OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK...

42
MULTIFAMILY PORTFOLIO PROPERTY FOR SALE OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 [email protected] Presented By PERRY GUEST COMPANY 2517 Thomas Avenue, Dallas, TX 75201 214.528.9250 | perryguestco.com

Transcript of OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK...

Page 1: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

MULTIFAMILY PORTFOLIO PROPERTY FOR SALE

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

MATTEO FAETH

[email protected]

Presented By

PERRY GUEST COMPANY

2517 Thomas Avenue, Dallas, TX 75201

214.528.9250 | perryguestco.com

Page 2: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM | 2

OFFERING SUMMARY

Sale Price: $9,720,000

Number Of Units: 120

Cap Rate: 5.55%

NOI: $539,051

Lot Size: 2.65 Acres

Building Size: 67,624

Price / SF: $143.74

Price / Door: $81,000.00

Combined Occupancy: 93%

6 building value add portfolio located in the up and coming neighborhood Oak Cliff, Dallas, TX now available for sale. Theportfolio consists of 6 buildings, 120 units, 67,624 square feet of rent-able square footage, and over 2 acres of land. 4 out ofthe 6 buildings are located in the opportunity zone. This is a value add deal where you will need to renovate the exterior/interior to increase rents. Most of the buildings are all bills paid so there is an opportunity to bill back for utilities. Many of theproperties are on hard corners with great exposure on Marsalis. The area is improving year after year. HEB foods purchaseda large tract of land where they plan on building a Central Market. Also Centre Homes has purchased several tracts of landin the area with the intent of building brand new apartments.

PROPERTY OVERVIEW

PROPERTY HIGHLIGHTS

• Opportunity Zone

• Value Add Purchase

• Hard to accumulate Portfolio

• Up and Coming Area in the Bishop Arts vicinity

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

EXECUTIVE SUMMARY

Page 3: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM | 3

OPPORTUNITY ZONE DESCRIPTION

Opportunity Zones were added to the tax code by the Tax Cuts and Jobs Act on December 22, 2017 and designated in April of 2018.The Zones are designed to spureconomic development by providing tax benefits to investors. An Opportunity Zone is an economically-distressed area where new investments, under certainconditions, may be eligible for preferential tax treatment. Areas designated as Opportunity Zones were nominated by the state and certified by the Secretary of theU.S. Treasury via delegation authority to the Internal Revenue Service. You can read more about Opportunity Zones at the Internal Revenue Service FrequentlyAsked Questions (FAQ) page on Opportunity Zones.

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

OPPORTUNITY ZONE INFORMATION

Page 4: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM | 4

LOCATION DESCRIPTION

Given that it’s now one of the hottest neighborhoods in the Dallas-Fort Worth area, it’s hard to imagine North Oak Cliff wasn’t always a bastion of cool. For decades, after itslongtime residents fled to the suburbs in the 1970s, the area directly southwest of downtown Dallas languished. But then, something began to change.

Starting with the restoration of the Belmont Hotel around 2004, the rebirth of this once-abandoned section of town -- colloquially bounded by Fort Worth Avenue, I-35, IllinoisAvenue, and Westmoreland Road -- really began to pick up steam (somewhat ironically) in the midst of the economic downturn of 2009. Centered around the Bishop ArtsDistrict, empty storefronts were reimagined as rustic restaurants, which helped turn the neighborhood into a foodie’s paradise, and long-vacant theaters reopened as venues formusic and art.

Slowly, the unique character and landscape of North Oak Cliff helped revive the neighborhood; as of 2015, it had grown to an estimated population of 72,000 with a medianresident age of 32 years old. Meet some of the places and people that helped make this rebirth a reality.

Central Market - The purchase was made "in anticipation of our future expansion needs," said Mabrie Jackson, director of public affairs for Central Market/H-E-B in Dallas. "Weare evaluating our options for this evolving and unique location," Jackson said.

There are no firm plans yet for developing the property, she said, but the property was purchased with a Central Market store in mind, not an H-E-B store. The parcel had houseda transportation building for Dallas County Schools and was then bought by Crescent Communities, a North Carolina-based developer that's building an apartment complexacross the street.

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

OAK CLIFF

Page 5: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

PROPERTY INFORMATIONSECTION 1

MATTEO FAETH

[email protected]

Presented By

Page 6: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 6

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

AERIAL MAPS

Page 7: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 7

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

AERIAL MAPS

Page 8: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

INCOME SUMMARY PER DOOR

Rental Income $1,231,260 $10,260

5% Vacancy -$61,563 -$513

Electricity Reimbursement $50,112 $417

Gross Income $1,219,809 $10,165

EXPENSE SUMMARY PER DOOR

Repairs and Maintenance $121,732 $1,014

Utilities $177,304 $1,477

Administrative $161,518 $1,345

Legal, Finance, and Insurance $52,504 $437

Taxes $167,700 $1,397

Gross Expenses $680,758 $5,672

Net Operating Income $539,051 $4,492

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 8

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

PORTFOLIO PROFORMA INCOME & EXPENSES

Page 9: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 9

501 N MARSALIS BUILDING DETAILS

Wiring: Aluminum

Plumbing: Cast Iron

HVAC: Two Pipe Chiller

Roof: Composition - Pitched

Foundation: Pier and Biem

Electric Metering: Master

Gas Metering: Master

Water Metering Master

501 N MARSALIS BUILDING SUMMARY

Number of Units: 16

Year Built: 1963

Lot Size: 15,344 SF

Building Size: 14,400 SF

NOI: $84,109

Occupancy: 94%

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

501 N MARSALIS PROPERTY SUMMARY

Page 10: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

INCOME SUMMARY PER DOOR

Rental Income $190,800 $11,925

5% Vacancy -$9,540 -$596

Electric Reimbursement $10,800 $675

Gross Income $192,060 $12,003

EXPENSE SUMMARY PER DOOR

Repairs and Maintenance $19,939 $1,246

Utilities $33,029 $2,064

Administrative $25,363 $1,585

Legal, Finance, and Insurance $6,800 $425

Taxes $22,820 $1,426

Gross Expenses $107,952 $6,747

Net Operating Income $84,107 $5,256

CONFIDENTIAL OFFERING MEMORANDUM | 1

501 N MARSALISOAK CLIFF - DALLAS, TX 75203

PROFORMA INCOME & EXPENSES

Page 11: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT

NUMBER

UNIT

BED

UNIT

BATH

UNIT

SIZE (SF)

LEASE

START

LEASE

END

CURRENT

RENT

CURRENT

RENT (PER SF)

MARKET

RENT

MARKET

RENT/SF

101 2 1 1,089 5/13/2019 5/12/2020 $805 $0.74 $1,050 $0.96

102 1 1 753 7/22/2019 7/21/2020 $725 $0.96 $950 $1.26

103 2 1 1,089 5/29/2019 11/28/2019 $805 $0.74 $1,050 $0.96

104 1 1 753 11/21/2018 11/30/2019 $725 $0.96 $950 $1.26

105 1 1 753 4/1/2019 3/31/2020 $805 $1.07 $950 $1.26

106 1 1 753 3/1/2019 5/31/2020 $805 $1.07 $950 $1.26

107 1 1 753 5/6/2019 4/30/2020 $700 $0.93 $950 $1.26

108 2 1 1,089 6/6/2019 6/5/2020 $805 $0.74 $1,050 $0.96

201 2 1 1,089 5/1/2019 4/30/2020 $805 $0.74 $1,050 $0.96

202 1 1 753 9/4/2018 8/31/2019 $885 $1.18 $950 $1.26

203 2 1 1,089 5/31/2019 6/30/2020 $850 $0.78 $1,050 $0.96

204 1 1 753 5/30/2019 6/30/2020 $875 $1.16 $950 $1.26

205 1 1 753 $805 $1.07 $950 $1.26

206 2 1 1,089 10/1/2018 12/31/2019 $805 $0.74 $1,050 $0.96

207 1 1 753 719/2019 7/18/2020 $725 $0.96 $950 $1.26

208 2 1 1,089 10/1/2018 9/30/2019 $899 $0.83 $1,050 $0.96

Totals/Averages 14,400 $12,824 $0.89 $15,900 $1.13

CONFIDENTIAL OFFERING MEMORANDUM | 2

501 N MARSALISOAK CLIFF - DALLAS, TX 75203

RENT ROLL

Page 12: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT TYPE COUNT % TOTAL SIZE (SF) RENT RENT/SF MARKET RENT MARKET RENT/SF

2 br / 1 ba 7 43.8 1,089 $825 $0.76 $1,050 $0.96

1 br / 1 ba 9 56.3 753 $783 $1.04 $950 $1.26

Totals/Averages 16 100% 14,400 $12,822 $0.89 $15,900 $1.10

CONFIDENTIAL OFFERING MEMORANDUM | 3

501 N MARSALISOAK CLIFF - DALLAS, TX 75203

UNIT MIX SUMMARY

Page 13: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 10

515 N MARSALIS BUILDING DETAILS

Wiring: Copper

Plumbing: Cast Iron

HVAC: Window Units/Wall Heaters

Roof: Composition

Foundation: Pier and Biem

Electric Metering: Master

Gas Metering: Master

Water Metering: Master

515 N MARSALIS BUILDING SUMMARY

Number of Units: 28

Year Built: 1954

Lot Size: 30,000 SF

Building Size: 19,880 SF

NOI: $133,041

Occupancy: 96%

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

515 N MARSALIS PROPERTY SUMMARY

Page 14: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

INCOME SUMMARY PER DOOR

Rental Income $293,160 $10,470

5% Vacancy -$14,658 -$523

Electricity Reimbursement $11,400 $407

Gross Income $289,902 $10,353

EXPENSE SUMMARY PER DOOR

Repairs and Maintenace $33,522 $1,197

Utilities $39,329 $1,404

Administrative $33,295 $1,189

Legal, Finance, and Insurance $12,504 $446

Taxes $38,210 $1,364

Gross Expenses $156,860 $5,602

Net Operating Income $133,041 $4,751

CONFIDENTIAL OFFERING MEMORANDUM | 1

515 N MARSALISOAK CLIFF - DALLAS, TX 75203

PROFORMA INCOME & EXPENSES

Page 15: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT

NUMBER

UNIT

BED

UNIT

BATH

UNIT

SIZE (SF)

LEASE

START

LEASE

END

CURRENT

RENT

CURRENT

RENT (PER SF)

MARKET

RENT

MARKET

RENT/SF

1 1 1 537 MTM MTM $475 $0.88 $825 $1.54

2 1 1 792 10/3/2018 9/30/2019 $725 $0.92 $895 $1.13

3 1 1 792 10/30/2018 9/30/2019 $725 $0.92 $895 $1.13

4 1 1 792 3/5/2019 5/31/2020 $725 $0.92 $895 $1.13

5 1 1 792 5/8/2019 5/7/2020 $650 $0.82 $895 $1.13

6 1 1 537 5/1/2019 4/30/2020 $680 $1.27 $825 $1.54

7 1 1 537 12/13/2018 12/13/2019 $725 $1.35 $825 $1.54

8 1 1 537 MTM MTM $665 $1.24 $825 $1.54

9 1 1 537 4/19/2019 4/18/2020 $650 $1.21 $825 $1.54

10 1 1 792 5/8/2019 4/30/2020 $805 $1.02 $895 $1.13

11 1 1 792 11/9/2018 10/31/2019 $805 $1.02 $895 $1.13

12 1 1 792 9/1/2019 8/31/2020 $805 $1.02 $895 $1.13

13 1 1 792 6/1/2019 5/31/2020 $805 $1.02 $895 $1.13

14 1 1 792 4/1/2019 3/31/2020 $805 $1.02 $895 $1.13

15 1 1 792 8/19/2019 8/31/2020 $805 $1.02 $895 $1.13

16 1 1 792 4/13/2019 4/12/2020 $650 $0.82 $895 $1.13

17 1 1 792 6/1/2019 6/30/2020 $725 $0.92 $895 $1.13

18 1 1 792 6/11/2019 6/4/2020 $650 $0.82 $895 $1.13

19 1 1 792 MTM MTM $750 $0.95 $895 $1.13

CONFIDENTIAL OFFERING MEMORANDUM | 2

515 N MARSALISOAK CLIFF - DALLAS, TX 75203

RENT ROLL

Page 16: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT

NUMBER

UNIT

BED

UNIT

BATH

UNIT

SIZE (SF)

LEASE

START

LEASE

END

CURRENT

RENT

CURRENT

RENT (PER SF)

MARKET

RENT

MARKET

RENT/SF

20 1 1 537 MTM MTM $665 $1.24 $825 $1.54

21 1 1 537 5/8/2019 4/30/2020 $650 $1.21 $825 $1.54

22 1 1 537 6/3/2019 6/2/2020 $650 $1.21 $825 $1.54

23 1 1 537 9/1/2019 9/30/2020 $650 $1.21 $825 $1.54

24 1 1 792 7/24/2019 8/18/2020 $725 $0.92 $895 $1.13

25 1 1 792 11/14/2018 10/31/2019 $725 $0.92 $895 $1.13

26 1 1 792 11/29/2018 10/31/2019 $725 $0.92 $895 $1.13

27 1 1 792 5/1/2019 4/30/2020 $775 $0.98 $895 $1.13

28 1 1 792 $805 $1.02 $895 $1.13

Totals/Averages 19,881 $19,995 $1.01 $24,430 $1.26

CONFIDENTIAL OFFERING MEMORANDUM | 3

515 N MARSALISOAK CLIFF - DALLAS, TX 75203

RENT ROLL

Page 17: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT TYPE COUNT % TOTAL SIZE (SF) RENT RENT/SF MARKET RENT MARKET RENT/SF

1 br / 1 ba 28 100.0 710 $714 $1.01 $873 $1.23

Totals/Averages 28 100% 19,880 $19,992 $1.01 $24,444 $1.23

CONFIDENTIAL OFFERING MEMORANDUM | 4

515 N MARSALISOAK CLIFF - DALLAS, TX 75203

UNIT MIX SUMMARY

Page 18: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 11

722 N MARSALIS BUILDING DETAILS

Wiring: Copper

Plumbing: Cast Iron

HVAC: Window Units/Wall Heaters

Roof: Composition

Foundation: Pier and Beam

Electric Metering: Separate

Gas Metering: Separate

Water Metering: Master

722 N MARSALIS BUILDING SUMMARY

Number of Units: 16

Year Built: 1955

Lot Size: 16,997 SF

Building Size: 9,760SF

NOI: $75,050

Occupancy: 75%

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

722 N MARSALIS PROPERTY SUMMARY

Page 19: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

INCOME SUMMARY PER DOOR

Rental Income $163,200 $10,200

5% Vacancy -$8,160 -$510

Gross Income $155,040 $9,690

EXPENSE SUMMARY PER DOOR

Repair and Maintenance $11,815 $738

Utilities $16,489 $1,030

Administrative $21,666 $1,354

Legal, Finance, and Insurance $7,200 $450

Taxes $22,820 $1,426

Gross Expenses $79,990 $4,999

Net Operating Income $75,049 $4,690

CONFIDENTIAL OFFERING MEMORANDUM | 1

722 N MARSALISOAK CLIFF - DALLAS, TX 75203

PROFORMA INCOME & EXPENSES

Page 20: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT

NUMBER

UNIT

BED

UNIT

BATH

UNIT

SIZE (SF)

LEASE

START

LEASE

END

CURRENT

RENT

CURRENT

RENT (PER SF)

MARKET

RENT

MARKET

RENT/SF

101 1 1 610 $800 $1.31 $850 $1.39

102 1 1 610 5/6/2019 5/6/2020 $725 $1.19 $850 $1.39

103 1 1 610 $800 $1.31 $850 $1.39

104 1 1 610 8/23/2019 8/15/2020 $805 $1.32 $850 $1.39

105 1 1 610 $725 $1.19 $850 $1.39

106 1 1 610 10/24/2018 10/31/2019 $725 $1.19 $850 $1.39

107 1 1 610 5/31/2019 6/30/2020 $650 $1.07 $850 $1.39

108 1 1 610 7/3/2019 7/2/2020 $725 $1.19 $850 $1.39

201 1 1 610 11/3/2018 10/31/2019 $800 $1.31 $850 $1.39

202 1 1 610 6/7/2019 6/6/2020 $800 $1.31 $850 $1.39

203 1 1 610 $725 $1.19 $850 $1.39

204 1 1 610 MTM MTM $805 $1.32 $850 $1.39

205 1 1 610 6/3/2019 5/31/2020 $725 $1.19 $850 $1.39

206 1 1 610 6/4/2019 6/6/2020 $725 $1.19 $850 $1.39

207 1 1 610 5/6/2019 4/30/2020 $725 $1.19 $850 $1.39

208 1 1 610 7/12/2019 7/31/2020 $725 $1.19 $850 $1.39

Totals/Averages 9,760 $11,985 $1.23 $13,600 $1.39

CONFIDENTIAL OFFERING MEMORANDUM | 2

722 N MARSALISOAK CLIFF - DALLAS, TX 75203

RENT ROLL

Page 21: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT TYPE COUNT % TOTAL SIZE (SF) RENT RENT/SF MARKET RENT MARKET RENT/SF

1 br / 1 ba 16 100.0 610 $749 $1.23 $850 $1.39

Totals/Averages 16 100% 9,760 $11,984 $1.23 $13,600 $1.39

CONFIDENTIAL OFFERING MEMORANDUM | 3

722 N MARSALISOAK CLIFF - DALLAS, TX 75203

UNIT MIX SUMMARY

Page 22: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 12

800 N MARSALIS BUILDING DETAILS

Wiring: Aluminum

Plumbing: Cast Iron

HVAC: Two Pipe Chiller

Roof: Composition -2018

Foundation: Pier and Beam

Electric Metering: Master

Gas Metering: Master

Water Metering: Master

800 N MARSALIS BUILDING SUMMARY

Number of Units: 16

Year Built: 1963

Lot Size: 12,000 SF

Building Size: 9,328 SF

NOI: $67,980

Occupancy: 82%

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

800 N MARSALIS PROPERTY SUMMARY

Page 23: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

INCOME SUMMARY PER DOOR

Rental Income $158,400 $9,900

5% Vacancy -$7,920 -$495

Electricity Reimbursement $10,800 $675

Gross Income $161,280 $10,080

EXPENSE SUMMARY PER DOOR

Repairs and Maintenace $13,154 $822

Utilities $30,482 $1,905

Administrative $20,044 $1,252

Legal, Finance, and Insurance $6,800 $425

Taxes $22,820 $1,426

Gross Expenses $93,301 $5,831

Net Operating Income $67,978 $4,248

CONFIDENTIAL OFFERING MEMORANDUM | 1

800 N MARSALISOAK CLIFF - DALLAS, TX 75203

PROFORMA INCOME & EXPENSES

Page 24: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT

NUMBER

UNIT

BED

UNIT

BATH

UNIT

SIZE (SF)

LEASE

START

LEASE

END

CURRENT

RENT

CURRENT

RENT (PER SF)

MARKET

RENT

MARKET

RENT/SF

SECURITY

DEPOSIT

101 1 1 583 MTM MTM $795 $1.36 $825 $1.42

102 1 1 583 4/1/2019 3/31/2020 $750 $1.29 $825 $1.42

103 1 1 583 $750 $1.29 $825 $1.42

104 1 1 583 $750 $1.29 $825 $1.42

105 1 1 583 4/1/2019 3/31/2020 $750 $1.29 $825 $1.42

106 1 1 583 4/1/2019 3/31/2020 $750 $1.29 $825 $1.42

107 1 1 583 7/9/2019 7/4/2020 $805 $1.38 $825 $1.42

108 1 1 583 $725 $1.24 $825 $1.42

201 1 1 583 2/22/2019 4/30/2020 $725 $1.24 $825 $1.42

202 1 1 583 8/6/2019 8/31/2020 $750 $1.29 $825 $1.42

203 1 1 583 MTM MTM $725 $1.24 $825 $1.42

204 1 1 583 MTM MTM $785 $1.35 $825 $1.42

205 1 1 583 4/1/2019 3/31/2020 $805 $1.38 $825 $1.42

206 1 1 583 8/26/2019 7/31/2020 $805 $1.38 $825 $1.42

207 1 1 583 8/27/2019 7/31/2020 $805 $1.38 $825 $1.42

208 1 1 583 MTM MTM $725 $1.24 $825 $1.42

Totals/Averages 9,328 $12,200 $1.31 $13,200 $1.42 $0

CONFIDENTIAL OFFERING MEMORANDUM | 2

800 N MARSALISOAK CLIFF - DALLAS, TX 75203

RENT ROLL

Page 25: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT TYPE COUNT % TOTAL SIZE (SF) RENT RENT/SF MARKET RENT MARKET RENT/SF

1 br / 1 ba 16 100.0 583 $763 $1.31 $825 $1.42

Totals/Averages 16 100% 9,328 $12,208 $1.31 $13,200 $1.42

CONFIDENTIAL OFFERING MEMORANDUM | 3

800 N MARSALISOAK CLIFF - DALLAS, TX 75203

UNIT MIX SUMMARY

Page 26: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 13

308 E 8TH BUILDING DETAILS

Wiring: Aluminum

Plumbing: Cast Iron

HVAC: Two Pipe Chiller

Roof: Composition

Foundation: Pier and Beam

Electric Metering: Master

Gas Metering: Master

Water Metering: Master

308 E 8TH BUILDING SUMMARY

Number of Units: 20

Year Built: 1963

Lot Size: 20,750 SF

Building Size: 13,600 SF

NOI: $94,110

Occupancy: 95%

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

308 E 8TH PROPERTY SUMMARY

Page 27: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

INCOME SUMMARY PER DOOR

Rental Income $207,600 $10,380

5% Vacancy -$10,380 -$519

Electricity Reimbursement $7,752 $387

Gross Income $204,972 $10,248

EXPENSE SUMMARY PER DOOR

Repairs and Maintenance $19,280 $964

Utilities $26,446 $1,322

Administrative $28,186 $1,409

Legal, Finance, and Insurance $9,000 $450

Taxes $27,950 $1,397

Gross Expenses $110,864 $5,543

Net Operating Income $94,107 $4,705

CONFIDENTIAL OFFERING MEMORANDUM | 1

308 E 8THOAK CLIFF - DALLAS, TX 75203

PROFORMA INCOME & EXPENSES

Page 28: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT

NUMBER

UNIT

BED

UNIT

BATH

UNIT

SIZE (SF)

LEASE

START

LEASE

END

CURRENT

RENT

CURRENT

RENT (PER SF)

MARKET

RENT

MARKET

RENT/SF

101 1 1 600 12/26/2018 11/30/2019 $725 $1.21 $825 $1.38

102 1 1 600 4/1/2019 9/30/2019 $725 $1.21 $825 $1.38

103 1 1 600 5/1/2019 4/30/2020 $725 $1.21 $825 $1.38

104 1 1 600 9/1/2018 8/31/2019 $720 $1.20 $825 $1.38

105 1 1 600 5/30/2019 6/29/2020 $660 $1.10 $825 $1.38

106 1 1 600 12/1/2018 11/30/2019 $800 $1.33 $825 $1.38

107 2 1 800 1/1/2018 11/30/2019 $800 $1.00 $925 $1.16

108 2 1 800 8/2/2019 7/31/2020 $825 $1.03 $925 $1.16

109 2 1 800 6/1/2019 6/30/2020 $875 $1.09 $925 $1.16

110 2 1 800 4/1/2019 3/31/2020 $899 $1.12 $925 $1.16

201 1 1 600 5/31/2019 6/30/2020 $660 $1.10 $825 $1.38

202 1 1 600 $725 $1.21 $825 $1.38

203 1 1 600 7/18/2019 8/17/2020 $725 $1.21 $825 $1.38

204 1 1 600 7/31/2019 8/30/2021 $725 $1.21 $825 $1.38

205 1 1 600 9/1/2018 8/31/2019 $725 $1.21 $825 $1.38

206 1 1 600 4/1/2019 3/31/2020 $725 $1.21 $825 $1.38

207 2 1 800 4/1/2019 3/31/2020 $899 $1.12 $925 $1.16

208 2 1 800 4/2/2019 4/1/2020 $800 $1.00 $925 $1.16

209 2 1 800 8/1/2019 8/31/2020 $875 $1.09 $925 $1.16

CONFIDENTIAL OFFERING MEMORANDUM | 2

308 E 8THOAK CLIFF - DALLAS, TX 75203

RENT ROLL

Page 29: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT

NUMBER

UNIT

BED

UNIT

BATH

UNIT

SIZE (SF)

LEASE

START

LEASE

END

CURRENT

RENT

CURRENT

RENT (PER SF)

MARKET

RENT

MARKET

RENT/SF

210 2 1 800 6/1/2019 7/31/2021 $850 $1.06 $925 $1.16

Totals/Averages 13,600 $15,463 $1.14 $17,300 $1.29

CONFIDENTIAL OFFERING MEMORANDUM | 3

308 E 8THOAK CLIFF - DALLAS, TX 75203

RENT ROLL

Page 30: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT TYPE COUNT % TOTAL SIZE (SF) RENT RENT/SF MARKET RENT MARKET RENT/SF

1 br / 1 ba 12 60.0 600 $720 $1.20 $825 $1.38

2 br / 1 ba 8 40.0 800 $853 $1.07 $925 $1.16

Totals/Averages 20 100% 13,600 $15,464 $1.14 $17,300 $1.27

CONFIDENTIAL OFFERING MEMORANDUM | 4

308 E 8THOAK CLIFF - DALLAS, TX 75203

UNIT MIX SUMMARY

Page 31: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 14

409 E 9TH BUILDING DETAILS

Wiring: Aluminum

Plumbing: Cast Iron

HVAC: Two Pipe Chiller

Roof: Composition

Foundation: Pier and Beam

Electric Metering: Master

Gas Metering: Master

Water Metering: Master

409 E 9TH BUILDING SUMMARY

Number of Units: 24

Number of Units: 1962

Lot Size: 20,500 SF

Building Size: 9,398 SF

NOI: $84,761

Occupancy: 92%

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

409 E 9TH PROPERTY SUMMARY

Page 32: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

INCOME SUMMARY PER DOOR

Rental Income $218,100 $9,087

5% Vacancy -$10,905 -$454

Electricity Reimbursement $9,360 $390

Gross Income $216,555 $9,023

EXPENSE SUMMARY PER DOOR

Repairs and Maintenace $24,022 $1,000

Utilities $31,529 $1,313

Administrative $32,963 $1,373

Legal, Finance, and Insurance $10,200 $425

Taxes $33,080 $1,378

Gross Expenses $131,795 $5,491

Net Operating Income $84,759 $3,531

CONFIDENTIAL OFFERING MEMORANDUM | 1

409 E 9THOAK CLIFF - DALLAS, TX 75203

PROFORMA INCOME & EXPENSES

Page 33: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT

NUMBER

UNIT

BED

UNIT

BATH

UNIT

SIZE (SF)

LEASE

START

LEASE

END

CURRENT

RENT

CURRENT

RENT (PER SF)

MARKET

RENT

MARKET

RENT/SF

101 1 1 388 9/1/2018 8/31/2019 $660 $1.70 $750 $1.93

102 1 1 388 9/1/2018 8/31/2019 $720 $1.86 $750 $1.93

103 1 1 388 MTM MTM $560 $1.44 $750 $1.93

104 1 1 388 4/15/2019 4/14/2020 $725 $1.87 $750 $1.93

105 1 1 388 9/19/2018 9/19/2019 $725 $1.87 $750 $1.93

106 1 1 388 1/8/2019 12/31/2019 $710 $1.83 $750 $1.93

107 1 1 388 5/27/2019 6/26/2020 $560 $1.44 $750 $1.93

108 1 1 388 10/1/2018 9/30/2019 $710 $1.83 $750 $1.93

109 1 1 388 5/1/2019 4/30/2020 $750 $1.93 $750 $1.93

110 1 1 388 5/30/2019 6/29/2020 $700 $1.80 $750 $1.93

111 2 1 474 $885 $1.87 $925 $1.95

112 1 1 388 4/1/2019 6/20/2020 $725 $1.87 $750 $1.93

201 1 1 388 5/29/2019 6/28/2020 $610 $1.57 $750 $1.93

202 1 1 388 5/27/2019 6/26/2020 $610 $1.57 $750 $1.93

203 1 1 388 5/1/2019 4/30/2020 $750 $1.93 $750 $1.93

204 1 1 388 5/30/2019 6/29/2020 $660 $1.70 $750 $1.93

205 1 1 388 10/1/2018 9/30/2019 $710 $1.83 $750 $1.93

206 1 1 388 11/1/2018 10/31/2019 $710 $1.83 $750 $1.93

207 1 1 388 3/13/2019 4/30/2020 $725 $1.87 $750 $1.93

CONFIDENTIAL OFFERING MEMORANDUM | 2

409 E 9THOAK CLIFF - DALLAS, TX 75203

RENT ROLL

Page 34: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT

NUMBER

UNIT

BED

UNIT

BATH

UNIT

SIZE (SF)

LEASE

START

LEASE

END

CURRENT

RENT

CURRENT

RENT (PER SF)

MARKET

RENT

MARKET

RENT/SF

208 1 1 388 7/11/2019 7/11/2020 $725 $1.87 $750 $1.93

209 1 1 388 5/25/2019 11/24/2019 $725 $1.87 $750 $1.93

210 1 1 388 8/1/2019 8/31/2020 $710 $1.83 $750 $1.93

211 1 1 388 3/9/2019 2/29/2020 $725 $1.87 $750 $1.93

212 1 1 388 $725 $1.87 $750 $1.93

Totals/Averages 9,398 $16,815 $1.79 $18,175 $1.93

CONFIDENTIAL OFFERING MEMORANDUM | 3

409 E 9THOAK CLIFF - DALLAS, TX 75203

RENT ROLL

Page 35: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

UNIT TYPE COUNT % TOTAL SIZE (SF) RENT RENT/SF MARKET RENT MARKET RENT/SF

1 br / 1 ba 23 95.8 388 $693 $1.79 $750 $1.93

2 br / 1 ba 1 4.2 474 $885 $1.87 $925 $1.95

Totals/Averages 24 100% 9,398 $16,824 $1.79 $18,175 $1.93

CONFIDENTIAL OFFERING MEMORANDUM | 4

409 E 9THOAK CLIFF - DALLAS, TX 75203

UNIT MIX SUMMARY

Page 36: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 15

SALE COMPS PRICE BLDG SF PRICE/SF PRICE/UNIT CAP GRM # OF UNITS CLOSE

808 BlaylockDallas, TX75203

$1,100,000 8,812 SF $124.83 $78,571 - - 14 12/07/2017

939 MarsalisDallas, TX75203

$5,247,000 42,320 SF $123.98 $83,285 - - 63 01/26/2017

833 EwingDallas, TX75203

$1,000,000 8,660 SF $115.47 $71,428 - - 14 10/16/2018

PRICE BLDG SF PRICE/SF PRICE/UNIT CAP GRM # OF UNITS CLOSE

Totals/Averages $2,449,000 19,931 SF $122.87 $80,745 - - 30.33

1

2

3

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

SALE COMPS SUMMARY

Page 37: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 16

1 Dallas, TX75203

808 BLAYLOCK2 Dallas, TX

75203

939 MARSALIS3 Dallas, TX

75203

833 EWING

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

SALE COMPS MAP

Page 38: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 17

RENT COMPS UNIT TYPE RENT/SF AVAILABLE SF BLDG SF # OF UNITS OCCUPANCY %

939 MarsalisDallas, TX75203

1-1 $1.51 620 SF 620 SF 63 98%

404 E 9thDallas, TX75203

1-1 $1.73 550 SF 550 SF 26 100%

808 BlaylockDallas, TX75203

2-1 $1.31 800 SF 800 SF 14 93%

Totals/Averages $1.52 $1.52 657 SF 657 SF 34.33 97%

1

2

3

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

RENT COMPS SUMMARY

Page 39: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 18

1 Dallas, TX75203

939 MARSALIS2 Dallas, TX

75203

404 E 9TH3 Dallas, TX

75203

808 BLAYLOCK

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

RENT COMPS MAP

Page 40: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

1 MILE 2 MILES 3 MILES

Total population 13,168 45,768 105,344

Median age 30.9 32.0 31.3

Median age (male) 31.4 31.9 31.1

Median age (female) 29.9 31.8 31.5

Total households 4,282 15,941 38,550

Total persons per HH 3.1 2.9 2.7

Average HH income $48,628 $55,653 $61,656

Average house value $40,655 $161,624 $145,291

* Demographic data derived from 2010 US Census

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 19

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

DEMOGRAPHICS REPORT

Page 41: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

POPULATION 1 MILE 2 MILES 3 MILES

Total population 13,168 45,768 105,344

Median age 30.9 32.0 31.3

Median age (male) 31.4 31.9 31.1

Median age (Female) 29.9 31.8 31.5

HOUSEHOLDS & INCOME 1 MILE 2 MILES 3 MILES

Total households 4,282 15,941 38,550

# of persons per HH 3.1 2.9 2.7

Average HH income $48,628 $55,653 $61,656

Average house value $40,655 $161,624 $145,291

* Demographic data derived from 2010 US Census

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

DEMOGRAPHICS MAP

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 20

Page 42: OAK CLIFF 6 BUILDING PORTFOLIO - images1.loopnet.com€¦ · OAK CLIFF 6 BUILDING PORTFOLIO OAK CLIFF - DALLAS, TX 75203 MATTEO FAETH 469.554.0430 matteo@perryguestco.com Presented

CONFIDENTIAL OFFERING MEMORANDUM PROPERTY INFORMATION | 21

CONFIDENTIALITY & DISCLAIMER

All materials and information received or derived from Perry Guest Company its directors, officers,agents, advisors, affiliates and/or any third party sources are provided without representation orwarranty as to completeness , veracity, or accuracy, condition of the property, compliance or lack ofcompliance with applicable governmental requirements, developability or suitability, financialperformance of the property, projected financial performance of the property for any party’s intendeduse or any and all other matters.

Neither Perry Guest Company its directors, officers, agents, advisors, or affiliates makes anyrepresentation or warranty, express or implied, as to accuracy or completeness of the any materialsor information provided, derived, or received. Materials and information from any source, whetherwritten or verbal, that may be furnished for review are not a substitute for a party’s active conduct ofits own due diligence to determine these and other matters of significance to such party. Perry GuestCompany will not investigate or verify any such matters or conduct due diligence for a party unlessotherwise agreed in writing.

EACH PARTY SHALL CONDUCT ITS OWN INDEPENDENT INVESTIGATION AND DUE DILIGENCE.

Any party contemplating or under contract or in escrow for a transaction is urged to verify allinformation and to conduct their own inspections and investigations including through appropriatethird party independent professionals selected by such party. All financial data should be verified bythe party including by obtaining and reading applicable documents and reports and consultingappropriate independent professionals. Perry Guest Company makes no warranties and/orrepresentations regarding the veracity, completeness, or relevance of any financial data orassumptions. Perry Guest Company does not serve as a financial advisor to any party regarding anyproposed transaction. All data and assumptions regarding financial performance, including that usedfor financial modeling purposes, may differ from actual data or performance. Any estimates of marketrents and/or projected rents that may be provided to a party do not necessarily mean that rents canbe established at or increased to that level. Parties must evaluate any applicable contractual andgovernmental limitations as well as market conditions,vacancy factors and other issues in order todetermine rents from or for the property.

Legal questions should be discussed by the party with an attorney. Tax questions should bediscussed by the party with a certified public accountant or tax attorney. Title questions should bediscussed by the party with a title officer or attorney. Questions regarding the condition of theproperty and whether the property complies with applicable governmental requirements should bediscussed by the party with appropriate engineers, architects, contractors, other consultants andgovernmental agencies. All properties and services are marketed by Perry Guest Company incompliance with all applicable fair housing and equal opportunity laws.

OAK CLIFF 6 BUILDING PORTFOLIOOAK CLIFF - DALLAS, TX 75203

DISCLAIMER