022 G01 SC020 A 3 33729 32858 OAK VILLAGE NULL 131210 2022 C03 RE090 C 1 47972 44990 KROGER 2014 PROFORMA, 131219 2022 S05 MF006 B2 2 7560 6160 CHESTNUT APTS 2019 INCOME Proforma - 14 units. 7 at 640/month. 7 at 670/month. Higher expenses., 131222 2022 G01 MF001 B2 1 262065 240647 CENTER POINT APTS 2021 INCOME., AVERAGE UNIT SIZE 522-SF. DO NOT COMPARE TO APARTMENTS WITH LARGER AVERAGE UNITS. 131281 2022 C02 RE055 A 1 2500 2500 2015 INCOME, 131282 2022 C02 WH060 C 1 6500 6500 2019 INCOME, 131299 2022 S09 RE001 A 1 54862 54862 PACK FORD EXCESS LAND OF APPROX 400,000 FT @ 5.00, 131328 2022 S05 HC025 A 1 64023 63603 , 131459 2022 S09 OF020 C 1 0 3192 2019 pro, 131466 2022 S09 WH060 B 1 3750 3750 , 131476 2022 S05 AA001 A 1 7752 7752 , 131478 2022 S09 SE010 B 1 34960 34960 Bowling Alley & Seperate Restaurant, 131517 2022 G01 WH040 B 3 63922 61641 2019 Proforma, EXPENSES NOT MARKET 131621 2022 S05 WH060 B 1 29120 25000 , 132011 2022 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 2022 G01 WH015 B 2 241510 241354 OFF/WHSE 2021- RENT IN ACTUALS.12/2021 SALE. INCOMPLETE INCOME/EXP. SEE DIRECT CAP . 132015 2022 G01 WH015 B 2 106067 106048 TRINITY MILLS DISTRIBUTION CENTER #5 2022 INCOME, THIS PROPERTY MAY HAVE MORE THAN TYPICAL AIR CONTROLLED SPACE. 132016 2022 G01 WH015 B 1 72702 74147 2018 Market Proforma, PER COSTAR FOR SALE 11/2015 FOR $4,819,555, SOLD ON 7/11/2016 132032 2022 S05 MF025 B1 4 3528 3462 4-PLEX & DUPLEX 2021 INC. 6 UNITS, 132065 2022 S14 RE025 C 1 2640 2640 , 132069 2022 S14 RE055 C 1 4050 4050 , 132070 2022 S14 RE055 B 1 1500 1500 OFFICE/WHSE 2018 PROFORMA, 3/18 42 FLOOR RENT LISTING FOR $1950/MTH 132073 2022 S14 RE055 B 1 2392 2392 Impire counter tops 2014 income proforma, 132074 2022 S14 OF020 B 1 1200 1200 Impire Counter Tops 2014 Proforma. Typical L:B Ratio 5, 132076 2022 S14 OF020 B 1 4340 4340 HORSE INSURANCE OFFICE 2019 INCOME, 132084 2022 S14 OF020 B 1 3432 3432 2018 proforma, 132092 2022 S14 WH025 B 1 8670 8670 2017 Proforma, 132110 2022 S14 WH025 B 1 28100 28100 2019 Proforma, 132111 2022 S14 WH025 B 1 2880 2880 2018 Proforma, 132297 2022 C02 RE006 B 1 2220 3870 , 132301 2022 S05 RE055 B 1 4916 4916 OCEAN WASH-N-DRY 2019 PROFORMA. ALL OF 2018 SUBJECT WAS VACANT., 132468 2022 C02 WH060 A 1 56925 56925 2022 INCOME 132472 2022 C02 WH060 A 1 56925 56925 2022 INCOME 132892 2022 G01 WH040 B 3 101298 63928 NULL 132907 2022 S09 RE040 A 1 4761 4761 MCDONALDS 2018 pro, 133045 2022 S14 AA001 C 1 3250 3250 , 133050 2022 S05 OF010 B 1 3930 4575 2014 INCOME. EXCESS LAND PROFORMAED, 133065 2022 G01 MF001 B2 2 243296 224100 SILVER CREEK APTS 2021 INCOME (DEC 20 - NOV 21) 133069 2022 G01 SC045 C 2 9920 9968 STRIP CENTER 2022 PRO FORMA 133094 2022 0 0 63595 MINI WHSE 2003 INCOME-PROFORMA OCC, 133099 2022 S05 WH015 C 1 17320 17320 2018 Market Proforma, 2018 actual lease $5 sqft 133320 2022 G01 SC045 C 1 3000 3000 NULL 133468 2022 S09 OF020 B 1 4078 4078 2012 Proforma, 133478 2022 S09 RE001 A 1 54862 54862 PACK FORD EXCESS LAND OF APPROX 400,000 FT @ 5.00, 133480 2022 S09 RE001 A 1 54862 54862 PACK FORD EXCESS LAND OF APPROX 400,000 FT @ 5.00, 133484 2022 S08 AA002 B 1 197304 204024 , 133497 2022 S09 OF010 C 1 4209 4209 2018 pro, 133499 2022 S09 RE005 C 1 1890 1890 2012 Proforma, 133507 2022 S09 RE005 B 1 6774 6774 FIRESTONE STORE 2016 Proforma, 133508 2022 C03 RE025 A 1 0 2208 SHELL BLDG , 133510 2022 C03 RE040 B 1 1959 1959 2019 pro forma, 133512 2022 C03 RE055 A 1 3432 3432 , 133531 2022 G01 MF015 A 1 245364 233700 MARQUIS AT VISTA RIDGE APTS CHODO. 2019 INCOME, 2018 Rent Roll Only 133568 2022 S05 OF020 B 1 3195 3376 Excess land., 133587 2022 C02 RE006 A 1 3180 3180 KWIK KAR 2015 PROFORMA, 133588 2022 C02 RE005 B 1 11220 10750 BRAKES PLUS 2020 INCOME, 133590 2022 G01 WH040 B 2 46085 41850 2019 Market Profomra 405 units. Climate Controlled 132 Units(11,150 sq ft), 133599 2022 S05 MF002 B2 5 10720 11280 CENTRAL PLACE APTS. 2021 INCOME 133600 2022 S05 MF002 C 5 8916 8700 805 AVE A APTS 2018 Income, 133609 2022 S05 OF010 B 1 4164 4164 2015 INCOME PROFORMA, 133610 2022 S05 AA002 B 1 3814 3814 , 133619 2022 S09 OF005 A 1 234961 234961 LOOPNET & CO* $19.50, 133633 2022 S08 OF020 B 1 0 1890 2012 Proforma, 133634 2022 S08 OF020 B 1 0 1890 2012 Proforma, 133858 2022 G01 MF001 B2 1 300558 280096 ROSEMEADE TOWNHOMES 2021 INCOME 133859 2022 G01 MF001 B2 1 300558 280096 ROSEMEADE TOWNHOMES 2021 INCOME 134309 2022 G01 FL020 B 1 3000 3000 2019 proforma based on last year's lease. Request new lease next year., 2018 - RENT ONLY 134311 2022 S05 WH060 B 1 5340 5340 2011 proforma, 134552 2022 S09 WH060 B 1 5625 5625 2017 PROFORMA, 134581 2022 S09 AA001 A 1 1176157 819243 2010 INCOME. SOME TENANTS ARE NNN SOME ARE GROSS LEASE. DEFERRED MAINTENANCE / 5 (5 YR LIFE)., 134606 2022 S05 RE055 B 1 4695 3945 , 134611 2022 S05 OF020 B 1 9196 4000 , 134614 2022 S05 RE055 B 1 8000 8000 DOLLAR GENERAL STORE #0417 2017 pro, 134619 2022 G01 SC030 B 1 40821 38536 COLORADO SQUARE 2020 INCOME/EXP 134783 2022 S09 RE090 B 1 58623 58623 ALBERTSONS 2016 INC & EXP proforma, 134795 2022 S09 RE005 A 1 3245 3245 AAMCO , For sale @ $650,000 per Costar 1/11 - Rent @ $3190/mth per Costar 134796 2022 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 2022 G01 SC045 B 1 14985 14919 LAKEWOOD SQUARE 2022 INCOME, 11/9/17 XCEL SHOWS 100% OCC WITH LAST LEASE 10/17 @ $22 NNN 3/16 XCL & CS SHOW 1516 VAC NNN @5.47 11/14 COSTAR SHOWS 2378 S3/14 lCOSTAR SHOW 2 135410 2022 S09 OF020 C 1 11038 11038 2015 proforma, 135465 2022 S05 RE040 A 1 2988 2988 JACK IN THE BOX Land Acct 114838, 135749 2022 S14 OF001 B 1 1612 1612 2015 pro, 135754 2022 S14 OF001 B 1 1540 1540 2015 pro, 135769 2022 S14 OF001 B 1 2136 2136 2015 pro, 135770 2022 S14 OF001 B 1 1867 1867 2015 pro, 136141 2022 S05 WH060 B 1 89940 89940 2019 Income, Asking $6.00 psf rents per Loop Net 4/12/13 136333 2022 G01 SC045 A 2 12416 12247 TIMBER PRAIRIE PLAZA NO INCOME/EXP FOR 2020. SEE DIRECT CAP. 100% LEASED PER WEITZMAN WEBSITE. $12.08/SF NNN. 3/17 COSTAR 100 % OCC XCEL 1722 AVAIL--2/16 3,160 AT $35NNN 136350 2022 S09 AA001 B 1 4898 4898 ALS BBQ RESTAURANT 2017 proforma.NNN. INC 136350 LAND ACCT., Last income recieved 137395 2022 S05 RE090 C 1 20240 20240 LA AZTECA 2019 Proforma. New Meat Market Grocery Store. Heavy Remodel, 137946 2022 S05 OF010 B 1 2719 2719 2012 proforma, 138171 2022 S09 WH060 C 1 2400 2400 NEED ACTUAL INCOME 1/12, 139812 2022 S05 FL001 B 2 114062 114062 Apprrox 50% office. OWNER OCCUPIED., 142948 2022 S09 SP010 A 1 63607 65 2011 income Proforma 766 slips @ $200 each 20%vac 60%exp 12%cap. this does not include secondary income from store, dry storage etc.Need income and expe, 145535 2022 C02 RE040 A 1 4105 4105 CARL'S JR 2015 proforma, 145538 2022 S14 RE030 B 1 5537 5537 pro. 1,551 sq ft portabel classroom, 145545 2022 S05 MF025 B2 4 3016 3018 6-PLEX 2021 Income. INCOMPLETE PL. USE DIRECT CAP. 145620 2022 S05 WH060 B 1 6450 6450 2019 income proforma - owner payes everything but electric, 145622 2022 S05 WH060 B 1 6520 6520 2019 income proforma - owner pays everything except ele - warehouse only , no office, 145930 2022 S09 OF020 C 1 4895 4895 2013 INC PROFORMA. Owner Occupied, 145931 2022 G01 WH040 B 3 49650 42788 LONE STAR SELF STORAGE 363 Total Units., No climate control. CLASS B PROPERTY 145934 2022 G01 WH040 B 3 49650 42788 LONE STAR SELF STORAGE 363 Total Units., No climate control. CLASS B PROPERTY 145959 2022 S05 MF002 B2 4 27080 25132 CRAIG PLACE APTS. 2021 INCOME, 146033 2022 S05 RE025 B 1 2544 2000 , 146053 2022 G01 SC045 B 1 13081 13009 CENTERPOINT S/C 2022 INCOME 146061 2022 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 2022 C02 RE025 A 1 4140 4140 Valero & Churchs Chicked 2017 proforma, 146097 2022 S09 RE006 B 1 6939 3227 Excess Land is Land under carwash, 146099 2022 G01 SC045 B 4 27191 24400 LAKE PARK VILLAGE NULL 146125 2022 C02 AA001 A 1 37418 33614 LONG MEADOW CARE CENTER , 146204 2022 S05 WH060 B 1 5520 4500 2008 INCOMEproforma, 146205 2022 S05 WH060 C 1 4800 4800 2019 proforma, 146206 2022 G01 SC020 A 3 33729 32858 OAK VILLAGE NULL 146230 2022 S09 WH060 B 1 28990 28990 OWNER OCCUPIED, 146307 2022 S09 RE035 A 1 13640 13161 , 146316 2022 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 2022 S05 RE040 A 1 3741 3741 MCDONALDS , 146351 2022 C02 RE030 A 1 5809 5809 Montessori School , 146374 2022 S05 OF020 B 1 2432 2342 2015 Proforma, 146405 2022 G01 MF001 B2 3 155424 150296 ASHLEYE VILLAGE APTS. 2021 INC. NO DETAIL. HIGH EXPENSES. SES DIRECT CAP. 146679 2022 S05 OF020 B 1 13497 12722 AXIS REALTY OFFICE 2017, 146718 2022 S05 OF015 B 1 9187 7671 OFFICE 2019 pro, 7,671 sqft NRA per 2017 appraisal 147126 2022 S09 OF015 C 1 60243 58119 2019 INCOME No elevators in 2 story buildings, so city is not giving C.O for 2nd floors.(Merged accounts for 2018 R147142,147136,147126,147130,147133,147139,147145, 147148,147151,149266)., 11/15-Co* listed $4,750,000. 4/15- CO* for sale & asking $14 NNN. 147160 2022 S09 FL001 A 1 4743 4743 2015 Proforma, COSTAR SHOWS BLDG 11 HAS 4883 AVAILABLE @$18 NNN 6/13 147262 2022 G01 FL020 B 2 41200 62610 2018 Market Proforma, 66% OFFICE 147271 2022 S09 RE055 B 1 2420 2420 2019 INCTITLE MAX. 5000/MTH GROSS, 147282 2022 G01 SC045 A 3 9804 5025 STRIP CENTER 2019 MARKET PROFORMA, Request Rent Roll and Income Statement. Way under market. 147311 2022 S09 RE025 A 1 3040 3040 Race Trac 2017 pro, 147596 2022 G01 MF001 B1 2 212454 212544 TOSCANA AT VISTA RIDGE APTS 2021 INCOME/EXP 147856 2022 C02 RE005 B 1 5824 5824 GOOD YEAR , 147858 2022 C02 WH060 B 1 12960 13322 TEXAS AUTO KARE , 147868 2022 S05 RE030 A 1 8880 8880 pro, 147891 2022 S05 MF002 B2 5 8976 8800 MULBERRY PLACE APTS. 2019 INCOME, 147892 2022 S05 MF002 B2 5 8976 8800 MULBERRY PLACE APTS. 2019 INCOME, 148026 2022 S09 OF010 B 1 5321 5273 2016 PROFORMA-OWNER OCC, 148054 2022 S05 OF020 B 1 4944 4944 2012 Proforma, 148088 2022 G01 MF001 B2 2 115400 115300 TOSCANA APTS 2022 INCOME 148089 2022 C02 RE025 B 1 2117 1325 Valero 2016 pro, 148090 2022 S10 WH060 B 1 21462 19362 2014 income, boat slips are calculatied as other income, See adjacent property for rents & expenses. 148321 2022 S14 RE025 C 1 2454 2454 , 148485 2022 S14 WH060 B 1 6000 6000 2017 income PAYS ELECTRICITY AND H20, 148689 2022 G01 FL020 A 1 12851 12851 2022 Proforma. 148693 2022 S05 RE030 B 1 8764 6220 MONTESSORI COUNTRY SCHOOL 2019 Income. Lease only, 148769 2022 S09 RE030 A 1 7062 7062 Gerber Day Care , 148806 2022 S09 RE055 B 1 7034 7360 O'REiley's Auto Parts Store 2017 PROFORMA, 148979 2022 S05 RE070 A 1 5216 5216 BLACK-EYED PEA 2019 Proforma. Land Acct 128452, 149010 2022 S08 AA001 C 1 9 6 2011 income proforma. need actual income and expence. Approx 6 slips, 149065 2022 S05 OF015 C 1 14400 14400 2019 proforma - act inc $123,882 , act exp $89,189, 149099 2022 S09 RE055 B 1 6960 6960 SHERWIN WILLIAMS 2009 PROFORMA, 149103 2022 S09 RE100 B 1 3047 3047 ALADDIN ANIMAL HOSPITAL 2019 Income proforma. Owner Occupied, 149145 2022 S14 WH060 B 1 3320 3320 2013 income, 149229 2022 C02 AA001 A 1 13800 13800 NULL 149270 2022 C02 WH025 B 1 51225 62325 OWNER OCCUP/ INCOME PROFORMA, 149899 2022 G01 MF001 B2 3 240954 205150 PARK TIMBERS 2021 Income Worked W/98308, 150107 2022 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 2022 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 2022 S08 RE025 B 1 2478 2478 , 152061 2022 S14 WH060 B 1 101450 101450 2019 lawsuit, 152097 2022 G01 SC020 B 2 58246 55540 LEWISVILLE MARKETPLACE 2019 Income, 152151 2022 G01 MF020 A 3 2528 382 Hickory Creek MHP 360 spaces 2019 ACTUALS, 152152 2022 S05 WH060 A 1 4000 3200 2017 PROFORMA, 152336 2022 G01 SC020 C 2 53727 50573 LAKE PARK SHOPPING NULL 152733 2022 S11 OF010 C 1 2043 2043 , 152940 2022 G01 RE085 B 3 1335 1335 NULL 152981 2022 S14 OF020 C 1 800 800 , 152985 2022 S09 RE025 B 1 2045 2045 , 153004 2022 C03 RE030 B 1 7000 7000 pro, 153084 2022 S09 WH060 C 1 71284 69800 2019 INCOME, 153145 2022 S09 WH060 A 1 34429 34429 2012 Proforma Owner Occupied, SEE ACTUAL RENTS ON 18133 & 133471 153148 2022 S09 WH060 B 1 14820 14820 , 153149 2022 S09 WH060 B 1 7378 7378 NULL 153219 2022 S09 RE040 A 1 4062 4062 BRAUMS , 153220 2022 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 2022 G01 MF001 B2 1 101142 91700 COTTAGES ON EDMONDS 2021 INCOME - ONLY RENT ROLL & 1 MONTH I/E DUE TO SALE 153229 2022 S14 RE070 B 1 4800 4800 , 153231 2022 S14 AA001 C 1 6240 6240 5-PLEX & RETAIL 2019 income Apt / Retail VALUED WITH R61564, 153236 2022 S09 FL001 B 1 32264 32264 NULL 153238 2022 S05 OF001 B 1 3448 3448 2012 proforma, 153240 2022 S05 OF001 B 1 2322 2322 , 153241 2022 S05 OF001 B 1 1471 1471 , 153245 2022 S05 OF001 B 1 2461 2461 2015 pro, 153251 2022 S05 RE025 B 1 0 1200 2014 proforma, 153254 2022 G01 WH015 A 1 76212 76000 NULL 153255 2022 S05 RE055 B 1 4744 4744 , 153264 2022 S09 RE025 B 1 4747 4747 Racetrac 2019 INCOME PROFORMA, 153276 2022 S09 RE030 A 1 5676 5676 Childtime Daycare , 153313 2022 C02 RE025 B 1 4342 3264 7-11 2018 PROFORMA, 153315 2022 C02 RE030 C 1 5165 5165 DING DONG DANG CHRISTIAN CHILD SCHOOL 2018 Proforma, 153671 2022 S09 RE040 A 1 2208 2208 ARBYS 2011 proforma, 153672 2022 S09 RE040 A 1 3238 3238 KFC Remodel 2006, 153675 2022 S05 RE040 A 1 1974 1974 TACO BELL & PIZZA HUT Remodel 2010, 153678 2022 S05 RE005 B 1 5824 5824 GOODYEAR , 153681 2022 G01 FL020 B 1 38272 38295 SOUTH DENTON PLAZA 2021 INCOME, INCLUDES ACCTS 153683, 153685, 153687 153690 2022 G01 FL020 B 1 38272 38295 SOUTH DENTON PLAZA 2021 INCOME, INCLUDES ACCTS 153683, 153685, 153687 153693 2022 S09 OF010 C 1 2530 2530 2016 pro, 153694 2022 S05 WH060 C 1 13440 13440 D-BAT 2018 INCOME, 153696 2022 S05 OF020 C 1 6495 5280 2015 Proforma, 4/2015- Co* listed for sale $628,571 at a 7% cap 153700 2022 C03 RE040 B 1 2333 1961 WOK EXPRESS , 153701 2022 C02 RE025 B 1 3206 2973 Conoco NLA 2973. 2019 Proforma, 153702 2022 C02 RE010 A 1 4082 4082 WACHOVIA 2015 INCOME PROFORMA, 153703 2022 C02 RE025 A 1 4482 3294 TEXACO FOODMART , 153779 2022 C02 RE025 A 1 2117 1325 CIRCLE K 2017 proforma, 153792 2022 S09 RE040 B 1 2392 2392 BURGER STREET 2017 pro, 153795 2022 C03 RE040 B 1 2478 2430 samil investment 2019 income, 153797 2022 C03 RE040 B 1 2895 2895 RUSTY TACO 2016 Proforma, 153804 2022 C03 RE040 A 1 3962 3961 ZAXBY'S , 153829 2022 G01 WH040 C 4 33308 33308 2018 Market Profomra, 153875 2022 S05 MF002 B1 4 3492 4356 2019 income pro forma, 153899 2022 C02 AA001 A 1 28218 26418 2019 proforma, 154128 2022 S05 WH025 C 1 231520 231520 , 154141 2022 C02 RE030 B 1 7344 7344 Day Care PROFORMA, 154659 2022 G01 WH040 C 2 51488 47108 , 154664 2022 S09 WH035 B 1 111087 111087 1603 GARDEN RIDGE 2015 proforma, 154671 2022 S05 RE040 A 1 4760 4760 BRAUMS 2019 proforma, 154673 2022 S05 RE040 A 1 3274 3274 PIZZA HUT Remodel 2010, 154674 2022 S05 RE010 A 1 5636 5636 POINT BANK 2019 PROFORMA, 154676 2022 G01 SC030 B 2 314701 303608 LAKEPOINTE CROSSING 2020 INCOME/EXP. HIGH VACANCY. NOT FOR ACTUALS. SEE DIRECT CAP. 154679 2022 S09 SC010 B 1 45515 45515 TOYS R US 2018 PROFORMA, 154748 2022 S05 RE040 A 1 1984 1984 ARBYS 2017 proforma, 154754 2022 G01 FL020 C 1 15442 15442 2022 PRO FORMA 154755 2022 S09 WH060 B 1 4712 4712 , 154848 2022 S05 OF020 C 1 5796 5286 2017 proforma. INC LAND ACCT 154849., 154900 2022 0 1859121 1036490 SOLANA 2001 INCOME--PROFORMA EXP., 154903 2022 0 261604 261600 SOLANA MARRIOTT 2001 ACTUAL INC/EP, 154912 2022 S11 WH001 B 1 15500 15500 2018, 154951 2022 S10 WH060 A 1 7000 7000 OWNER OCCUPIED!! EXPENSES ARE HIGHER DUE TO SEPTIC. ETC, 154989 2022 S05 RE055 C 1 1470 1470 2019 income owner pays for taxes, insurance, only used for storage for other half 155084 2022 S09 WH060 B 1 8400 8400 2011 income, 155085 2022 S09 OF020 C 1 7163 7163 OFFICE 2017 income and expence - worked with R18965, 155087 2022 G01 FL020 C 1 61875 61875 2018 Market Proforma, 155120 2022 C02 OF010 B 1 7377 7377 2018 PROFORMA, ASKING $17 - $18 nnn 155136 2022 S09 WH060 B 1 13280 27000 2009 income and expenses includes R94387, 155320 2022 S14 WH060 B 1 4000 4000 NULL 155485 2022 C03 OF020 C 1 3027 2880 2012 Proforma, 155832 2022 S14 OF002 B 1 0 1008 , 155867 2022 S05 OF020 B 1 2915 2485 OFFICE 2021 INCOME. -L:B Ratio is 2 times adjacent properties., 156084 2022 C03 RE030 B 1 7326 7326 MINI-SKOOL EARLY LEARNING CENTER 2017 proforma, 156085 2022 G01 MF001 B1 2 632653 598128 AUTUMN CHASE APTS PH I,II, & III 2022. RR ONLY INCOME---WORKED W/R180168,R156085, 2019 INCOME---WORKED W/R180168,R156085 156105 2022 S09 RE025 B 1 3060 2290 2017 proforma, 156153 2022 S05 OF020 B 1 4764 4764 HALF OF BUILDING IS OWNER OCCUPIED., 156161 2022 S05 OF002 B 1 0 1704 , 156258 2022 G01 SC001 C 1 195015 183695 LAKELAND PLAZA NULL 156259 2022 C02 RE070 B 1 0 5920 PATZCUARO NOT OPEN FOR BUSINESS UNTIL 2/15/2011., 156266 2022 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 2022 S09 OF015 B 1 11708 11708 r156322, r156321, 156322 2022 S09 OF015 B 1 11708 11708 r156322, r156321, 156327 2022 0 24583 24279 2004 INC, 156582 2022 G01 SC045 B 2 9900 9900 ZIMMER INS 2019 income proforma-2,500 sqft owner occupiedPer agent - 156583 2022 S05 RE090 C 1 11878 9900 LA AZTECA SUPERMARKET 2019 Proforma, 156619 2022 S05 OF002 B 1 6936 6936 , 156620 2022 S05 OF002 B 1 6936 6936 , 156621 2022 S05 OF002 B 1 6936 6936 , 156700 2022 G01 FL020 B 1 41534 42225 2020 income, 64% OFFICE/LabPart owner occ 156909 2022 G01 SC045 B 1 17430 17177 STRIP CENTER 2021 INCOME 156938 2022 S05 RE045 B 1 9082 8570 , 156939 2022 S05 AA001 B 1 8080 8080 Texas Trux , 156940 2022 S05 OF010 B 1 4941 4941 SMILES ZONE 2019 income proforma, 157203 2022 S05 RE055 C 1 12032 12032 , 157258 2022 0 24372 21025 2006 INC, 157277 2022 S05 WH035 B 1 106956 106956 2018 proforma, 157298 2022 S09 RE100 B 1 3091 3091 , 157379 2022 S14 HC001 B 1 2280 2280 2014 income proforma, 157481 2022 S09 OF010 B 1 6152 6152 2010 proforma. owner occupied, 157482 2022 S09 RE040 A 1 2708 2708 WHATABURGER , 157529 2022 S09 RE055 B 1 47192 48111 HAVERTYS 2019 Income, NEED TERMS OF LEASE SHOWING INCREASES IN RENTS SINCE 1990 157530 2022 S09 RE055 B 1 47192 48111 HAVERTYS 2019 Income, NEED TERMS OF LEASE SHOWING INCREASES IN RENTS SINCE 1990 157680 2022 S05 WH001 A 1 11380 11380 2005 INCOME, 158240 2022 S05 MF007 B 1 5533 5533 CHI OMEGA SOROITY , 158257 2022 S09 RE070 A 1 9026 9026 RESTAURANT 2018 proforma, 158258 2022 S09 SC010 A 1 50000 50336 CONN'S 2019 INCOME PROFORMA, 158259 2022 S09 RE055 A 1 0 9625 2008 INCOME, 158332 2022 S05 AA001 C 1 77735 45335 , 158449 2022 S11 WH060 A 1 0 4200 , 158473 2022 S11 WH060 B 1 5000 5000 2015 proforma OWNER OCCUPIED, 158702 2022 S05 OF001 B 1 2746 2746 , 158740 2022 S05 OF001 C 1 9018 5856 , Unsure of NRA, possibly 5,856 158741 2022 S05 OF001 C 1 9018 5856 , Unsure of NRA, possibly 5,856 159107 2022 S09 RE070 C 1 36883 25073 SNEAKY PETE'S 2009 PROFORMA ON REST AND ADD DOCKS, 159285 2022 0 36875 34949 RETAIL S/C 2007 INCOME, 159389 2022 0 22500 22500 WHSE 2005 INCOME, 159886 2022 S05 MF020 B 1 0 186 Denton Falls MHP 2010 income, 159888 2022 S05 OF010 B 1 2487 2487 2012 proforma, 159897 2022 G01 WH025 B 2 80649 80649 NULL 159971 2022 S09 OF020 B 1 3152 3152 2019 Proforma, 159972 2022 S09 OF010 B 1 6518 6518 2015 PROFORMA, 159973 2022 S09 OF020 B 1 7303 7235 2019 Proforma, 159974 2022 S09 OF010 B 1 2346 2346 2017 Proforma, 159975 2022 S09 OF020 B 1 7739 7631 2015 pro, 159976 2022 S09 OF010 B 1 4572 4572 2015 Proforma, 11/16- CO* ASKING $25.17 FS 159977 2022 S09 OF020 B 1 5098 4986 proforma, 159978 2022 G01 WH015 B 1 1330394 1263711 OLD FOOD LION COLD STG FACILITY 2018 Market Proforma80% Tarrant County20% Denton, 160029 2022 S14 AA001 C 1 9200 9200 2015 pro, 160090 2022 S05 OF002 B 1 3603 3603 2019 PROFORMA, DENTAL OFFICE/ APARTMENT 160091 2022 S05 RE040 A 1 3540 3540 KFC TAX UNIT #X843057 Remodeled 2006. 2010 proforma, 160098 2022 S05 OF001 B 1 2212 2212 , 160110 2022 G01 SC045 B 2 15192 14865 GATEWAY PLAZA 2019 need actual income. 160113 2022 C02 RE025 A 1 1554 1554 , 160803 2022 G01 FL020 B 1 9982 9982 2020 DIRECT CAP. OWNER OCCUPIED. 160874 2022 C03 RE070 B 1 2090 2090 LARRYS FAMILY RESTAURANT 2014 Proforma, 160884 2022 S05 MF002 C 3 141261 134371 THE QUARTERS APTS 2021 INCOME/EXP 164 UNITS 160887 2022 S05 RE040 A 1 3540 3540 KFC Remodel 2007, 160888 2022 S05 OF010 B 1 11281 11280 Family Doctors 2018 Owner Occupied. Aditional Pad site(excess land), 161005 2022 G01 FL020 B 1 18760 18760 NULL 161045 2022 S05 MF002 B2 4 27080 25132 CRAIG PLACE APTS. 2021 INCOME, 161091 2022 S05 RE030 B 1 0 5180 pro, 161440 2022 S05 RE055 B 1 4136 4136 2015 Proforma, 8/15-Leasing 700 sq ft $27.43 sq ft($1,600 month) 161450 2022 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 2022 S05 HC001 A 1 37102 36722 , 161560 2022 G01 MF001 C 3 107554 95752 THE STUDIO PLACE APTS 2021 INCOME, 161561 2022 G01 MF001 C 3 81981 74416 MANCHESTER HOUSE 2021 PROFORMA. WORKED W/R33311 LAND ACCT. 39 1 BED 1BATH. 34 2BED 1 BATH. 14 EFFICIENCY, 161788 2022 0 3660 3660 WORKED ON INCOME 2002, 161881 2022 S09 SC010 B 1 36918 34990 NULL 161882 2022 S09 RE030 A 1 19887 19887 Children's Courtyard 2018 pro, 161908 2022 G01 SC045 B 1 6264 4800 RETAIL STRIP W/CSTORE NULL 161959 2022 G01 RE002 C 1 11684 11684 NULL 161961 2022 S05 RE075 B 1 2744 2744 , 161968 2022 S09 OF020 A 1 4840 4840 Office Bldg 2009 INC & EXP, 161970 2022 S09 RE006 B 1 4004 5852 Kwik Kar 2014 Proforma, 161971 2022 S09 RE025 B 1 2402 2402 7-11 2018 PROFORMA, 162131 2022 C03 AA002 A 1 6000 6000 BLOCKBUSTER , 162637 2022 G01 SC045 A 1 5460 5460 STRIP CENTER NULL 162641 2022 S09 OF020 C 1 4137 3237 , 162646 2022 S05 WH025 B 1 68600 73062 2018 Proforma. Owner Occupied, 162792 2022 C02 OF020 C 1 3964 3964 2016 pro, 162892 2022 S05 RE055 C 1 1470 1470 2019 income-MATTRESS STORE LEASES HALF THE BUILDING FOR $750 A MONTH. OTHER HALF IS STORAGE., 162987 2022 G01 WH060 A 1 8000 8000 NULL 163052 2022 S05 HS001 A 1 4300 9853 2011 income, 163073 2022 S05 MF025 A 4 5216 6208 4-PLEX 2022 - SEE DIRECT CAP/PROFOFORMA. VERBAL RENTAL RATE FROM MANAGER. 163550 2022 S05 RE025 B 1 2604 2604 , 164115 2022 S11 OF005 A 1 74644 73747 ACC #14 NULL 164422 2022 G01 WH040 B 2 30406 32995 LITTLE ELM SELF STORAGE 2020 INCOME. 249 Units., 164426 2022 G01 MF020 C 6 3030 30 High Percentage of value on land, 164509 2022 S05 MF007 B 1 6120 6120 PHI KAPPA SIGMA , 164510 2022 S05 MF007 B 1 7816 7816 SIGMA NU , 164529 2022 G01 FL020 C 1 35750 35750 2019 income, 164817 2022 S05 OF010 B 1 3711 3711 2012 proforma, 164818 2022 S05 OF010 B 1 1921 1921 2012 proforma, 164865 2022 G01 SC045 B 3 23060 23815 THE SHOPS OF ARGYLE 2019 INCOME 164875 2022 S14 SP005 A 1 0 31770 MILESTONE 2018 PROFORMA, 164883 2022 C02 AA001 B2 1 49913 49913 , 164885 2022 C02 AA001 B2 1 49913 49913 , 164887 2022 C02 AA001 B2 1 49913 49913 , 164888 2022 C02 AA001 B2 1 49913 49913 , 164889 2022 C02 AA001 B2 1 49913 49913 , 164890 2022 C02 AA001 B2 1 49913 49913 , 164891 2022 C02 AA001 B2 1 49913 49913 , 164892 2022 C02 AA001 B2 1 49913 49913 , 164894 2022 C02 AA001 B2 1 49913 49913 , 164953 2022 S08 FL020 B 1 3000 3000 , 164966 2022 S09 RE005 B 1 6900 5250 NULL 164971 2022 S09 WH025 B 1 29880 29880 2008 PROFORMA-OWER OCC, 164978 2022 G01 MF001 B1 1 318383 243064 MARQUIS AT LANTANA APTS NULL 165078 2022 S05 MF002 B2 4 43584 40800 BELLMERE APTS. 2022- P&L NO RENT ROLL 165497 2022 C02 RE005 B 1 3008 3008 PRECISION TUNE , 165498 2022 S05 MF025 B1 5 5538 5538 2020 RENT ROLL 165500 2022 S05 OF020 B 1 11271 10545 2019 proforma, 165507 2022 S05 MF002 B2 4 6400 6400 OAK RIDGE APTS 2022 INCOME/EXP. SPRINKLER FLOOD. 165508 2022 S05 OF010 B 1 3628 3628 2011 INC PROFORMA, 165509 2022 S05 OF010 B 1 3628 3628 2011 INC PROFORMA, 165510 2022 S05 OF020 A 1 5986 5986 OWNER OCCUPIED, 165513 2022 S05 MF002 B2 4 43584 40800 BELLMERE APTS. 2022- P&L NO RENT ROLL 165578 2022 S09 RE001 B 1 2562 2562 POPEYES 2017, 165579 2022 G01 SC020 C 1 119999 118156 ORCHARD VILLAGE 2018 INCOME W R165579, 165812 2022 S09 OF020 C 1 3680 2873 2019 pro., 4/16-CO* $18.50MG asking. 4/15- Co* $22.22 sq ft asking 165813 2022 S09 OF020 C 1 5880 5954 2019 income, 11/15- CO* asking $18.50 MG. 4/15- Reworked income per actuals 166352 2022 C02 OF020 C 1 5178 5178 2019 Proforma, 166403 2022 S09 RE040 A 1 2376 2376 TBC #5402 2012 proforma, 166404 2022 S09 RE055 A 1 3060 3060 PAYLESS SHOE SOURCE 2021 proforma, 166407 2022 S09 RE040 A 1 2946 2946 WHATABURGER , 166408 2022 S09 RE070 A 1 11796 11796 REGAL BUFFET 2019 income, 166411 2022 S09 RE055 A 1 9600 9600 2019 Proforma, 166625 2022 C02 RE040 A 1 2349 2349 DAIRY QUEEN 2018 INCOMERemodel 2008, 166636 2022 G01 SC020 B 2 46412 44379 STONE CREEK NULL 166808 2022 G01 WH040 B 2 63150 50100 2019 Income. 2017 income w/R153262 74 RV SPACES AND 339 STORAGE UNITS, 166875 2022 S05 OF020 B 1 5768 4521 OFFICE 2021 INCOME, 167125 2022 C02 RE030 B 1 7260 7260 PEANUT GALLERY #302 2016 Proforma, 167403 2022 0 524000 524000 NESTLE 22% OFFICE, 167698 2022 S05 OF020 C 1 0 3390 , 167763 2022 S05 MF007 B 1 11480 11480 Gamma XI Alumni of Delta Sigma Phi 2009 Income, 167774 2022 S09 RE010 A 1 11503 11503 FIRST STATE BANK , 167775 2022 S09 OF020 B 1 8291 8291 SALON 2019 PROFORMA, 167898 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167899 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167900 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167901 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167902 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167903 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167904 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167905 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167906 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167907 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167908 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167909 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167910 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167911 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167912 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167913 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167914 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167915 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167916 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167917 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167918 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167919 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167920 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167921 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167922 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167923 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167924 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167925 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167926 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167927 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167928 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167929 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167930 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167931 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167932 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167933 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167934 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167935 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167936 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167937 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167938 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167939 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167940 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167941 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167942 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167943 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167944 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167945 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167946 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167947 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167948 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167949 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167950 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167967 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167968 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167970 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167971 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167973 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167974 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167975 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167977 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167978 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167979 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167980 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167981 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167982 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167983 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167984 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167985 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167986 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167988 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167989 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167990 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167992 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167993 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167994 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167995 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167996 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167997 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167998 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 167999 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168000 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168001 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168004 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168012 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168014 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168015 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168016 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168017 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168018 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168019 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168020 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168021 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168022 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168023 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168024 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168025 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168026 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168027 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168028 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168029 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168030 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168031 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168032 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168033 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168034 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168035 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168036 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168037 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168038 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168039 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168040 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168041 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168042 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168043 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168044 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168045 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168046 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168047 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168048 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168049 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168050 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168051 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168052 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168053 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168054 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168055 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168056 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168057 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168058 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168059 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168060 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168061 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168062 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168063 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168064 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168065 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168066 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168067 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS NULL 168068 2022 G01 MF001 B2 2 138780 149220 FIELDCREST APARTMENTS