MAINLEGALINVESTOR RELATIONSABOUT USTARGETSNATIONAL CROWD FINANCENATIONAL HOME SHARES

TEXAS REIT PROPERTIES
TEXAS PROPERTIESMICRO CONCEPTSCAPITALIZATION STRUCTUREREITPROPERTY ANALYSISNEW VENTURE CAPITAL EXCHANGE

$750.00 Total Payment
$100.00 HOA FEE - 
$50 Dwelling Insurance (No Content)
$60 Interest (10%)
$540.00 Allowable on Principle
"ENTREPRENEURIALISMVILLE"
20 Per Floor X 10 Floors = 200 Units X $129,600.00 = 
100% =
$25,920,000.00 Residential Monthly Cash Flow @ 100%=
Rent Pymts  ---  200 X $540.00 = $108,000.00
Interest               200  X $ 60.00 =  $  12,000.00
HOA FEEs          200 X $100.00 = $  20,000.00
Insurance           200 X $  50.00 = $  10,000.00
--------------------------------------------------------------------
Total =  $150,000.00  @ 100%
              <10%> = < $15,000.00 >

Retail Pad Bottom Floor  -  1000' X 1000'
20 Per Floor X 10 Floors = 200 Units X $129,600.00 = 
100% =
$25,920,000.00 Residential Monthly Cash Flow @ 100%=
Rent Pymts  ---  200 X $540.00 = $108,000.00
Interest               200  X $ 60.00 =  $  12,000.00
HOA FEEs          200 X $100.00 = $  20,000.00
Insurance           200 X $  50.00 = $  10,000.00
----------------------------------------------------------------------------------------------
Total =  $150,000.00  @ 100% Monthly Cash Flow ALL Streams
              <10%> = < $15,000.00 >

Retail Pad Bottom Floor  -  1000' X 1000'

100% Occupancy 
Annual Total Return ALL Streams = $1,800,000.00
                                 5% OF CLASS "A" COMMON STOCK TO COVER MANAGEMENT AND ADMINISTRATIVE SERVICES
                                                                 ** US T-BILL RATE AS OF 09/17/2016 = 1.20 %
                                                                *** RATE BASED ON $1 Million x's 5.20% = $52,000 
                                                               **** LOAN SERVICE FEE = $50M X's $52,000.00 = $2,600,000.00
5.20 % Debt    @  $52,000.00 Per $1 Million ----  100% Debt to Earnings Ratio = 100% $1.8M / $52K = $34.61M Factor
Sales Projection 11/01/2016

20 Units Per Floor X 10 Floors = 200 Units X $129,600.00 = 

$25,920,000.00 Residential Sales Value @ 100%



No Projection For
Retail Pad Bottom Floor
1000' X 1000'
20 Pads = 200 Units  $25,920.00
10 Units Per Pad = $1,290,600.00
10 TH FLOOR
09
08
07
06
05
04
03
02
01
Retail / Office