The Commons - A Unique Multifamily Opportunity - Greg Cooper

T H E CO M M O N S P O RT FO L I O A U N I Q U E M U LT I FA M I LY O P P O R T U N I T Y

TA B L E O F CONTENTS

EXECUTIVE SUMMARY

4

PORTFOLIO COMPONENTS

6

PROPERTY MANAGEMENT SYSTEM

6

PROFORMA

7

PHOTOS

8

PORTFOLIO LOCATIONS MAP

9

FINANCIALS

10

RENT ROLLS

17

FLOOR PLANS

28

SITE PLANS

34

EXECUTIVE SUMMARY The Commons Portfolio gives an investor the opportunity to purchase a unique multifamily portfolio at near 100% occupancy. The portfolio consists of 72 doors across 4 towns around Central Texas. The locations are all located between Austin and Bryan/College Station which are two of the state’s fastest growing areas. While all the towns are relatively small, they are all county seats where the courthouse and county employees and offices reside. The doors consist primarily of duplex properties with a small apartment complex and 5 single family homes. Some of the prominent features of the Portfolio: • Assets are all fairly new having been built between 2011 and 2015 • Properties are all high-quality construction with many common elements and floor plans to enable more efficient operations and management • Elements such as metal roofs and all masonry construction lower the long-term repairs and maintenance needs and budget • Current ownership group has developed a unique management platform that enables the efficient management of the operation remotely. This management platform will convey.

• Properties are the nicest class A assets in each location which enables the properties to stay at high occupancy levels.

• Current ownership has identified two additional locations to build more assets and there is a 4-acre site adjacent to one of the properties that will also convey.

O F F E R E D AT $ 7, 8 0 0 , 0 0 0

T The H E C Commons O M M O N S P OPortfolio RTFOLIO ENTITY OWNERS 1806 PECAN GROVE LLC

HICKORY CREEK APTS. LTD.

LOCATIONS

PROPERTY NAMES

PRODUCT MIX

Giddings, TX

Commons on Boundary

5 Units - SF Houses 3bdr/2bath

2012-13

Giddings, TX

Commons on Independence

10 Units - Duplexes 6 - 1bdr/1bath 4 - 2bdr/1bath

2012-13

Giddings, TX

Commons at Hickory Creek

22 Units - Apts/Duplex 2bdr/2bath 16 - 2bdr/2bath 6 - 1bdr/1bath

2010

20 Units - Duplexes 10 - 1bdr/1bath 6 - 2bdr/1bath 4 - studio/1bath

2014-15

MUSEUM SQUARE PROPERTIES LLC. Cameron, TX

Commons of Cameron

YEAR BUILT

SOMERVILLE COMMONS LLC

Somerville, TX Commons of Somerville

6 Units - Duplexes 2 - 2bdr/1bath 2 - 1bdr/1bath 2 - studio/1bath

2015

C & V Rental Property LLC

Caldwell, TX

9 Units - Duplexes 8 - 1bdr/1bath 1 - 2bddr/1bath

2011

Commons on Buck St.

TOTAL - 72 UNITS 5 - SF Houses 16 - Apts.

51 - Duplexes

Confidential

6

THE PROPERTY MANAGEMENT SYSTEM The AHBManage (ahbtx.com) property management system enables the remote management across of the portfolio while providing safe, comfortable and convenient living spaces for the tenants. The management system consists of the following: LEASING • The vendor partner Rentlinx is the repository for unit availability, rent details and photos. This information is located in the ‘Rent’ link of the site.

• Leads are generated utilizing our vendor partner Rentlinx as well as, Google Ads. • Qualified prospects are texted the property, unit number, self-showing access code and simple instructions to visit the unit at their convenience. Cameras are employed for security. Prospects visit the available unit and self-tour by entering the code.

• Applications for prospect unit leasing are located in the ‘Apply’ link of the site. Our applications vendor partner On-Site provides background credit checks and once approved populates the Texas vetted lease for esignature by tenant. On-Site archives leases.

• New tenants e-sign lease and make online payment prior to move in. Only online payments are acceptable.

ACCOUNTING • The vendor partner Buildium provides all accounting, tenant ledgers, online payments, vendor lists and service requests. Other management reports are also available via Buildium.

• Tenants access their ledger via the ‘Resident’ link of our site. Online payments, service requests and other communication are handled via this link.

MAINTENANCE • Staff meets new tenants at their unit for the move in walk thru.

• Tenants submit service requests via their resident portal located in the ‘Resident’ link of our site.

• Works orders are created from service requests and emailed/texted to staff or other vendors. A completed work order creates the bill for payment via EFT or check utilizing Buildium.

A Austin U S T I NHome H O MBuilders E B U I L DMultifamily E R S M U L Portfolio T I FA M I LY P O R T F O L I O Proforma Valuation

P R O F O R M A VA L U AT I O N

Gross Potential Income Loss to Vacancy and Bad Debt

908,359.56 45,417.98

5.0%

Potential Realized Income

862,941.58

95.0%

Operating Expenses

201,373.82

22.2%

Insurance

30,837.00

3.4%

Property Tax

57,790.00

6.4%

Property Mgmt

64,800.00

7.1%

Total Expenses

354,800.82

39.1%

Net Operating Income

508,140.76

55.9%

Valuation @ 6.5% Cap Rate

7,817,550.22

T H E C O M M O N S P O R T F O L I O L O C AT I O N S

TRAILING 12 MONTH

PROFIT + LOSS S TAT E M E N T S

AHB Commons Portfolio Rollup Trailing 12 Months September 2018 thru August 2019

Income

Commons on Independence

Commons on Boundary

Commons of Sumerville

Commons at Hickory Creek

Commons of Cameron

Commons on Buck St.

Totals

Other Income

24,510.27

10,489.66

9,076.06

37,876.81

28,380.64

16,157.15

126,490.59

Rent Income

83,282.00

65,814.00

39,064.00

183,428.00

120,191.50

95,892.80

587,672.30

107,792.27

76,303.66

48,140.06

221,304.81

148,572.14

112,049.95

714,162.89

$450.94

46.89

545.00

2,475.03

990.21

1,500.00

6,008.07

$12,596.68

8,534.74

8,166.38

30,734.34

26,697.84

12,155.41

98,885.39

$545.11

100.00

2,211.10

554.95

1,326.84

389.20

5,127.20

$12,888.12

8,074.11

5,166.76

29,966.60

19,880.40

6,274.88

82,250.87

$6,469.87

4527.18

5562.02

16282.36

16498.53

8453.17

57,793.13

$32,950.72

$21,282.92

$21,651.26

$80,013.28

$65,393.82

$28,772.66

250,064.66

74,841.55

55,020.74

26,488.80

141,291.53

83,178.32

83,277.29

464,098.23

Total for Rent Income

Expense

Total for General & Administrative Total for Repairs & Maintenance Total for Sales/Marketing Total for Utilities Taxes Total Expense

Net Operating Income

Income Statement

9/1/2018 - 8/31/2019,

By Month, The Commons on Independence Income

09/2018

Cash basis 10/2018

AHB Properties - Reimbursements Convenience Fee Interest income Late Fee Income Other Income Administrative Fee Cost of Reletting Furniture Rental Internet Income Make Ready Charge Pet Fees Pet Rent Utility Reimbursement Washer/Dryer Fee Total for Other Income

380.00 475.00

325.00 70.00

105.00 680.00 275.00 2,725.67

Rent Income Rent Income - Other Total for Rent Income

6,570.00 6,570.00 9,295.67

11/2018

12/2018

01/2019

29.92

10.00

8.00

101.46

20.00

40.00

-

520.00

255.00 479.00

103.00 816.00 200.00 515.00 397.00

515.00 153.00

70.00 395.00 205.00 1,115.00

35.00 470.00 240.00 1,487.00

140.00 715.00 375.00 3,882.46

35.00 635.00 330.00 1,699.98

6,996.00 6,996.00 8,111.00

5,233.00 5,233.00 6,720.00

10,355.00 10,355.00 14,237.46

$35.00

$231.00

$110.00

$0.00

$35.00

$266.00

760.75

35.73

(3.75)

02/2019

03/2019

04/2019

68.40

65.40

35.46

230.00

155.00

155.00

714.00 500.00 580.00

05/2019

106.76

06/2019

86.97

07/2019

35.33

08/2019

30.34

135.00

Total

613.77 1,255.00

417.50 427.00

385.00

190.00

70.00 570.00 320.00 2,050.46

150.00 70.00 570.00 285.00 1,436.76

35.00 770.00 420.00 2,291.47

35.00 625.00 330.00 1,410.33

60.00 590.00 240.00 1,110.34

99.25 2,290.75 700.00 4,652.50 2,804.00 150.00 795.00 7,380.00 3,770.00 24,510.27

6,435.00 6,435.00 8,418.40

5,615.00 5,615.00 7,665.46

5,967.00 5,967.00 7,403.76

8,959.00 8,959.00 11,250.47

6,330.00 6,330.00 7,740.33

5,555.00 5,555.00 6,665.34

83,282.00 83,282.00 107,792.27

$376.00

$10.00 $376.00

$386.00

$64.94 $386.00

$450.94

$450.94

$376.00 $74.94 $450.94

$0.00

$145.48 $189.94 $353.83 $9.49 $68.49 $2,215.00 $118.76 $2,450.00 $2,105.00 $550.00 $1,899.77 $71.40 $609.50 $236.39 $116.22 $549.13 $77.51 $453.95 $256.82 $120.00 $12,596.68

$0.00

$50.00 $395.11 $100.00 $545.11

450.00 288.00

385.00 515.00

70.00 735.00 420.00 3,317.40

70.00 625.00 330.00 1,983.40

7,047.00 7,047.00 8,746.98

8,220.00 8,220.00 11,537.40

$376.00

$376.00

255.00

Expense

General & Administrative Evictions Small Tools & Equipment Total for General & Administrative Repairs & Maintenance Appliances Cabinets & Countertops Cleaning Supplies Exterior Repairs Fire Extinguisher HVAC HVAC Filters Labor Maintenance Labor Make Ready Labor Service Request Landscaping & Groundskeeping Lighting, Fans Locks Painting Pest Control Plumbing Regular Maintenance Repairs & Maintenance - Other Tools and Equipment Windows, Blinds & Screens Total for Repairs & Maintenance Sales/Marketing Advertising Marketing & Promotions Signs Total for Sales/Marketing Utilities Electric Internet Trash Utilities-All Water Water, Sewer, Trash, Fees Total for Utilities Total Expense

Net Operating Income

$0.00 $80.00

$197.00 $550.00

$627.50

$25.00 $285.00 $100.00 $150.00

$175.00 $100.00 $50.00 $300.00 $55.99 $50.00 $415.37

$1,190.00

$1,773.86

$27.86

$189.94

$152.11 $68.49

$100.00 $50.00 $370.00 $50.00 $75.00 $62.00 $50.00

$954.00

$200.00

$50.00

$0.00

$249.34

$840.84

$370.36 $100.00 $819.56

$1,559.39

$325.00 $250.00 $150.00 $200.00

$176.81

$400.00 $50.00 $177.66 $26.77 $299.70 $10.44

$44.92

$300.00 $475.00 $100.00 $100.00

$4.72

$9.49 $847.50 $400.00 $150.00 $50.00 $200.00 $44.63

$190.00 $18.76 $175.00 $100.00 $100.00

$42.00 $88.84 $15.51

$62.00

$400.00 $50.00 $254.12 $2.00 $21.95 $16.22

$362.18

$91.77

$607.10

$1,301.51

$0.00

$395.11 $100.00 $495.11

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$325.55 $569.92

$357.11 $284.96

$361.85

$178.74 $178.10

$527.51 $178.10

$389.72 $320.58

$246.13 $142.48

$485.52 $1,127.59 $2,428.59

$489.98 $851.83 $2,344.51

$90.56 $48.69 $496.09 $2,005.44

$208.76 $189.16 $468.79 $1,572.32 $3,701.94

$541.02 $492.41 $1,743.73 $2,955.46

$49.08 $301.41 $248.42 $987.52 $2,464.29

$0.00 $450.94

$2,386.61 $2,293.84 $100.00 $4,272.84 $1,170.09 $2,664.74 $12,888.12 $26,480.85

9,108.81

6,073.89

5,660.02

3,701.82

8,295.01

5,276.04

6,214.40

81,311.42

$50.00 $0.00

$200.00 $175.00 $50.00 $417.99

$37.62

$795.21

$840.84 $2,030.84

$1,289.92 $3,113.78

$1,808.73 $2,797.73

$795.21 $1,668.31

$47.94 $430.93 $1,374.34 $3,546.96

7,264.83

4,997.22

3,922.27

12,569.15

5,200.02

$925.00

$1,116.68

$1,133.35

$1,743.62

$100.00 $825.73

$256.82 $20.00 $1,025.83

Income Statement

9/1/2018 - 8/31/2019,

By Month, Cash basis

The Commons of Somerville

Income

09/2018

Convenience Fee Income Corrections Interest Income Late Fee Income Other Income Internet Income Make Ready Charge Pet Fees Pet Rent Utility Reimbursement Washer/Dryer Fee Total for Other Income

49.58

150.00 105.00 360.00 215.00 1,077.81

Rent Income rent income Rent Income - Other Total for Rent Income Total Income

4,211.00 4,211.00 5,288.81

3.23 195.00

10/2018 (38.58)

11/2018 2.00

12/2018 4.00 5.50

Repairs & Maintenance Cleaning Supplies Disposal Doors Hardware HVAC HVAC Filters Labor Maintenance Labor Make Ready Labor Service Request Landscaping & Groundskeeping Locks Painting Pest Control Plumbing Tools and Equipment Total for Repairs & Maintenance Sales/Marketing Advertising Marketing & Promotions Signs Total for Sales/Marketing Utilities Electric Internet Utilities-All Water Total for Utilities Total Expense

Net Operating Income

-

31.47

6.00

04/2019

05/2019

28.93

153.04 30.59 11.64 400.00

130.00

260.00

133.79

195.00 230.00

195.00

220.00 135.00 518.19

35.00 220.00 135.00 841.24

35.00 275.00 180.00 713.93

1,693.79 697.00 150.00 280.00 3,735.00 1,925.00 9,076.06

3,006.00 3,006.00 3,524.19

2,706.00 2,706.00 3,547.24

3,651.00 3,651.00 4,364.93

758.00 38,306.00 39,064.00 48,140.06

110.00 90.00 909.00

315.00 170.00 624.50

410.00 160.00 741.47

110.00 90.00 267.00

465.00 205.00 883.91

370.00 170.00 676.00

150.00 70.00 425.00 260.00 1,201.59

1,640.00 1,640.00 2,549.00

3,085.00 3,085.00 3,709.50

4,189.00 4,189.00 4,930.47

1,615.00 1,615.00 1,882.00

758.00 3,910.00 4,668.00 5,551.91

3,755.00 3,755.00 4,431.00

4,450.00 4,450.00 5,651.59

15.00

15.00

15.00

2,088.00 2,088.00 2,709.42

-

-

-

15.00

25.00 125.00 200.00

122.15

325.00

100.00 350.00 170.00 50.00

50.00 33.64

15.00

15.00

4.69

18.47

45.00 500.00 500.00

5.61

3.01 135.00 100.00 50.00

50.00 203.76 50.00 1,239.76

130.00

250.00 150.00

13.39 175.00 200.00

100.00

100.00

150.00 50.00 150.00

55.97

473.41

200.00

552.06

1,500.40

478.40 100.00 578.40

48.66 48.66

-

83.64

-

1,500.40

-

94.20

75.94 178.10

67.97 178.10

122.30

85.70 391.82

146.43 142.48

151.28

367.92 462.12 864.86

259.00 513.04 921.68

250.74 496.81 1,736.57

199.80 322.10 2,107.50

229.92 707.44 1,808.41

296.36 585.27 1,200.99

4,423.95

1,787.74

812.43

1,602.00

3,122.06

681.01

-

-

500.00 545.00

-

128.77 19.86 166.00 3.01 1,732.00 160.90 1,985.00 720.00 450.00 1,705.80 80.17 470.11 90.08 22.27 432.41 8,166.38

-

50.00 2,012.44 148.66 2,211.10

-

797.23 1,617.06 23.83 2,728.64 5,166.76 16,089.24

19.86 1,450.00

75.00 200.00

282.00 47.51 300.00 100.00

465.14

254.12

880.61

40.08 14.70 70.00 2,059.78

256.82 1,240.45

7.57 507.57

-

600.00

50.00 136.54 30.17 88.23

285.00

Total

26.24

130.00

65.00

08/2019

29.40

65.00 467.00

65.00

07/2019

6.00 30.59

130.00 (150.00) 35.00 455.00 115.00 621.42

06/2019

6.00

2.91 75.00

75.00

166.00

105.59 402.74

2.00

03/2019

175.00

100.00

50.00 100.00

02/2019

75.00

Expense

Bank Fees General & Administrative Prof Fees - Legal/Acctg Total for General & Administrative

01/2019

-

-

-

-

192.26

142.48

106.86

162.54 313.82 802.23

234.86 427.12 1,127.12

237.90 380.38 1,260.99

53.41 284.96 23.83 362.20 2,421.98

489.60 596.46 1,836.91

4,749.68

3,303.88

4,390.60

1,102.21

1,710.33

4,364.93

32,050.82

Income Statement

9/1/2018 - 8/31/2019,

By Month, Commons at Hickory Creek Income

AHB Properties - Reimbursements Convenience Fee Interest Income Late Fee Income Other Income Administrative Fee Cost of Reletting Furniture Rental Internet Income Make Ready Charge Pet Fees Pet Rent Utility Reimbursement Washer/Dryer Fee Total for Other Income Rent Income Rent Income - Other Total for Rent Income Total Income

Cash basis

09/2018

10/2018

21.00 12.43 215.00

11/2018

12/2018

43.09

29.00

175.00

230.00 1,331.00

756.00

500.00

882.00 330.00

01/2019

46.22 17.95 160.00

02/2019

45.09 155.00 44.00

60.36 431.00

793.50 (608.31)

03/2019

22.00 65.00 75.00 714.00 500.00 755.00

04/2019

21.00 5.79

05/2019

17.00

06/2019

64.95

350.00

07/2019

08/2019

Total

101.72

2,400.00 191.68

65.72

190.00

75.00

150.00

231.00

885.00

370.00 35.00 635.00 285.00 1,540.72

275.00 2,665.50 560.36 8,075.62 2,491.69 150.00 1,435.00 13,980.00 5,699.00 37,876.81

9,169.00 9,169.00 10,709.72

183,428.00 183,428.00 223,704.81

620.50

815.00 935.00

625.00 380.00

625.00

638.12 1,455.00

2,400.00 668.47 101.17 1,775.00

210.00 1,425.00 611.00 3,250.43

140.00 770.00 440.00 2,068.09

280.00 1,810.00 760.00 5,652.00

175.00 1,000.00 476.00 2,366.53

70.00 1,260.00 472.00 2,231.28

175.00 1,340.00 600.00 4,246.00

140.00 1,320.00 545.00 3,781.79

70.00 1,085.00 330.00 3,088.00

35.00 955.00 385.00 2,064.95

985.00 330.00 3,699.84

150.00 105.00 1,395.00 465.00 3,887.18

16,375.00 16,375.00 19,625.43

13,018.00 13,018.00 15,086.09

21,051.00 21,051.00 26,703.00

14,890.00 14,890.00 17,256.53

14,665.00 14,665.00 16,896.28

17,245.00 17,245.00 21,491.00

16,188.00 16,188.00 19,969.79

13,475.00 13,475.00 16,563.00

13,976.00 13,976.00 16,040.95

14,336.00 14,336.00 18,035.84

19,040.00 19,040.00 25,327.18

Expense

General & Administrative Evictions Office Supplies Prof Fees - Legal/Acctg Small Tools & Equipment Total for General & Administrative Repairs & Maintenance Appliances Cabinets & Countertops Cleaning Supplies Commode Parts Disposal Doors Flooring Hardware HVAC HVAC Filters Labor Maintenance Labor Make Ready Labor Service Request Landscaping & Groundskeeping Lighting, Fans Locks Microwave Painting Pest Control Plumbing Refrigerator Regular Maintenance Repairs & Maintenance - Other Tools and Equipment Windows, Blinds & Screens Total for Repairs & Maintenance Sales/Marketing Advertising Flags Signs Total for Sales/Marketing Utilities Electric Internet Trash Utilities-All Water Water, Sewer, Trash, Fees Total for Utilities Total Expense

Net Operating Income

35.00

28.88 -

28.88

266.00 874.00

-

35.00

353.42

141.95

285.04

275.00 250.00 475.00 375.00

125.00

75.98

50.00

149.79

124.88

363.00 100.00

57.37

1,659.83

294.00 2,387.69

2,155.12

50.00

534.30 100.00 2,040.35

202.89 82.72 135.96

200.00 150.00

40.47

51.49 294.00

34.44 2,071.32

-

50.00

2,920.49

-

274.00 534.30

194.79

1,335.58

2,098.57

725.00 300.00 300.00 400.00 75.00

16.57 55.01 614.97 37.54 585.34 1,753.32

104.95 400.00 504.95

1,966.80

-

1,389.17 3,448.38 6,289.18 15,201.82

2,674.65 5,141.22

2,143.88 4,215.20

2,293.36 5,248.85

15,810.48

9,944.87

22,487.80

12,007.68

10,606.28

155.66

9.38 9.38

259.10

288.73

40.04 84.42

1,322.50

654.14

1,015.81

585.00 35.00 375.00 400.00

460.00 700.00 425.00 828.31

825.00

32.33

124.41

50.80

4.18

18.18

16.98

2,690.40

594.36

70.00 1,411.35

-

3,487.80

-

37.92 3,574.89

-

-

1,652.74 82.72 634.25 40.04 95.91 57.13 855.08 6.04 5,697.45 317.68 4,240.00 2,485.00 2,445.00 3,686.25 55.10 341.98 241.22 1,122.71 163.42 814.21 970.02 471.79 3,313.78 793.64 151.18 30,734.34

-

50.00 104.95 400.00 554.95

-

5,456.95 6,126.64 179.28 8,144.08 2,607.50 7,452.15 29,966.60 63,730.92

100.00 508.25 10.83 75.00 185.57 11.93 385.47 355.05 2,400.00 513.64 113.26 6,810.45

-

521.22 534.30

646.62 534.30

769.01 1,032.98

937.39 569.92

1,434.63 2,028.99 4,796.66

463.00 578.69 2,097.21 4,659.56

37.50 1,095.66 1,227.67 3,541.75 7,029.55

706.94 795.64 3,304.57 7,178.96

341.90 397.75 2,246.96 9,066.79

15,173.13

11,903.44

9,011.40

10,856.88

16,260.39

476.96

-

301.00 28.88 1,749.00 396.15 2,475.03

21.91

85.00 350.00 185.00 264.93 3.80 49.02

210.00

976.71 605.54

2,155.12 3,814.95

241.22 75.36

416.05

299.50 299.50

34.25

542.85 1,781.00 79.28 1,628.60 4,031.73 6,290.00

42.68 810.00 550.00 210.00 509.76

-

13.66 6.04

2,225.00

50.00 -

29.89 11.49

125.00 75.00 250.00 375.00

75.00 400.00

77.27 77.27

132.55

148.88

43.47 570.04 480.00

400.00

874.00

875.00 10.00 1,151.00

10,709.72

159,973.89

Income Statement

9/1/2018 - 8/31/2019,

By Month, The Commons of Cameron Income

Convenience Fee Interest Income Late Fee Income Other Income Administrative Fee Cost of Reletting Internet Income Make Ready Charge Other Income - Other Pet Fees Pet Rent Utility Reimbursement Washer/Dryer Fee Total for Other Income Rent Income rent income Rent Income - Other Total for Rent Income Total Income

Cash basis

09/2018

10/2018

30.98 9.73 20.00

11/2018

50.23

Repairs & Maintenance Appliances Cabinets & Countertops Cleaning Supplies Disposal Doors Hardware HVAC HVAC Filters Labor Maintenance Labor Make Ready Labor Service Request Landscaping & Groundskeeping Lighting, Fans Locks Painting Pest Control Plumbing Range/Oven Repairs & Maintenance - Other Tools and Equipment Windows, Blinds & Screens Total for Repairs & Maintenance Sales/Marketing Advertising Marketing & Promotions Signs Total for Sales/Marketing Utilities Electric Internet Trash Utilities-All Water Total for Utilities Total Expense

Net Operating Income

47.24

01/2019

54.11

02/2019

61.40

03/2019

40.71

20.00

04/2019

05/2019

06/2019

82.70 2.55

64.61

31.41

75.00

95.00

07/2019

66.38

08/2019

Total

92.42

81.55

115.00

75.00

371.00

20.00

703.74 12.28 400.00

277.00

320.00

240.83

386.00

569.50 471.00

361.00

536.00 575.00

452.00 1,177.00

364.35 350.00

795.00 175.00

105.00 945.00 355.00 2,510.71

105.00 910.00 320.00 1,662.23

140.00 1,205.00 335.00 2,047.24

70.00 825.00 275.00 1,464.94

140.00 1,535.00 497.00 2,639.40

105.00 1,165.00 410.00 2,761.21

70.00 1,316.59 385.00 2,217.84

105.00 1,467.35 445.00 3,287.96

150.00 140.00 790.00 330.00 3,165.41

300.00 105.00 585.00 268.00 2,038.73

150.00 245.00 960.00 430.00 2,962.42

70.00 685.00 340.00 1,622.55

20.00 1,248.50 4,805.18 2,277.00 135.00 600.00 1,400.00 12,388.94 4,390.00 28,380.64

7,760.00 7,760.00 10,270.71

10,717.00 10,717.00 12,379.23

7,380.00 7,380.00 9,427.24

8,055.00 8,055.00 9,519.94

12,954.00 12,954.00 15,593.40

9,910.50 9,910.50 12,671.71

435.00 13,145.00 13,580.00 15,797.84

13,729.00 13,729.00 17,016.96

8,287.00 8,287.00 11,452.41

9,545.00 9,545.00 11,583.73

11,447.00 11,447.00 14,409.42

6,827.00 6,827.00 8,449.55

435.00 119,756.50 120,191.50 148,572.14

15.00

262.18

294.18

262.18

675.00 21.03 990.21

679.00 231.00 135.00

Expense

Bank Fees General & Administrative Prof Fees - Legal/Acctg Small Tools & Equipment Total for General & Administrative

12/2018

15.00

2.00 675.00

-

-

15.00

-

106.75 75.00 124.49

100.00 282.52 292.78 275.00 50.00 200.00

1,450.00 225.00 100.00 400.00 35.00

22.99

1,330.04

200.00

2,410.00

250.00 400.00 200.00

668.16

268.00

-

2.00

8.45 17.50

18.59

61.52 11.49

550.00

1,000.00

275.00

100.00 300.00 4.01

27.44 625.00 600.00 420.00 7.82

15.14 1,120.00 950.00 75.00 11.81

21.03 36.03

149.63 114.63

15.99 575.00 900.00 25.00 449.44 9.99

21.64 337.00 12.48 1,120.00 300.00 50.00 35.00

268.44 585.00 122.01 725.00 150.00 185.00 383.25

828.45

50.00

1,565.86

1,517.35

1,748.69

2,439.66

49.17 200.00 249.17

4.32 4.32

152.85 152.85

823.59 1,255.53 79.28

1,020.35 489.75

1,326.74 158.56

984.47 525.37 79.28

594.22 489.75

1,289.95 1,015.12 158.56

746.05 560.99 79.28

652.50 762.06 382.89

652.50 593.37

52.40

325.09

100.36 153.71 2,345.61

-

2,215.23

-

70.00 64.22 4,900.40

-

-

106.10

271.00 2,503.01

49.84

37.00 29.12 50.00

14.02

2,412.06 116.81 400.00 250.00 170.00 500.00 42.06 92.93 91.42 355.06 28.90 42.68

-

578.56

37.39

83.12 35.24 23.94

675.00

143.00 255.00 100.00 18.37

173.00 95.00 -

-

275.00

14.54 21.99 48.32 275.00 513.64 48.70 3,446.99

-

275.00

-

106.75 8.45 428.34 250.61 368.44 36.78 4,736.58 837.51 8,345.00 1,825.00 1,630.00 2,899.50 59.87 386.62 418.66 567.50 1,322.07 95.08 1,253.81 737.35 383.92 26,697.84 173.00 796.67 357.17 1,326.84

124.49

591.97 382.89 124.49

1,135.27 1,927.92 3,257.96

1,099.35 3,777.35

318.18 1,463.13 3,043.99

79.28 254.15 926.80 4,082.31

685.78 2,844.18 4,610.70

251.24 1,761.34 3,514.35

228.40 1,713.70 4,308.21

239.36 1,828.48 4,849.09

216.00 1,299.97 3,551.23

629.67 3,093.30 8,255.88

535.91 1,922.23 5,369.22

275.00

9,400.93 5,102.29 803.94 79.28 4,493.96 19,880.40 48,895.29

7,012.75

8,601.88

6,383.25

5,437.63

10,982.70

9,157.36

11,489.63

12,167.87

7,901.18

3,327.85

9,040.20

8,174.55

99,676.85

Income Statement

9/1/2018 - 8/31/2020,

By Month, Commons on Buck St. (aka BSH) Income

Convenience Fee Late Fee Income Other Income Administrative Fee Cost of Reletting Furniture Rental Internet Income Make Ready Charge Pet Fees Pet Rent Utility Reimbursement Washer/Dryer Fee Total for Other Income Rent Income Rent Income - Other Total for Rent Income Rent Income for 502 Grey Oak Total Income

Cash basis

09/2018

10/2018

8.00 75.00

11/2018

8.00

12/2018

47.67 270.00

01/2019

02/2019

03/2019

04/2019

05/2019

06/2019

07/2019

08/2019

9.00

62.06 75.00

107.08

33.41 20.00

28.86

31.86 75.00

34.86 115.00

26.41 170.00

445.87 915.00

50.00 390.00

50.00 390.00

50.00 390.00 400.00

50.00 455.00

50.00 260.00

50.00 455.00 680.00

50.00 455.00

1,867.50 50.00 195.00 250.00

103.00 45.00 180.00 777.00

138.00 481.46 90.00 1,686.52

50.00 390.00 165.00 150.00 243.00 261.47 45.00 1,411.55

70.00 45.00 90.00 2,763.91

260.00 500.00 150.00 105.00 45.00 45.00 1,268.66

150.00 1,867.50 500.00 4,479.85 2,963.00 600.00 1,513.00 1,417.93 1,305.00 16,157.15

193.00 90.00 135.00 976.41

107.00 45.00 45.00 535.86

105.00 90.00 135.00 1,621.86

175.00 135.00 90.00 1,054.86

6,864.00 6,864.00 797.00 8,637.41

6,015.00 6,015.00

9,406.00 9,406.00

10,887.00 10,887.00

7,060.00 7,060.00

5,820.80 5,820.80

6,550.86

11,027.86

11,941.86

9,823.91

7,089.46

150.00 494.90 266.00

50.00 344.95 702.00

68.00 45.00 135.00 1,091.90

68.00 45.00 135.00 1,352.95

300.00 138.00 90.00 180.00 1,615.67

8,065.00 8,065.00

7,960.00 7,960.00

8,397.00 8,397.00

7,264.00 7,264.00

8,724.00 8,724.00

8,633.00 8,633.00

9,156.90

9,312.95

10,012.67

8,041.00

10,410.52

10,044.55

Total

48.66 115.00

95,095.80 95,095.80 797.00 112,049.95

Expense

General & Administrative Dues & Subscriptions Evictions General & Administrative - Other Small Tools & Equipment Total for General & Administrative Repairs and Maintenance Appliances Cleaning Supplies Doors Dryer Hardware HVAC HVAC Filters Labor Maintenance Labor Make Ready Labor Service Request Landscaping & Groundskeeping Locks Painting Pest Control Plumbing Repairs & Maintenance - Other Tools and Equipment Total for Repairs & Maintenance Sales/Marketing Advertising Marketing & Promotions Signs Total for Sales/Marketing Utilities Electric Internet Utilities - Other Utilities-All Water Water, Sewer, Trash, Fees Total for Utilities Total Expense Net Operating Income

15.00

35.00 -

-

-

35.00

-

15.00

135.75 80.00

140.00

525.00 450.00

100.00

100.00

420.00 50.00

100.00 150.00 150.00

75.00 21.83

25.10 49.71 375.75

1,075.00

495.10

449.71

50.00 -

50.00

-

-

398.65

540.00

-

239.20 100.00 339.20

927.50

75.00

20.00

100.00

100.00

889.28

450.00 50.00 10.00

204.79

169.17

863.88

548.81

522.91

467.35

467.94

482.64

548.81 924.56 8,232.34

727.70 1,802.70 7,510.25

636.52 1,131.62 8,881.05

467.94 952.65 7,088.35

1,346.52 1,523.35 8,887.17

69.20 204.79

273.99 1,500.47 8,544.08

-

981.61

81.00 171.65 38.22 290.87 1,272.48 7,364.93

-

540.00

35.56

127.71

1,211.48

900.00

72.33

510.12 176.83

10.00 10.00

900.00

225.00 500.00

200.00

478.00

227.65 129.90

173.20

1,088.00

2,010.05

408.76

-

-

257.04 240.41

101.80 213.72

11.60 165.07 674.12 1,772.12 4,778.74

11.60 26.75 353.87 3,263.92 7,763.94

-

356.20 140.15 496.35 905.11 11,036.75

3.66 150.00 20.00 207.34

50.00

57.30

256.82 695.12

-

338.00 388.00

-

101.59 178.10 140.15 11.60 26.75 458.19 1,153.31 8,670.60

928.00 6,161.46

555.00 35.00 900.00 10.00 1,500.00 135.75 107.89 398.65 80.00 127.71 3,727.50 3.66 1,195.00 1,860.00 795.00 1,446.62 21.83 92.40 400.85 657.61 848.12 256.82 12,155.41 50.00 239.20 100.00 389.20 610.63 2,431.06 171.65 2,769.95 34.80 256.79 6,274.88 19,930.29 92,119.66

RENT ROLLS

Prepared By: AHBManage P. O. Box 1781 Austin, TX 78767

Rent Roll As of 9/15/2019, The Commons on Independence, Current leases, All units Recurring Unit

Tenants

Lease Start

Lease End

Bed/Bath

Rent Cycle

Rent Start Rent

Charges

Credits

Total

Deposits Held

Prepayme nts

Balance Due

T h e C om m on s on I n d ep en d en ce 1

Ty Cagle

4/8/2016

at-will

1 Bed/1 Bath

Monthly

4/8/2016 695.00

915.00

0.00

915.00

400.00

0.00

0.00

2

Arthur Kno 5/11/2015 x

at-will

1 Bed/1 Bath

Monthly

5/11/2015 695.00

1,000.00

0.00

1,000.00

995.00

0.00

0.00

3

Joseph Na 12/15/2018 jm

at-will

1 Bed/1 Bath

Monthly

12/15/2018 820.00

985.00

0.00

985.00

500.00

0.00

0.00

Katelyn Ot to

10/31/2018

9/30/2019

1 Bed/1 Bath

Monthly

10/31/2018 795.00

960.00

0.00

960.00

500.00

0.00

0.00

5

Tessa Loh man

6/15/2019

5/31/2020

2 Bed/1 Bath

Monthly

6/15/2019 795.00

960.00

0.00

960.00

500.00

0.00

0.00

6

Lindsay W ysong

11/4/2017

10/31/2019

2 Bed/1 Bath

Monthly

11/4/2017 875.00

1,030.00

0.00

1,030.00

650.00

0.00

0.00

8

Suzanne F 6/1/2019 ree

5/31/2020

2 Bed/1 Bath

Monthly

6/1/2019 795.00

885.00

0.00

885.00

650.00

0.00

0.00

10

Amy Wagn 6/1/2019 er

5/31/2020

1 Bed/1 Bath

Monthly

6/1/2019 695.00

795.00

0.00

795.00

500.00

0.00

0.00

$0.00

$0.00

4

Total for The Commons on Independence

$6,165.0 0

$7,530.00

$0.00 $7,530.00 $4,695.00

Prepared By: AHBManage P. O. Box 1781 Austin, TX 78767

Rent Roll As of 9/15/2019, The Commons on Boundary, Current leases, All units Recurring Charges

Credits

Total

Deposits Held

Prepayme nts

Balance Due

7/1/2019 1,445.00

1,675.00

0.00

1,675.00

900.00

0.00

0.00

Monthly

12/1/2017 1,095.00

1,140.00

0.00

1,140.00

750.00

0.00

0.00

3 Bed/2 Bath

Monthly

7/25/2014 1,120.00

1,474.95

0.00

1,474.95

1,050.00

0.00

0.00

Shannon F 4/10/2018 erguson

2/29/2020 3 Bed/2 Bath

Monthly

4/10/2018 1,150.00

1,260.00

0.00

1,260.00

750.00

0.00

0.00

Clinton So 7/29/2016 uth, Heath er King

at-will

Monthly

7/29/2016 1,315.00

1,315.00

0.00

1,315.00

650.00

0.00

0.00

$0.00

$0.00

Lease Start

Lease End

Bed/Bath

Rent Cycle

Tim Cruise 7/1/2019

at-will

3 Bed/2 Bath

Monthly

Yvonne Fa 12/1/201 7 nt

5/31/2020

3 Bed/2 Bath

8

Vickie And 7/25/2014 erson

at-will

9 10

Unit

Tenants

Rent Start Rent

T h e C om m on s on B ou n d ar y 6 7

Total for The Commons on Boundary

3 Bed/2 Bath

$6,125.0 0

$6,864.95

$0.00 $6,864.95 $4,100.00

Prepared By: AHBManage P. O. Box 1781 Austin, TX 78767

Rent Roll As of 9/15/2019, The Commons of Somerville, Current leases, All units Recurring Unit

Tenants

Lease Start

Lease End

Bed/Bath

Rent Cycle

Rent Start Rent

Charges

Credits

Total

Deposits Held

Prepayme nts

Balance Due

T h e C om m on s of S om er v ille 1

Michael Ra 8/18/2018 ngel

at-will

-/-

Monthly

8/18/2018 720.00

885.00

0.00

885.00

750.00

0.00

0.00

2

Leslie Pro vazek

1/31/2020

-/-

Monthly

8/15/2019 895.00

995.00

0.00

995.00

500.00

0.00

0.00

4

Scott Scob 5/1/2019 ee

4/29/2020 - / -

Monthly

5/1/2019 645.00

845.00

0.00

845.00

500.00

0.00

0.00

5

Danny Seg 2/1/2019 undo

1/31/2020

-/-

Monthly

2/1/2019 795.00

960.00

0.00

960.00

500.00

0.00

0.00

6

Elenora Ril 5/22/2018 ey

at-will

-/-

Monthly

5/22/2018 895.00

995.00

0.00

995.00

500.00

0.00

0.00

$0.00

$0.00

8/15/2019

Total for The Commons of Somerville

$3,950.0 0

$4,680.00

$0.00 $4,680.00 $2,750.00

Prepared By: AHBManage P. O. Box 1781 Austin, TX 78767

Rent Roll As of 9/15/2019, The Commons of Cameron, Current leases, All units Recurring Unit

Tenants

Lease Start

Lease End

Bed/Bath

Charges

Credits

Total

Deposits Held

Prepayme nts

Balance Due

6/22/2018 645.00

810.00

0.00

810.00

500.00

0.00

0.00

Rent Cycle

Rent Start Rent

6/30/2020 - / -

Monthly

T h e C om m on s of C am er on 1

Carolyn Si mon

2

Matthew F 5/25/2019 irst

5/31/2020

-/-

Monthly

5/25/2019 670.00

835.00

0.00

835.00

350.00

0.00

0.00

3

Brian Fros t

at-will

-/-

Monthly

7/29/2017 745.00

1,010.00

0.00

1,010.00

550.00

0.00

0.00

4

Noel Segu 8/4/2019 i

7/31/2020

-/-

Monthly

8/4/2019 670.00

1,090.00

0.00

1,090.00

350.00

0.00

0.00

5

Adryeana Bedford, Z ion Thabo e

6/19/2019

5/31/2020

-/-

Monthly

6/19/2019 645.00

810.00

0.00

810.00

350.00

0.00

0.00

Michael Iz ard, Kapri McBride

8/16/2019

7/31/2020

-/-

Monthly

8/16/2019 695.00

795.00

0.00

795.00

350.00

0.00

0.00

7

Saira Ali

12/2/2015

at-will

-/-

Monthly

12/2/2015 595.00

800.00

0.00

800.00

595.00

0.00

0.00

8

Michael M urray

12/1/2016

at-will

-/-

Monthly

12/1/2016

845.00

845.00

0.00

845.00

400.00

0.00

0.00

9

Jacob LaF ever

3/16/2019

2/29/2020 - / -

Monthly

3/16/2019 695.00

815.00

0.00

815.00

350.00

0.00

0.00

10

Raymond 7/5/2019 Duckworth

6/30/2020 - / -

Monthly

7/5/2019 645.00

810.00

0.00

810.00

350.00

0.00

0.00

11

Lauren Eld 9/2/2019 ridge-Leve nsailor

8/31/2020

-/-

Monthly

9/2/2019 695.00

695.00

0.00

695.00

550.00

0.00

0.00

12

Winston N 9/23/2016 elson

at-will

-/-

Monthly

9/23/2016 690.00

690.00

0.00

690.00

400.00

0.00

0.00

6

6/22/2018

7/29/2017

Generated 09/12/2019 11:46:32

Page 1 of 3

Prepared By: AHBManage P. O. Box 1781 Austin, TX 78767

Rent Roll As of 9/15/2019, The Commons of Cameron, Current leases, All units Recurring Unit

Tenants

Lease Start

Charges

Credits

Total

Deposits Held

Prepayme nts

Balance Due

920.00

0.00

920.00

500.00

0.00

0.00

845.00

915.00

0.00

915.00

550.00

0.00

0.00

Lease End

Bed/Bath

Rent Cycle

Rent Start Rent 6/25/2019 720.00

14

Eric Mancil 6/25/2019 la, Catheri ne Duncan

5/31/2020

-/-

Monthly

15

Lori Eldrid ge

8/1/2016

7/31/2020

-/-

Monthly

Cruzbeth Hernande z

2/19/2018

at-will

-/-

Monthly

2/19/2018 795.00

896.00

0.00

896.00

500.00

0.00

0.00

61

8/1/2016

17

Thomas W 5/25/2019 est

11/30/2020 - / -

Monthly

5/25/2019 820.00

975.00

0.00

975.00

500.00

0.00

0.00

18

Kiffany Ing ram

at-will

-/-

Monthly

6/10/2019 895.00

1,160.00

0.00

1,160.00

350.00

0.00

0.00

19

Misty Kelly 6/3/2019

11/30/2019

-/-

Monthly

6/3/2019 820.00

1,020.00

0.00

1,020.00

500.00

0.00

0.00

20

Taylor Bab 7/29/2019 er, Jasmin Refugio

6/30/2020 - / -

Monthly

7/29/2019 575.00

775.00

0.00

775.00

500.00

0.00

0.00

21

Spencer F erguson

11/30/2020 - / -

Monthly

8/10/2019 795.00

1,160.00

0.00

1,160.00

350.00

0.00

0.00

$0.00

$0.00

6/10/2019

8/10/2019

Total for The Commons of Cameron

$14,500.

00

$17,826.00

$0.00 $17,826.00 $8,845.00

Prepared By: AHBManage P. O. Box 1781 Austin, TX 78767

Rent Roll As of 9/15/2019, Commons on Buck St. (aka BSH), Current leases, All units Recurring Unit

Tenants

Lease Start

Lease End

Bed/Bath

Rent Cycle

Rent Start Rent

Charges

Credits

Total

Deposits Held

Prepayme nts

Balance Due

C om m on s on B u ck S t. (aka B S H ) 1

Dakota Do ssey

11/24/2018

10/31/2019

-/-

Monthly

11/24/2018 595.00

630.00

0.00

630.00

650.00

0.00

0.00

3&4

Andrew P eters

11/17/2018

10/31/2019

2 Bed/2 Bath

Monthly

11/17/2018 995.00

1,105.00

0.00

1,105.00

500.00

0.00

0.00

5

Abigayle R 9/7/2019 owan

8/31/2020

1 Bed/1 Bath

Monthly

9/7/2019 795.00

795.00

0.00

795.00

500.00

0.00

0.00

6

Lamar Gre en

1/31/2020

1 Bed/1 Bath

Monthly

1/7/2019 695.00

795.00

0.00

795.00

650.00

0.00

0.00

7

Samme Ha 1/2/2017 rris

at-will

1 Bed/1 Bath

Monthly

1/2/2017 845.00

880.00

0.00

880.00

550.00

0.00

0.00

8

Rebecca F rizzell

11/30/2019

1 Bed/1 Bath

Monthly

12/1/2018 595.00

740.00

0.00

740.00

650.00

0.00

0.00

9

Kimberly B 11/24/2018 ell

10/31/2019

1 Bed/1 Bath

Monthly

11/24/2018 595.00

705.00

0.00

705.00

500.00

0.00

0.00

10

Robert Wa 8/12/2019 tson

7/31/2020

1 Bed/1 Bath

Monthly

8/12/2019 795.00

840.00

0.00

840.00

500.00

0.00

0.00

501 Grey Oak

Lucas Stac 8/12/2019 ks

7/31/2020

-/-

Monthly

8/12/2019 1,495.00

1,595.00

0.00

1,595.00

1,500.00

0.00

0.00

$0.00

$0.00

1/7/2019

12/1/2018

Total for Commons on Buck St. (aka BSH)

$7,405.0 0

$8,085.00

$0.00 $8,085.00 $6,000.00

Prepared By: AHBManage P. O. Box 1781 Austin, TX 78767

Rent Roll As of 9/15/2019, Commons at Hickory Creek, Current leases, All units Recurring Unit

Tenants

Lease Start

Lease End

Bed/Bath

Rent Cycle

Rent Start Rent

Charges

Credits

Total

Deposits Held

Prepayme nts

Balance Due

C om m on s at H ickor y C r eek 101

Vicki Hill

6/7/2016

6/30/2020 2 Bed/2 Bath

Monthly

6/7/2016 930.00

930.00

0.00

930.00

400.00

0.00

0.00

102

Tran Nguy en

4/2/2018

at-will

2 Bed/2 Bath

Monthly

4/2/2018 830.00

950.00

0.00

950.00

500.00

0.00

0.00

103

Latoya Mic 1/1/2019 kle

12/31/2019

2 Bed/2 Bath

Monthly

1/1/2019 795.00

960.00

0.00

960.00

500.00

0.00

0.00

104

Ashley Sel 8/1/2014 l, Isacc Sel l

at-will

2 Bed/2 Bath

Monthly

8/1/2014 695.00

1,000.00

0.00

1,000.00

800.00

0.00

0.00

105

Patricia Os 8/27/2016 azuwa

at-will

2 Bed/2 Bath

Monthly

8/27/2016 985.00

985.00

0.00

985.00

400.00

0.00

0.00

106

Bridget M athis

4/15/2016

4/30/2020 2 Bed/2 Bath

Monthly

4/15/2016 815.00

1,100.00

0.00

1,100.00

411.00

0.00

0.00

107

Jared Bec ker

7/8/2019

6/30/2020 2 Bed/2 Bath

Monthly

7/8/2019 795.00

960.00

0.00

960.00

500.00

0.00

0.00

108

Michael Fi tzpatrick

8/7/2019

7/31/2020

2 Bed/2 Bath

Monthly

8/7/2019 795.00

915.00

0.00

915.00

500.00

0.00

0.00

201

Kristy Zam arripa, Mis ty Smith

10/20/2018 9/30/2019

2 Bed/2 Bath

Monthly

10/20/2018 795.00

895.00

0.00

895.00

500.00

0.00

0.00

202

Rebecca Li 8/2/2019 vingood

7/31/2020

2 Bed/2 Bath

Monthly

8/2/2019 845.00

935.00

0.00

935.00

650.00

0.00

0.00

203

Frederick Dare

5/22/2019

5/31/202 0

2 Bed/2 Bath

Monthly

5/22/2019 795.00

960.00

0.00

960.00

500.00

0.00

0.00

204

Linda Kno x

3/6/2019

2/29/2020 2 Bed/2 Bath

Monthly

3/6/2019 895.00

950.00

0.00

950.00

500.00

0.00

0.00

Generated 09/12/2019 11:41:19

Page 1 of 3

Prepared By: AHBManage P. O. Box 1781 Austin, TX 78767

Rent Roll As of 9/15/2019, Commons at Hickory Creek, Current leases, All units Recurring Tenants

Lease Start

Lease End

Charges

Credits

Total

Deposits Held

Prepayme nts

Balance Due

205

Joshua M enke

5/25/2019

5/25/2019 695.00

860.00

0.00

860.00

500.00

0.00

0.00

206

Monthly

6/18/2019 795.00

895.00

0.00

895.00

500.00

0.00

0.00

2 Bed/2 Bath

Monthly

6/22/2019 775.00

875.00

0.00

875.00

500.00

0.00

0.00

5/31/2020

2 Bed/2 Bath

Monthly

6/1/2018 745.00

865.00

0.00

865.00

500.00

0.00

0.00

11/29/2018

10/31/2019

1 Bed/1 Bath

Monthly

11/29/2018 745.00

845.00

0.00

845.00

500.00

0.00

0.00

Matthew Herklotz

3/2/2014

at-will

1 Bed/1 Bath

Monthly

3/2/2014 645.00

915.00

0.00

915.00

350.56

0.00

0.00

303

Danielle K emper

6/8/2018

at-will

1 Bed/1 Bath

Monthly

6/8/2018 695.00

815.00

0.00

815.00

500.00

0.00

0.00

304

Andrew S pencer

6/27/2019

6/30/2020 1 Bed/1 Bath

Monthly

6/27/2019 770.00

935.00

0.00

935.00

500.00

0.00

0.00

305

Betty Ang ell

5/11/2016

5/31/2020

1 Bed/1 Bath

Monthly

5/11/2016 840.00

840.00

0.00

840.00

400.00

0.00

0.00

306

David Bro wn

10/2/2017

at-will

1 Bed/1 Bath

Monthly

10/2/2017 795.00

845.00

0.00

845.00

500.00

0.00

0.00

$0.00

$0.00

Rent Cycle

Rent Start Rent

5/30/2020 2 Bed/2 Bath

Monthly

Sarah Sum 6/18/2019 p

5/31/2020

2 Bed/2 Bath

207

Edgar Lop ez

5/31/2020

208

Carolyn Jo 6/1/2018 hnson

301

Lanham M angold

302

Unit

6/22/2019

Total for Commons at Hickory Creek

Bed/Bath

$17,470.

00

$20,230.00

$0.00 $20,230.00$10,911.56 $20,230.00$10,911.56

FLOOR PLANS

2/13/2015

A1-1

2/20/2014

A1-1

2/20/2014

A1-1

SITE PLANS

FM 141 50'-0"

50'-0"

50'-0"

50'-0"

50'-0"

PROPERTY LINE

A/C

SAT

38'-0" 6'-0"

38'-0"

A/C

16'-0"

SAT

6'-0"

A/C

6'-0" PROPERTY LINE

PROPERTY LINE

UNITS

AREA

TOTAL AREA

SINGLE FAMILY

5

1082

5410

IMPERVIOUS COVERAGE CALCULATIONS:

5 S.F. HOMES A/C PADS: PARKING LOT/ DRIVE: SIDEWALK:

38'-0" 6'-0"

TYPE

700 EAST BOUNDARY ST.

25'-0" REAR YARD SETBACK

15'-0" FRONT YARD SETBACK

SAT

COLOR

38'-0" PROPERTY LINE

BLDG: 10 TYPE: 3/2 PLAN: G1L

5'-0" EASEMENT

LOT LINE

5'-0" EASEMENT

5'-0" EASEMENT

30'-0"

25'-0" REAR YARD SETBACK

15'-0" FRONT YARD SETBACK

6'-0" 6'-0"

BLDG: 9 TYPE: 3/2 PLAN: G2L

30'-0"

5'-0" EASEMENT

BLDG: 7 TYPE: 3/2 PLAN: G2R 15'-0"

15'-0" FRONT YARD SETBACK

LOT LINE

BLDG: 6 TYPE: 3/2 PLAN: G1L

5'-0" EASEMENT

SIDEWALK 1778 SQ. FT.

A/C

5'-0"

15'-0" FRONT YARD SETBACK

LOT LINE 5'-0" EASEMENT

H/C

30'-0" SAT

25'-0" REAR YARD SETBACK

5'-0" EASEMENT

5'-0" EASEMENT PROPERTY LINE

5

BLDG: 8 TYPE: 3/2 PLAN: G1L

19'-6"

MAIL

LOT LINE

POLE SLEEVE

5'-0" EASEMENT

5'-0"

PARKING LOT/DRIVE 11 SPACES (1 H/C) 3,130 SQ. F.T

5'-0" EASEMENT

6'-0"

SAT

15'-0"

15'-0" FRONT YARD SETBACK

24'-0"

54'-0"

38'-0" A/C

25'-0" REAR YARD SETBACK

25'-0" REAR YARD SETBACK

6'-0"

15'-0"

19'-6"

6

115'-0"

700 BOUNDARY STREET

DUMPSTER

PROPERTY LINE

6'-0"

5,410 S.F. 45 S.F. 3,697 S.F. 1,085 S.F.

TOTAL: 10,237 S.F. TOTAL LOT AREA: 28,751 S.F.

250'-0"

IMPERVIOUS COVER:

37%

Site Plan

The Commons on Boundary

December 4, 2012 Revision #1

A Single Family Residence Community (R-1 Zoning) An Austin Home Builders Development FEET

0 NORTH

10

20

30

Final site plan may vary.

B W M G RO U P

A

FM 141 COLOR

10'-0"

44'-0"

PROPERTY LINE

19'-6"

26'-0"

BLDG 3

AREA

TOTAL AREA

2 BED

4

702

2808

1 BED

6

577

3,462

11

TYPE: 1/1 D1

BLDG 1

PARKING LOT/DRIVE 21 SPACES (1 H/C) 3,526 SQ. F.T

TYPE: 2/1 D2

TYPE: 1/1 D1

BLDG 5 TYPE: 1/1 D1 5'-0" EASEMENT

5'-0" EASEMENT PROPERTY LINE

6'-0"

IMPERVIOUS COVERAGE CALCULATIONS: PROPERTY LINE

BLDG 4

26'-0"

BLDG 2

25'-0" FRONT YARD SETBACK

10

19'-0"

25'-0"

H/C

115'-0"

19'-6"

SIDEWALK 784 SQ. FT.

PROPERTY LINE

44'-0"

UNITS

5'-0" EASEMENT

24'-0"

44'-0"

PROPERTY LINE

TYPE: 2/1 D2

32'-0"

25'-0" REAR YARD SETBACK

10'-0"

5'-0" EASEMENT

TYPE

102'-0" 1'-0"

22'-0"

25'-0"

44'-0"

25'-0"

44'-0" 3'-0"

250'-0"

INDEPENDENCE STREET

32'-0"

INDEPENDANCE ST. BUILDING A/C PADS: PARKING LOT/ DRIVE: SIDEWALK:

6,270 S.F. 81 S.F.

TOTAL: TOTAL LOT AREA:

13,838 S.F. 28,751 S.F.

6,532 S.F. 955 S.F.

IMPERVIOUS COVER:

48%

Site Plan

The Commons on Independence

December 3, 2012 Revision #1

A Multi-Family Residence Community (GC Zoning) An Austin Home Builders Development

FEET

NORTH

0

20

40

Final site plan may vary.

80

B W M G RO U P

B

GREG COOPER | 512.565.0499

T I N A D O M I N O | 5 1 2 . 6 3 6 .4 4 4 4

g r e g . c o o p e r @ s o t h e b y s r e a l t y. c o m

d o m i n o @ s o t h e b y s r e a l t y. c o m