48
Offering Memorandum STONEHUE CENTER San Antonio, TX

Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

  • Upload
    others

  • View
    0

  • Download
    0

Embed Size (px)

Citation preview

Page 1: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Offe

ring

Mem

oran

dum

STO

NEH

UE

CEN

TER

San

Ant

onio

,TX

Page 2: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

The

info

rmat

ion

cont

aine

d in

the

follo

win

g M

arke

ting

Bro

chur

e is

pro

prie

tary

and

stri

ctly

con

fiden

tial.

It is

inte

nded

to b

e re

view

ed o

nly

by th

e pa

rty re

ceiv

ing

it fro

m M

arcu

s &

Mill

icha

p an

d sh

ould

not

be

mad

e av

aila

ble

to a

ny o

ther

pers

on o

r en

tity

with

out t

he w

ritte

n co

nsen

t of M

arcu

s &

Mill

icha

p.

This

Mar

ketin

g B

roch

ure

has

been

pre

pare

d to

prov

ide

sum

mar

y, u

nver

ified

inf

orm

atio

n to

pro

spec

tive

purc

hase

rs,

and

to e

stab

lish

only

a p

relim

inar

y le

vel o

f

inte

rest

in th

e su

bjec

t pro

perty

. T

he in

form

atio

n co

ntai

ned

here

in is

not

a s

ubst

itute

for

a th

orou

gh d

ue d

ilige

nce

inve

stig

atio

n. M

arcu

s &

Mill

icha

p ha

s no

t m

ade

any

inve

stig

atio

n, a

nd m

akes

no

war

rant

y or

rep

rese

ntat

ion,

with

resp

ect

to t

he i

ncom

e or

exp

ense

s fo

r th

e su

bjec

t pr

oper

ty,

the

futu

re p

roje

cted

fin

anci

al p

erfo

rman

ce o

f th

e

prop

erty

, the

siz

e an

d sq

uare

foot

age

of th

e pr

oper

ty a

nd im

prov

emen

ts, t

he p

rese

nce

or a

bsen

ce o

f con

tam

inat

ing

subs

tanc

es,

PC

B's

or

asbe

stos

, th

e co

mpl

ianc

e w

ith S

tate

and

Fed

eral

reg

ulat

ions

, th

e ph

ysic

al c

ondi

tion

of t

he

impr

ovem

ents

the

reon

, or

the

fin

anci

al c

ondi

tion

or b

usin

ess

pros

pect

s of

any

ten

ant,

or a

ny t

enan

t’s p

lans

or

inte

ntio

ns to

con

tinue

its

occu

panc

y of

the

subj

ect p

rope

rty.

The

info

rmat

ion

cont

aine

d in

this

Mar

ketin

g B

roch

ure

has

been

obt

aine

d fro

m s

ourc

es w

e be

lieve

to b

e re

liabl

e; h

owev

er, M

arcu

s &

Mill

icha

p ha

s no

t ver

ified

, and

will

not

verif

y, a

ny o

f the

info

rmat

ion

cont

aine

d he

rein

, nor

has

Mar

cus

& M

illic

hap

cond

ucte

d an

y in

vest

igat

ion

rega

rdin

g

thes

e m

atte

rs a

nd m

akes

no

war

rant

y or

repr

esen

tatio

n w

hats

oeve

r reg

ardi

ng th

e ac

cura

cy o

r com

plet

enes

s of

the

info

rmat

ion

prov

ided

. A

ll po

tent

ial b

uyer

s m

ust t

ake

appr

opria

te m

easu

res

to v

erify

all

of th

e in

form

atio

n se

t for

th

here

in. ALL

PR

OPE

RTY

SH

OW

ING

S A

RE

BY

APP

OIN

TMEN

T O

NLY

. PLE

ASE

CO

NSU

LT Y

OU

R M

AR

CU

S &

M

ILLI

CH

AP

AG

ENT

FOR

MO

RE

DET

AIL

S.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

8

Page 3: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

INVE

STM

ENT

SUM

MA

RY

STO

NEH

UE

CEN

TER

San

Ant

onio

,TX

Page 4: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Inve

stm

ent H

ighl

ight

s•

Wel

l Mai

ntai

ned

Cla

ss A

Con

stru

ctio

n

• E

xcel

lent

Dem

ogra

phic

s - $

120,

604

Ave

rage

Hou

seho

ld

Inco

me

in O

ne M

ile R

adiu

s

• N

NN

Lea

ses

With

Ren

t Bum

ps

• H

igh

Gro

wth

Are

a - N

ew C

onst

ruct

ion

in E

very

Dire

ctio

n

The

Sto

nehu

e C

ente

r is

an e

xcel

lent

inve

stm

ent o

ppor

tuni

ty in

one

of t

he fa

stes

t

grow

ing

and

desi

rabl

e de

mog

raph

ic a

reas

in S

an A

nton

io.

The

cent

er is

wel

l

loca

ted

next

to th

e H

uebn

er R

oad

and

Sto

ne O

ak B

oule

vard

inte

rsec

tion,

one

of

the

busi

est i

nter

sect

ions

in th

e ra

pidl

y gr

owin

g S

tone

Oak

are

a. T

he n

orth

San

Ant

onio

sub

urb

has

rece

ntly

ann

ounc

ed t

hat

it w

ill b

e th

e ne

w h

ome

of t

he

Was

hing

ton

Mut

ual

Reg

iona

l O

pera

tions

Cen

ter,

brin

ging

4,2

00 j

obs

to t

he

imm

edia

te a

rea

in th

e ne

xt 5

-7 y

ears

.

The

cent

er is

100

per

cent

occ

upie

d w

ith N

NN

leas

es a

nd r

ent i

ncre

ases

. Th

is

cent

er o

ffers

the

inve

stor

a s

tabi

lized

retu

rn in

a h

igh

grow

th a

rea.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

81

Page 5: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Cur

rent

CA

P R

ate

7.52

%C

urre

nt N

et O

pera

ting

Inco

me

$340

,415

Cur

rent

Net

Cas

h Fl

ow A

fter D

ebt S

ervi

ce8.

2% $

93,0

22C

urre

nt T

otal

Ret

urn

11.9

% $

134,

698

Pro

For

ma

CA

P R

ate

8.10

%P

ro F

orm

a N

et O

pera

ting

Inco

me

$366

,450

Pro

For

ma

Net

Cas

h Fl

ow A

fter D

ebt S

ervi

ce10

.5%

$11

9,05

7P

ro F

orm

a To

tal R

etur

n14

.2%

$16

0,73

3

Loan

Am

ount

$3,3

93,7

50Lo

an T

ype

Prop

osed

New

Inte

rest

Rat

e6.

0%A

mor

tizat

ion

30 Y

ears

Term

10 Y

ears

Loan

to V

alue

75%

FIN

AN

CIN

G

Pric

e$4

,525

,000

Dow

n Pa

ymen

t25

.0%

$1,

131,

250

Pric

e pe

r Squ

are

Foot

(GLA

)$2

10.4

1G

ross

Lea

sabl

e A

rea

(GLA

)21

,506

Yea

r Bui

lt20

01Lo

t Siz

e2.

49 A

cres

Par

king

110

VITA

L D

ATA

SUM

MA

RY

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

82

Page 6: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

PRIC

ING

&FI

NA

NC

IAL

AN

ALY

SIS

STO

NEH

UE

CEN

TER

San

Ant

onio

,TX

Page 7: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Per

Per

Cur

rent

SFSF

Pro

Form

aIN

CO

ME

Bas

e R

ent

Occ

upie

d S

pace

$366

,260

$17.

03$1

7.21

$370

,032

GR

OSS

PO

TEN

TIA

L R

ENT

$366

,260

$17.

03$1

7.21

$370

,032

Exp

ense

Rei

mbu

rsem

ents

Rea

l Est

ate

Taxe

s80

,105

3.72

4.88

105,

000

Insu

ranc

e5,

447

0.25

0.25

5,44

7C

AM

*36

,009

1.67

1.34

28,8

50A

dmin

./Man

agem

ent F

ee **

22,5

071.

051.

0522

,507

Tota

l Exp

ense

Rei

mbu

rsem

ents

$144

,068

$6.7

0$7

.52

$161

,804

Late

Fee

s1,

933

0.09

GR

OSS

PO

TEN

TIA

L IN

CO

ME

$512

,261

$23.

82$2

4.73

$531

,836

Vac

ancy

/Col

lect

ion

Allo

w. (

% G

PI)

5.0%

25,

613

1.19

EFFE

CTI

VE G

RO

SS IN

CO

ME

$486

,648

$22.

63$2

4.73

$531

,836

Gro

ss L

easa

ble

Are

a (G

LA):

21,5

06 S

F

Not

e:* C

AM

cha

rges

in 2

004

incl

ude

$715

0 fo

r roo

f rep

airs

. Th

ese

char

ges

are

not i

nclu

ded

in th

e pr

o fo

rma

CA

M re

imbu

rsem

ents

.

**

Incl

udes

15%

Adm

in fe

e on

CA

M c

harg

es.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

84

Page 8: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Per

Per

Cur

rent

SFSF

Pro

Form

a

EXPE

NSE

S

Rea

l Est

ate

Taxe

s *

$80,

105

$3.7

2$4

.88

$105

,000

Insu

ranc

e5,

448

0.25

0.25

5,44

8H

ome

Ow

ners

Ass

ocia

tion

1,62

40.

080.

081,

624

Acc

ount

ing

540

0.03

CAM U

tiliti

es12

,800

0.60

0.60

12,8

00R

epai

rs &

Mai

nten

ance

**14

,959

0.70

0.36

7,80

0C

ontra

ct S

ervi

ces

8,25

00.

380.

388,

250

TOTA

L C

AM

$36,

009

$1.6

7$1

.34

$28,

850

Man

agem

ent F

ee (%

of E

GI)

5% 2

2,50

71.

051.

145%

24,

464

Tota

l Exp

ense

s$1

46,2

33$6

.80

$7.6

9$1

65,3

86

NET

OPE

RA

TIN

G IN

CO

ME

(NO

I)$3

40,4

15$1

5.83

$17.

04$3

66,4

50

Res

erve

s/R

epla

cem

ents

3,22

60.

150.

153,

226

Net

Cas

h Fl

ow B

efor

e D

ebt S

ervi

ce$3

37,1

89$1

5.68

$16.

89$3

63,2

24

Not

e:* P

ro F

orm

a ta

xes

wer

e es

timat

ed b

ased

on

3% ta

x ra

te o

n 75

% o

f the

sal

e pr

ice.

** I

nclu

ded

in th

e cu

rren

t exp

ense

s is

a o

ne-ti

me

expe

nse

of $

7,15

0 in

200

4 fo

r a ro

of re

pair.

Thi

s ex

pens

e w

as re

mov

ed in

the

pro

form

a ex

pens

es.

NET

OPE

RA

TIN

G IN

CO

ME

RET

UR

NN

OI /

Sal

es P

rice

7.52

% C

AP

8.10

% C

AP

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

85

Page 9: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

SUM

MA

RY

LOC

ATI

ON

AN

NU

ALI

ZED

EXP

ENSE

SA

NN

UA

LIZE

D O

PER

ATI

NG

DA

TA

Pric

e$4

,525

,000

Dow

n P

aym

ent

25.0

% $

1,13

1,25

0

Gro

ss L

easa

ble

Are

a (G

LA)

21,5

06

Pric

e/S

quar

e Fo

ot$2

10.4

1

Cur

rent

CA

P R

ate

7.52

%

Pro

For

ma

CA

P R

ate

8.10

%

Cur

rent

Net

Cas

h Fl

ow A

fter D

ebt S

ervi

ce8.

2% $

93,0

22

Pro

For

ma

Net

Cas

h Fl

ow A

fter D

ebt S

ervi

ce10

.5%

$11

9,05

7

FIN

AN

CIN

G S

UM

MA

RY

Pro

pose

d N

ew L

oan

of $

3,39

3,75

0 at

6%

For

10

Year

s, A

mor

tized

Ove

r 30

Year

s.

INC

OM

EC

urre

ntPr

o Fo

rma

Bas

e R

ent

Occ

upie

d S

pace

$366

,260

$370

,032

Gro

ss P

oten

tial R

ent

$366

,260

$370

,032

Tota

l Exp

ense

Rei

mbu

rsem

ents

144,

068

161,

804

Oth

er In

com

e1,

933

Gro

ss P

oten

tial I

ncom

e$5

12,2

61$5

31,8

36V

acan

cy/C

olle

ctio

n A

llow

. (%

GP

I)5.

0% 2

5,61

3Ef

fect

ive

Gro

ss In

com

e48

6,64

853

1,83

6Le

ss:

Exp

ense

s14

6,23

316

5,38

6N

et O

pera

ting

Inco

me

(NO

I)$3

40,4

15$3

66,4

50R

eser

ves/

Rep

lace

men

ts3,

226

3,22

6N

et C

ash

Flow

Bef

ore

Deb

t Ser

vice

$337

,189

$363

,224

Deb

t Ser

vice

244,

167

244,

167

Net

Cas

h Fl

ow A

fter D

ebt S

ervi

ce8.

2% $

93,0

2210

.5%

$11

9,05

7P

rinci

pal R

educ

tion

41,6

7641

,676

Tota

l Ret

urn

11.9

% $

134,

698

14.2

% $

160,

733

EXPE

NSE

SC

urre

ntPr

o Fo

rma

Rea

l Est

ate

Taxe

s *

$80,

105

$105

,000

Insu

ranc

e5,

448

5,44

8H

ome

Ow

ners

Ass

ocia

tion

1,62

41,

624

Acc

ount

ing

540

CAM U

tiliti

es12

,800

12,8

00R

epai

rs &

Mai

nten

ance

**14

,959

7,80

0C

ontra

ct S

ervi

ces

8,25

08,

250

TOTA

L C

AM

$36,

009

$28,

850

Man

agem

ent F

ee5%

22,

507

5% 2

4,46

4TO

TAL

EXPE

NSE

S$1

46,2

33$1

65,3

86EX

PEN

SES/

SF$6

.80

$7.6

9

Year

Bui

lt20

01

Lot S

ize

2.49

Acr

es

Type

of O

wne

rshi

pFe

e S

impl

e

2032

3 H

uebn

er R

oad

San

Ant

onio

, TX

782

58

As

loan

info

rmat

ion

is ti

me

sens

itive

and

sub

ject

to m

arke

t flu

ctua

tions

, we

reco

mm

end

that

you

ver

ify q

uote

d te

rms

by c

onta

ctin

g ou

r loc

al M

arcu

s &

Mill

icha

p C

apita

l Cor

p. re

pres

enta

tive

John

Nol

an @

713

.626

.304

0.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

86

Page 10: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Suite

Tena

ntG

LALe

ase

Com

men

ceLe

ase

Expi

reA

nnua

lR

ent

Ren

t/SF

Cha

nges

On

Cha

nges

ToO

ptio

nsLe

ase

Type

101

Qui

zno'

s1,

816

08/0

1/20

0107

/31/

11$3

2,40

0$1

7.84

08/0

6$3

7,80

0.00

3 - 5

Yr

NN

N

102

Elit

e K

arat

e *

1,54

204

/05/

2001

03/3

1/06

$28,

527

$18.

505

YrN

NN

103

PIz

za H

ut1,

800

07/0

1/20

0106

/30/

06$2

6,40

0$1

4.67

07/0

7$2

8,80

0.00

3 - 5

Yr

NN

N

104

Dan

ce M

ater

ial *

*1,

500

12/0

1/20

0512

/31/

08$2

7,00

0$1

8.00

07/0

7$2

7,76

8.00

NN

N

105

Ava

lon

Hai

r Sup

ply

1,50

002

/01/

2002

05/3

1/07

$26,

250

$17.

505

YrN

NN

106

Hea

ther

Sto

lle3,

297

09/0

2/20

0208

/31/

07$5

2,64

0$1

5.97

09/0

6$5

4,28

5.00

5 Yr

NN

N

107

Thai

Pal

ace

4,37

606

/15/

2004

08/3

1/08

$73,

046

$16.

6909

/06

$78,

264.

005

YrN

NN

108

Bic

ycle

Hea

ven

3,73

112

/01/

2001

09/3

0/10

$69,

397

$18.

6004

/07

$71,

635.

20N

NN

110

Gue

rro'

s1,

542

02/0

1/20

0504

/30/

10$3

0,60

0$1

9.84

06/0

6$3

1,50

0.00

5 Yr

NN

N

SUB

TOTA

L21

,104

$366

,260

VAC

AN

T0

$0C

UM

ULA

TIVE

TO

TAL

21,1

04$3

66,2

60

Not

e: *

Elit

e K

arat

e ha

s ex

pres

sed

desi

re to

rene

w a

t the

end

of t

he le

ase.

** T

enan

t is

curr

ently

bui

ldin

g ou

t and

will

sel

l dan

ce re

late

d m

ater

ials

. Te

nant

's b

usin

ess

nam

e is

not

yet

kno

wn.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

87

Page 11: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Per

cent

age

of S

F E

xpiri

ngN

umbe

r of T

enan

ts E

xpiri

ngC

umul

ativ

e %

of S

F E

xpiri

ng

0%10%

20%

30%

40%

50%

60%

70%

80%

90%

100%

012

Nov

200

5N

ov 2

006

Nov

200

7N

ov 2

008

Nov

200

9N

ov 2

010

Nov

201

1N

ov 2

012

Nov

201

3N

ov 2

014

Total Project Square FootageNumber of Tenants

16%

23%

21%

7%

25%

9%

0%0%

0%0%

For T

he Y

ear B

egin

ning

Year

1N

ov 2

005

Year

2N

ov 2

006

Year

3N

ov 2

007

Year

4N

ov 2

008

Year

5N

ov 2

009

Year

6N

ov 2

010

Year

7N

ov 2

011

Year

8N

ov 2

012

Year

9N

ov 2

013

Year

10

Nov

201

4

Tena

nt(s

) Nam

eE

lite

Kar

ate

*P

Izza

Hut

Ava

lon

Hai

rS

uppl

yH

eath

er S

tolle

Thai

Pal

ace

Dan

ce M

ater

ial

**B

icyc

le H

eave

nG

uerr

o's

Qui

zno'

s

Tota

l Num

ber o

f Ten

ants

22

11

21

00

00

Tota

l Squ

are

Feet

3,34

24,

797

4,37

61,

500

5,27

31,

816

00

00

Tota

l Per

cent

age

15.8

%22

.7 %

20.7

%7.

1 %

25.0

%8.

6 %

0.0

%0.

0 %

0.0

%0.

0 %

Cum

ulat

ive

Perc

enta

ge15

.8 %

38.6

%59

.3 %

66.4

%91

.4 %

100.

0 %

100.

0 %

100.

0 %

100.

0 %

100.

0 %

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

88

Page 12: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

PRO

PER

TYD

ESC

RIP

TIO

N

STO

NEH

UE

CEN

TER

San

Ant

onio

,TX

Page 13: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Loca

tion

Hig

hlig

hts

• P

ositi

oned

in C

entra

l Ret

ail A

rea

of S

tone

Oak

• $1

06,9

43 A

vera

ge H

ouse

hold

Inco

me

in T

hree

Mile

Rad

ius

• S

urro

unde

d B

y N

ew D

evel

opm

ent

• S

trong

Pop

ulat

ion

Gro

wth

The

Sto

nehu

e C

ente

r is

loca

ted

in t

he m

aste

r pl

anne

d co

mm

unity

of

Sto

ne O

ak in

the

far n

orth

sub

mar

ket o

f San

Ant

onio

. S

ince

199

0, th

e

tota

l hou

seho

lds

in S

tone

Oak

hav

e in

crea

sed

by o

ver 4

00 p

erce

nt.

It

is th

e se

cond

mos

t affl

uent

are

a of

San

Ant

onio

, boa

stin

g an

ave

rage

hous

ehol

d in

com

e of

$10

2,33

1.

San

Ant

onio

, the

eig

hth

larg

est c

ity in

Am

eric

a, is

als

o th

e th

ird fa

stes

t

grow

ing

city

in th

e na

tion

and

the

fast

est g

row

ing

city

in T

exas

.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

810

Page 14: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

THE

OFF

ERIN

G

SITE

DES

CR

IPTI

ON

INTE

RIO

R D

ETA

IL

CO

NST

RU

CTI

ON

MEC

HA

NIC

AL

Pro

perty

Ston

ehue

Cen

ter

Pro

perty

Add

ress

2032

3 H

uebn

er R

oad

San

Ant

onio

, TX

782

58

Ass

esso

r's P

arce

l Num

ber

1922

1011

0010

Zoni

ngC

2

Num

ber o

f Sto

ries

1Y

ear B

uilt

2001

Bui

ldin

g A

rea

21,5

06 S

FLo

t Siz

e2.

49 A

cres

Type

of O

wne

rshi

pFe

e Si

mpl

eP

arki

ng11

0

Park

ing

Rat

io5

to 1

000

SF

Cei

lings

Susp

ende

d C

eilin

g

Floo

r Cov

erin

gsVa

rious

Res

t Roo

ms

Each

Uni

t

Foun

datio

nSl

abFr

amin

gM

etal

Ext

erio

rTi

lt W

all

Par

king

Sur

face

Asph

alt

Roo

fB

uilt

Up

Roo

f

Land

scap

ing

Min

imal

Topo

grap

hyS

light

Slo

pe

HV

AC

Each

Uni

t

Fire

Pro

tect

ion

No

Util

ities

Sep

erat

ely

Met

ered

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

811

Page 15: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Feat

ures

Con

stru

ctio

n

• C

lass

A C

onst

ruct

ion

- Bui

lt in

200

1

• L-

shap

e C

ente

r with

Goo

d V

isib

ility

• G

lass

Sto

re F

ront

age

With

Alu

min

um F

ram

es

• A

ttrac

tive

Con

stru

ctio

n A

nd A

ccen

ts

• C

hann

el L

ette

r Sig

nage

• W

ell M

aint

aine

d Fa

cilit

y A

nd L

ands

capi

ng

• C

urbe

d A

spha

lt A

nd C

oncr

ete

Par

king

Lot

With

Am

ple

Spa

ces

• A

cces

s Fr

om T

wo

Stre

ets

on C

orne

r

• C

over

ed S

idew

alk

of E

ntire

Sto

re F

ront

age

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

812

Page 16: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

813

Page 17: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

814

Page 18: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

815

Page 19: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

816

Page 20: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

817

Page 21: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

REC

ENT

SALE

S

STO

NEH

UE

CEN

TER

San

Ant

onio

,TX

Page 22: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

The

subj

ect p

rope

rty, p

ositi

oned

with

in th

e S

tone

Oak

sub

mar

ket,

is c

urre

ntly

gen

erat

ing

a sa

les

pric

e of

$21

0.41

per

squ

are

foot

, ref

lect

ing

the

stre

ngth

of

its te

nant

bas

e, lo

ng-te

rm s

tabi

lity,

and

favo

rabl

e lo

catio

n.

In c

ompa

ring

the

subj

ect p

rope

rty’s

indi

ces

to th

at o

f com

para

ble

prop

ertie

s th

at h

ave

rece

ntly

sol

d or

are

cur

rent

ly o

n th

e m

arke

t, th

e su

bjec

t pro

perty

is

pric

ed a

t mar

ket.

0.0

1.0

2.0

3.0

4.0

5.0

6.0

7.0

8.0

9.0

Sto

nehu

eC

ente

r1

23

45

67

Aver

age

CAP

CAP

Avg

7.9

%

$0$20

$40

$60

$80

$100

$120

$140

$160

$180

$200

$220

$240

$260

$280

$300

$320

$340

Sto

nehu

eC

ente

r1

23

45

67

Ave

rage

Pric

e P

er S

F

Price/SF

Avg

$24

9

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

819

Page 23: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Ston

ehue

Cen

ter

2032

3 H

uebn

er R

oad

San

Ant

onio

, TX

782

58

Clo

sing

Dat

e:O

n M

arke

t

Year

Bui

lt:20

01

GLA

:21

,506

SF

Ston

e O

ak C

ross

ing

1914

1 S

tone

Oak

Par

kway

San

Ant

onio

, TX

782

58

Shav

ano

Squa

re

4415

Dez

aval

a R

oad

San

Ant

onio

, TX

782

49

Clo

sing

Dat

e:D

ecem

ber

Year

Bui

lt:20

03

GLA

:35

,516

SF

Clo

sing

Dat

e:Ju

ly 2

005

Year

Bui

lt:19

83

GLA

:25

,070

SF

Subj

ect

1 2

Sale

s Pr

ice/

Dow

nC

AP

Rat

ePr

ice/

SF(G

LA)

$4,5

25,0

007.

52%

$210

.41

25.0

%

Maj

or T

enan

ts:

Thai

Pal

ace,

Qui

zno'

s S

ubs,

Bic

ycle

Hea

ven,

Piz

za H

ut, H

air &

Nai

l Sal

on

Maj

or T

enan

ts:

Cie

lito

Lind

o R

esta

uran

t, Fi

reho

use

Sub

s, T

rilog

y P

izza

& W

ine,

Le P

eep,

Roo

ster

s B

arbe

r Sho

p, C

ross

-Eye

d S

eagu

ll

Maj

or T

enan

ts:

Alls

tate

Insu

ranc

e, A

nn's

Nai

ls, C

urve

s fo

r Wom

en, E

bay

Sto

re,

Pro

Cut

s, R

eal E

stat

e O

ffice

Sale

s Pr

ice/

Dow

nC

AP

Rat

ePr

ice/

SF(G

LA)

$7,8

50,0

008.

08%

$221

.03

25%

Sale

s Pr

ice/

Dow

nC

AP

Rat

ePr

ice/

SF(G

LA)

$4,7

00,0

008.

06%

$187

.00

25%

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

820

Page 24: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Aus

tin H

ighw

ay R

etai

l Cen

ter

1432

Aus

tin H

ighw

ay

San

Ant

onio

, TX

782

09

Clo

sing

Dat

e:S

epte

mbe

r

Year

Bui

lt:20

04

GLA

:26

,600

SF

Com

men

ts/T

erm

s:Th

is is

a W

al-M

art S

uper

Cen

ter s

hado

w s

hopp

ing

cent

er.

Com

men

ts/T

erm

s:S

elle

r gua

rant

eed

inco

me

on v

acan

t spa

ce fo

r 6 m

onth

s af

ter s

ale.

1464

Aus

tin H

ighw

ay

San

Ant

onio

, TX

782

09

Clo

sing

Dat

e:Ja

nuar

y 20

05

Year

Bui

lt:20

04

GLA

:10

,961

SF

4 5

Sale

s Pr

ice/

Dow

nC

AP

Rat

ePr

ice/

SF(G

LA)

$6,1

50,0

008.

30%

$231

.20

100%

Maj

or T

enan

ts:

Mat

tress

Firm

, Gre

at C

lips,

Gam

e S

top,

Spr

int S

tore

, Pay

less

Sho

eSou

rce,

Qui

zno'

s S

ubs

Maj

or T

enan

ts:

T-M

obile

, EZM

oney

Pay

day

Loan

s, S

ubw

ay

Sale

s Pr

ice/

Dow

nC

AP

Rat

ePr

ice/

SF(G

LA)

$2,6

75,0

008.

63%

$244

.05

26%

3 Com

men

ts/T

erm

s:Th

is is

an

HE

B a

ncho

red

shop

ping

cen

ter.

Maj

or T

enan

ts:

UP

S S

tore

, Fan

tast

ic S

ams,

Com

et C

lean

ers,

Alls

tate

Insu

ranc

e,E

ncin

o P

ark

Vet

erin

ary

Clin

ic, L

iquo

r Wor

ld

Sale

s Pr

ice/

Dow

nC

AP

Rat

ePr

ice/

SF(G

LA)

$2,7

50,0

008.

00%

$247

.75

100%

Enci

no P

ark

Shop

ping

Cen

ter

2077

0 H

ighw

ay 2

81 N

orth

San

Ant

onio

, TX

782

58

Clo

sing

Dat

e:D

ecem

ber

Year

Bui

lt:19

98

GLA

:11

,100

SF

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

821

Page 25: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

7Sh

ops

on H

owar

d La

ne

1116

How

ard

Lane

Aus

tin, T

X 7

8753

Clo

sing

Dat

e:O

ctob

er 2

004

Year

Bui

lt:

GLA

:29

,508

SF

Sale

s Pr

ice/

Dow

nC

AP

Rat

ePr

ice/

SF(G

LA)

$7,8

00,0

007.

00%

$264

.34

100%

Maj

or T

enan

ts:

Che

veau

x S

alon

, Mex

ican

Gril

l & B

ar, N

exte

l, Fa

shio

n C

lean

ers,

Nai

ls &

Day

Spa

6Vi

ntag

e Pl

aza

at L

a Fr

onte

ra

2711

La

Fron

tera

Bou

leva

rd

Rou

nd R

ock,

TX

786

81

Sale

s Pr

ice/

Dow

nC

AP

Rat

ePr

ice/

SF(G

LA)

$14,

100,

000

7.03

%$3

47.3

225

%C

losi

ng D

ate:

On

Mar

ket

Year

Bui

lt:20

04

GLA

:40

,597

SF

Maj

or T

enan

ts:

Ban

k O

ne, T

wee

ter,

Cap

ital C

ity C

offe

e, Q

uizn

o's

Sub

s, F

ashi

onC

lean

ers,

Ben

& J

erry

's

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

822

Page 26: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Sub

ject

Pro

perty

1) S

tone

Oak

Cro

ssin

g2)

Sha

vano

Squ

are

3) E

ncin

o P

ark

Sho

ppin

g C

ente

r4)

Aus

tin H

ighw

ay R

etai

l Cen

ter

5) 1

464

Aus

tin H

ighw

ay6)

Vin

tage

Pla

za a

t La

Fron

tera

7) S

hops

on

How

ard

Lane

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

823

Page 27: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

REN

TC

OM

PAR

AB

LES

STO

NEH

UE

CEN

TER

San

Ant

onio

,TX

Page 28: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Cur

rent

ly, t

he s

ubje

ct p

rope

rty h

as a

n oc

cupa

ncy

of 1

00 p

erce

nt.

With

an

aver

age

aski

ng re

nt o

f $17

.35

per s

quar

e fo

ot, t

he s

ubje

ct p

rope

rty is

pric

ed

belo

w a

maj

ority

of o

ther

reta

il pr

oper

ties

in th

e ar

ea.

The

maj

ority

of t

he s

ubje

ct p

rope

rty’s

tena

nt b

ase

cons

ists

of l

ocal

tena

nts.

The

Blan

co C

ross

ing

Shop

ping

Cen

ter,

loca

ted

at th

e in

ters

ectio

n of

Bla

nco

Roa

d an

d H

uebn

er R

oad,

is th

e m

ost c

ompa

rabl

e to

the

subj

ect p

rope

rty in

term

s of

siz

e an

d av

erag

e as

king

rent

.

0102030405060708090100

Sto

nehu

eC

ente

r1

23

45

Ave

rage

Occ

upan

cy

Avg

95%

0.00

3.00

6.00

9.00

12.0

0

15.0

0

18.0

0

21.0

0

Sto

nehu

eC

ente

r1

23

5

Ave

rage

Ren

t/SF

Avg

$20

.75

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

825

Page 29: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Ston

ehue

Cen

ter

2032

3 H

uebn

er R

oad

San

Ant

onio

, TX

782

58

Dat

e S

urve

yed:

9/20

05

Occ

upan

cy:

100%

Year

Bui

lt:20

01

Com

men

ts/T

erm

s:G

reat

Loc

atio

n bu

t poo

r vis

ibili

ty.

Bla

nco

Cro

ssin

g

1917

9 B

lanc

o R

oad

San

Ant

onio

, TX

782

58

Ston

e O

ak S

quar

e

1920

2 S

tone

Oak

Par

kway

San

Ant

onio

, TX

782

58

Dat

e S

urve

yed:

9/20

05

Occ

upan

cy:

89%

Year

Bui

lt:20

02

Dat

e S

urve

yed:

9/20

05

Occ

upan

cy:

100%

Year

Bui

lt:19

99

Subj

ect

1 2

GLA

(SF)

Ren

t/SF

(GLA

)A

vaila

ble

SFLe

ase

Type

21,5

06$1

4.67

-$19

.84

0N

NN

Maj

or T

enan

ts:

Thai

Pal

ace,

Qui

zno'

s S

ubs,

Bic

ycle

Hea

ven,

Piz

za H

ut, H

air &

Nai

l Sal

on

Maj

or T

enan

ts:

Sak

e C

afe

& S

ushi

Bar

, Ken

nedy

's, C

urve

's fo

r Wom

en, P

ride

Cle

aner

s, F

ashi

on N

ails

, Liq

uor S

tore

Maj

or T

enan

ts:

Vill

age

Gou

rmet

Gril

l & B

aker

y, L

ittle

Cea

sars

, Dog

gie

Doo

z,V

isio

n S

ourc

e, L

iqou

r Wor

ld, S

ubw

ay

GLA

(SF)

Ren

t/SF

(GLA

)A

vaila

ble

SFLe

ase

Type

22,4

65$2

0.00

2,55

2N

NN

GLA

(SF)

Ren

t/SF

(GLA

)A

vaila

ble

SFLe

ase

Type

16,3

44$1

9.00

0N

NN

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

826

Page 30: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

1919

0 S

tone

Oak

Par

kway

San

Ant

onio

, TX

782

58

Dat

e S

urve

yed:

9/20

05

Occ

upan

cy:

100%

Year

Bui

lt:19

99

Bla

nco

Mar

ket

1055

Nor

th L

oop

1604

Wes

t

San

Ant

onio

, TX

782

58

Dat

e S

urve

yed:

9/20

05

Occ

upan

cy:

98%

Year

Bui

lt:20

00

4 5

GLA

(SF)

Ren

t/SF

(GLA

)A

vaila

ble

SFLe

ase

Type

12,7

80N

/A0

NN

N

Maj

or T

enan

ts:

Sla

ter W

hite

Cle

aner

s, O

ptom

etris

t, Fa

mily

Den

tistry

, Sto

ne O

akFl

oris

t, S

tate

Far

m In

sura

nce,

Ren

nert

Cru

ise

& T

our

Maj

or T

enan

ts:

Tues

day

Mor

ning

, Nat

iona

l Fur

nitu

re, E

Z's

Piz

za, P

ilgrim

Cle

aner

s, G

reat

Clip

s, G

NC

GLA

(SF)

Ren

t/SF

(GLA

)A

vaila

ble

SFLe

ase

Type

145,

000

$22.

00-$

24.0

03,

740

NN

N

3St

one

Oak

Cro

ssin

g

1914

1 S

tone

Oak

Par

kway

San

Ant

onio

, TX

782

58

GLA

(SF)

Ren

t/SF

(GLA

)A

vaila

ble

SFLe

ase

Type

35,5

16$2

1.00

3,50

0N

NN

Dat

e S

urve

yed:

9/20

05

Occ

upan

cy:

90%

Year

Bui

lt:20

04M

ajor

Ten

ants

:C

ielit

o Li

ndo

Res

taur

ant,

Fire

hous

e S

ubs,

Tril

ogy

Piz

za a

ndW

ine,

Le

Pee

p, R

oost

er's

Bar

ber S

hop,

Cro

ss-E

yed

Sea

gull

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

827

Page 31: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Sub

ject

Pro

perty

1) B

lanc

o C

ross

ing

2) S

tone

Oak

Squ

are

3) S

tone

Oak

Cro

ssin

g4)

191

90 S

tone

Oak

Par

kway

5) B

lanc

o M

arke

t

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

828

Page 32: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

MA

RK

ETO

VER

VIEW

STO

NEH

UE

CEN

TER

San

Ant

onio

,TX

Page 33: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Geo

grap

hyTh

eS

anA

nton

ioM

SA

span

san

eigh

t-cou

nty

area

inso

uth

cent

ralT

exas

.The

bulk

of

the

popu

latio

nre

side

sw

ithin

Bex

arco

unty

;ho

wev

er,

Com

al,

Gua

dalu

pean

dW

ilson

coun

ties

have

been

maj

orav

enue

sof

grow

thfo

rth

eM

SA

.Th

ear

eaco

vers

an

enor

mou

sla

ndm

ass

of3,

356

squa

rem

iles

and

isst

rate

gica

llylo

cate

dal

ong

the

I-35

corr

idor

,the

fast

est-g

row

ing

regi

onin

the

stat

e.S

anA

nton

io’s

loca

tion

prov

ides

fore

asy

acce

ss to

oth

er m

ajor

pop

ulat

ion

cent

ers

in T

exas

and

to M

exic

o.

Mar

ket H

ighl

ight

sSt

rong

pop

ulat

ion

grow

th•

San

Ant

onio

’spo

pula

tion

ispr

ojec

ted

togr

owby

11pe

rcen

tov

erth

e

next

five

yea

rs.

Hig

h le

vels

of j

ob c

reat

ion

•Jo

bgr

owth

inS

anA

nton

iow

illav

erag

e4.

4pe

rcen

tpe

rye

arbe

twee

n

2004

and

200

7.

Low

cos

t of l

ivin

g

•S

anA

nton

iore

side

nts

enjo

ya

cost

ofliv

ing

that

is5

perc

entb

elow

the

natio

nal a

vera

ge.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

830

Page 34: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Citi

esTh

eS

anA

nton

ioM

SA

span

sei

ght

coun

ties

–A

tasc

osa,

Ban

dera

,B

exar

,C

omal

,

Gua

dalu

pe,K

enda

ll,M

edin

aan

dW

ilson

.The

rear

esi

xin

corp

orat

edci

ties

and

tow

nsw

ithin

the

MS

Ath

atha

vepo

pula

tions

grea

ter

than

10,0

00re

side

nts.

Inab

solu

tenu

mbe

rs,

San

Ant

onio

eclip

ses

allo

ther

loca

lciti

esin

term

sof

popu

latio

n.O

ver

the

next

deca

de,s

trong

grow

this

antic

ipat

edin

Sch

ertz

,B

oern

e,H

elot

esan

dth

ear

eapa

ralle

lto

Hig

hway

281

north

of F

M 1

604.

Infr

astr

uctu

reId

eally

loca

ted

inso

uth

cent

ralT

exas

,San

Ant

onio

serv

esas

am

ajor

gate

way

betw

een

the

Uni

ted

Sta

tes

and

Mex

ico.

Situ

ated

only

150

mile

sfro

mLa

redo

,S

anA

nton

iois

anea

sy

driv

eal

ong

Inte

rsta

te35

from

the

bord

er.T

hear

eais

furth

eren

hanc

edby

atra

nspo

rtatio

n

netw

ork

that

prov

ides

am

yria

dof

ship

ping

optio

nsto

dom

estic

and

inte

rnat

iona

l

busi

ness

es.

Furth

erbo

lste

ring

San

Ant

onio

’stra

deis

the

air

carg

oco

mpo

nent

ofth

ein

tern

atio

nal

airp

ort,

whi

chco

nsis

tsof

two

Fore

ign

Trad

eZo

nes

(FTZ

).A

irC

argo

Eas

tfea

ture

s99

,000

squa

refe

etof

war

ehou

sesp

ace

with

1.5

mill

ion

squa

refe

etof

airc

raft

apro

n.A

irC

argo

Wes

tpro

vide

san

addi

tiona

l65,

300

squa

refe

etof

war

ehou

sesp

ace

and

248,

140

squa

re

feet

ofai

rcra

ftap

ron.

Thes

efa

cilit

ies

allo

wfo

rth

etra

nspo

rtatio

nof

near

ly10

0m

illio

n

poun

ds o

f car

go p

er y

ear.

San

Anto

nio

1,20

9,00

0S

cher

tz20

,000

New

Bra

unfe

ls41

,000

Uni

vers

al C

ity15

,000

Segu

in23

,000

Con

vers

e13

,000

2003

est

imat

e

Larg

est C

ities

: San

Ant

onio

MSA

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

1 In

tern

atio

nal A

irpor

t

•Tw

o Fo

reig

n Tr

ade

Zone

s fo

r air

carg

o

•24

8 co

mm

erci

al fl

ight

s pe

r day

•14

com

mer

cial

and

10

carg

o se

rvic

e pr

ovid

ers

4 In

ters

tate

Fre

eway

s•

I-10,

I-41

0, I-

37 a

nd I-

35

3 R

ailro

ads

•Bu

rling

ton

Nor

ther

n Sa

nta

Fe, U

nion

Pac

ific

and

Am

trak

San

Ant

onio

is:

•80

mile

s fro

m A

ustin

•19

7 m

iles

from

Hou

ston

•27

5 m

iles

from

Dal

las

•46

7 m

iles

from

Okl

ahom

a C

ity

M50

8001

831

Page 35: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Econ

omy

San

Ant

onio

’sec

onom

yis

anch

ored

byfo

urm

ain

indu

strie

s–

gove

rnm

ent,

educ

atio

n,he

alth

care

and

tour

ism

.Des

pite

the

impo

rtanc

eof

thes

e

indu

strie

s, S

an A

nton

io c

ontin

ues

to m

ake

grea

t stri

des

tow

ard

dive

rsifi

catio

n of

the

loca

l eco

nom

ic b

ase.

San

Ant

onio

isth

ecl

ear

lead

erin

Texa

sw

hen

itco

mes

tom

ilita

rysp

endi

ng.I

nfa

ct,t

hear

eaat

tract

sm

ore

defe

nse-

wag

edo

llars

than

any

othe

r

met

roar

eain

the

stat

e–

near

ly$2

billi

onpe

ryea

r.P

oten

tiali

nves

tors

will

also

take

note

that

San

Ant

onio

’sm

ilita

ryba

ses

are

wel

l-ins

ulat

edfro

m

the

next

roun

d of

bas

e cl

osur

es in

200

5 du

e to

thei

r stra

tegi

c or

his

toric

impo

rtanc

e.

Edu

catio

nan

dhe

alth

care

play

avi

talr

ole

inth

epr

ospe

rity

ofth

elo

cale

cono

my.

An

impo

rtant

com

pone

ntof

the

heal

thca

rein

dust

ryco

mes

from

the

Uni

vers

ityof

Texa

s–

San

Ant

onio

Hea

lthS

cien

ceC

ente

r.In

2003

,the

cent

erre

porte

da

reco

rdin

crea

sein

rese

arch

fund

ing,

whi

chbr

ough

tthe

tota

lbud

gett

o$1

89m

illio

n.Th

isin

crea

se,c

oupl

edw

ith$1

58m

illio

nof

new

faci

litie

s,w

illcr

eate

ahu

bof

biot

echn

olog

yre

sear

chth

atw

illpl

ace

San

Ant

onio

on

the

cutti

ng-e

dge

of re

sear

ch a

nd d

evel

opm

ent.

As

the

mos

t-vis

ited

city

inTe

xas,

trave

land

tour

ism

rem

ains

ake

yco

mpo

nent

inth

eS

anA

nton

ioec

onom

y.Th

eev

ents

of20

01to

okth

eirt

ollo

n

tour

ism

inS

anA

nton

io.H

owev

er,r

ecen

teffo

rtsby

the

Con

vent

ion

and

Vis

itors

Bur

eau,

and

age

nera

leco

nom

icre

cove

ryar

ere

vers

ing

decl

ines

in

this

indu

stry

.Atu

rnar

ound

inth

eM

exic

anec

onom

yw

illal

sogr

eatly

bene

fitS

anA

nton

ioas

this

area

isa

maj

orre

crea

tiona

land

reta

ilde

stin

atio

n

for M

exic

an c

itize

ns.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

832

Page 36: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

Labo

rS

anA

nton

iobo

asts

ala

rge,

wel

l-edu

cate

dw

ork

forc

e.N

early

52pe

rcen

toft

hela

bor

forc

e

has

som

eco

llege

educ

atio

n.Th

isfa

ctha

sm

ade

the

area

attra

ctiv

eto

busi

ness

esse

ekin

gto

take

adva

ntag

eof

low

erco

sts

ofliv

ing

and

doin

gbu

sine

ss.O

vert

helo

ng-te

rm,S

anA

nton

io

stan

dsto

bene

fitgr

eatly

from

the

low

erco

stst

ruct

ure

and

mig

ratio

nin

the

Uni

ted

Sta

tes

from

north

ern

to s

outh

ern

met

ro a

reas

.

San

Ant

onio

’sla

borf

orce

isw

ellb

alan

ced

acro

ssa

varie

tyof

indu

strie

s.Th

ele

adin

gse

ctor

is

gove

rnm

ent

with

anem

phas

ison

milit

ary

empl

oym

ent

–bo

thac

tive

and

civi

lian.

Ove

rall,

near

ly19

perc

ento

fthe

labo

rfor

ceis

empl

oyed

inth

isse

ctor

.Thi

sdo

espo

seso

me

elem

ent

ofris

kgi

ven

the

mili

tary

’spl

ans

tost

ream

line

oper

atio

ns.

How

ever

,S

anA

nton

iois

wel

l

insu

late

d fro

m th

is p

heno

men

on fo

r now

.

Edu

catio

nan

dhe

alth

serv

ices

acco

unt

for

the

next

larg

est

shar

eof

San

Ant

onio

wor

kers

.

This

sect

oris

heav

ilyin

fluen

ced

byth

eU

nive

rsity

ofTe

xas

syst

em.

How

ever

,su

bsta

ntia

l

empl

oym

ent

isfo

und

outs

ide

ofhi

gher

educ

atio

n.N

etof

univ

ersi

tyan

dm

ilita

ryin

vest

men

t,

the

priv

ate

heal

thca

rese

ctor

cont

ribut

esan

estim

ated

$11

billi

onto

the

loca

lec

onom

y.

Furth

erm

ore,

this

sect

oris

fore

cast

tobe

one

ofth

ele

adin

gso

urce

sof

job

crea

tion

over

the

next

five

yea

rs.

The

leis

ure

and

hosp

italit

yse

ctor

play

sa

cruc

ial

role

inth

eem

ploy

men

tof

over

85,0

00

resi

dent

s.To

uris

min

San

Ant

onio

isre

late

dno

tonl

yto

the

larg

erna

tiona

leco

nom

y,bu

tals

o

toth

eM

exic

anec

onom

y.In

fact

,S

anA

nton

iois

the

only

non-

bord

erto

wn

inth

eU

nite

d

Sta

tes

to h

ave

such

a c

orre

latio

n.

The

long

-term

pros

pect

sfo

rth

eS

anA

nton

iola

bor

forc

eca

llfo

rsu

stai

ned

grow

thth

atw

ill

cont

inue

toat

tract

empl

oyer

sdu

eto

the

favo

rabl

eco

stst

ruct

ure

and

abun

danc

eof

skille

d

wor

kers

.

M50

8001

833

Page 37: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Empl

oyer

sW

itha

conc

entra

tion

inm

ilita

ry,

gove

rnm

ent

and

heal

thca

re,

itst

ands

tore

ason

that

thes

ew

ould

repr

esen

tth

ela

rges

tem

ploy

ers

inth

ear

ea.

How

ever

,th

issh

ould

not

over

shad

owth

est

rong

,di

vers

epr

ivat

ese

ctor

that

fost

ers

the

loca

leco

nom

y.M

ajor

corp

orat

ehe

adqu

arte

rsca

llS

an

Ant

onio

hom

e.U

nite

dS

ervi

ceA

utom

obile

Ass

ocia

tion

(US

AA

),w

hich

prov

ides

insu

ranc

epr

oduc

ts,e

mpl

oys

15,0

00.R

egio

nalg

roce

rygi

antH

.E.B

.

Food

Sto

res

also

prov

ides

ast

able

sour

ceof

thou

sand

sof

jobs

inth

ear

ea.S

outh

wes

tRes

earc

hIn

stitu

tefil

lsan

impo

rtant

nich

ein

San

Ant

onio

.

With

tota

lem

ploy

men

tof

near

ly3,

000,

this

firm

brin

gsa

host

ofup

per-

and

mid

dle-

inco

me

jobs

that

enha

nce

the

pros

perit

yan

dst

abili

tyof

the

regi

on.

Fortu

ne50

0po

wer

hous

eS

BC

Com

mun

icat

ions

brin

gs6,

700

jobs

toS

anA

nton

io.

Des

pite

SB

C’s

pres

ence

,S

anA

nton

ioha

sst

rugg

led

som

ewha

tin

crea

ting

ahi

gh-te

chjo

bba

se.S

ony

and

Phi

llips

both

anno

unce

dm

ajor

layo

ffsin

the

sprin

gof

2004

,whi

chha

ssi

gnifi

cant

lyhu

rtth

e

loca

l sem

i-con

duct

or m

anuf

actu

ring

busi

ness

.

The

heal

thca

rein

dust

ryro

unds

outt

hem

ajor

ityof

the

top

20em

ploy

ers

inS

anA

nton

io.T

hele

ader

inhe

alth

care

empl

oym

enti

sM

etho

dist

Hea

lth

Car

e S

yste

m w

ith 7

,751

em

ploy

ees.

The

bigg

est

econ

omic

deve

lopm

ent

coup

inre

cent

mon

ths

has

invo

lved

Toyo

ta.W

hile

noty

etin

clud

edam

ong

the

top

20em

ploy

ers,

Toyo

tais

expe

cted

tobr

ing

thou

sand

sof

jobs

both

thro

ugh

dire

ctem

ploy

men

tan

dits

supp

liers

,w

hich

will

inev

itabl

ylo

cate

near

the

new

Toyo

tafa

cilit

y.

Pro

duct

ion

at th

e pl

ant i

s ex

pect

ed to

beg

in in

200

6.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

Top

10 E

mpl

oyer

s

Fort

Sam

Hou

ston

24,2

86

Lack

land

Air

Forc

e B

ase

16,7

78

USA

A In

sura

nce

Com

pany

14,9

55

H.E

.B. F

ood

Sto

res

10,4

69R

ando

lph

Air F

orce

Bas

e8,

976

Met

hodi

st H

ealth

Car

e S

yste

m7,

751

SB

C C

omm

unic

atio

ns6,

700

Uni

vers

ity o

f Tex

as H

ealth

Sci

ence

Cen

ter

4,67

5B

aptis

t Hea

lth S

yste

m4,

225

Uni

vers

ity H

ealth

Sys

tem

4,21

7

M50

8001

834

Page 38: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Dem

ogra

phic

sS

anA

nton

io’s

popu

latio

nw

illco

ntin

ueto

reco

rdsi

zabl

ega

ins

over

the

next

five

year

s.In

abso

lute

num

bers

,the

next

five

year

sw

illse

eth

ead

ditio

n

of15

0,00

0to

200,

000

resi

dent

sth

roug

ha

com

bina

tion

ofm

igra

tion

and

natu

rali

ncre

ase.

Ove

rthe

fore

cast

perio

d,S

anA

nton

iois

expe

cted

tone

t

anav

erag

eof

21,0

00re

side

nts

pery

eart

hrou

ghm

igra

tion.

Nat

ural

incr

ease

sw

illac

coun

tfor

upto

anad

ditio

nal2

0,00

0pe

ryea

r.B

exar

coun

tyw

ill

cont

inue

toex

perie

nce

the

grea

test

tota

linc

reas

e,w

hile

Com

alC

ount

yw

illbe

the

lead

erin

perc

enta

gegr

owth

.Ove

rth

epa

st10

year

s,C

omal

coun

ty h

as re

gist

ered

gro

wth

of n

early

60

perc

ent.

Are

are

side

nts

are

rela

tivel

yyo

ung

with

am

edia

nag

eof

33.6

year

s.Th

isis

due

inla

rge

part

toa

stro

ngm

ilita

rypr

esen

ceas

wel

las

high

er

educ

atio

n.Th

roug

h20

08,t

henu

mbe

rofh

ouse

hold

sis

expe

cted

toin

crea

seby

10pe

rcen

twhi

leth

elo

calp

opul

atio

nw

illin

crea

seby

appr

oxim

atel

y

9 pe

rcen

t. Th

is tr

end

will

con

tinue

to s

uppo

rt a

robu

st re

side

ntia

l con

stru

ctio

n m

arke

t, bo

th s

ingl

e- a

nd m

ulti-

fam

ily.

Med

ian

hous

ehol

din

com

ein

the

San

Ant

onio

MS

Ais

$41,

721,

com

pare

dto

$45,

128

natio

nally

.Inc

ome

trend

sin

the

met

roar

eaill

ustra

tegr

owth

acce

lera

tion

that

will

supp

ort

cons

umer

expe

nditu

res

inS

anA

nton

io.

Afte

rfa

lterin

gin

2002

and

2003

,pe

rson

alin

com

egr

owth

will

regi

ster

incr

ease

s of

3.7

per

cent

and

4.8

per

cent

in 2

004

and

2005

, res

pect

ivel

y.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

835

Page 39: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Qua

lity

of L

ifeW

ithov

er30

0da

ysof

suns

hine

annu

ally

and

anav

erag

ete

mpe

ratu

reof

68.8

degr

ees,

San

Ant

onio

’sm

ildcl

imat

em

akes

itea

syto

enjo

yth

enu

mer

ous

outd

oor

activ

ities

avai

labl

ein

the

regi

on,w

hich

incl

ude

golfi

ng(m

ore

than

50co

urse

s)or

spen

ding

time

inon

eof

seve

ralc

ity-

owne

dpa

rks,

such

asB

reck

enrid

geP

ark

(343

acre

s)or

Frie

dric

hW

ilder

ness

Par

k(2

32

acre

s).

His

tory

abou

nds

insu

chpl

aces

asLa

Villi

ta,t

heS

pani

shG

over

nor’s

Pal

ace,

San

Fern

ando

Cat

hedr

al,

Jose

Ant

onio

Nav

arro

Sta

teH

isto

rical

Par

kan

dM

issi

onS

anA

nton

iode

Val

ero,

mor

eco

mm

only

know

asTh

eA

lam

o.Tr

aditi

onbl

ends

with

mor

em

oder

nat

tract

ions

such

as

the

Pas

eode

lR

io.

Bet

ter

know

nas

the

Riv

erW

alk,

this

urba

noa

sis

stre

tche

s2.

5m

iles,

prov

idin

g se

clud

ed a

reas

as

wel

l as

cafe

s, n

ight

club

s an

d ho

tels

.

Loca

lsan

dto

uris

tsal

ike

enjo

yth

eth

eme

park

sin

San

Ant

onio

,whi

chin

clud

eS

eaW

orld

San

Ant

onio

,the

wor

ld’s

larg

estm

arin

elif

epa

rk,a

ndS

ixFl

ags

Fies

taTe

xas.

Inad

ditio

n,th

eci

tyis

hom

eto

num

erou

ssp

ortin

gev

ents

.Loc

alte

ams

incl

ude

the

NB

AS

anA

nton

ioS

purs

,WN

BA

San

Ant

onio

Silv

er S

tars

and

the

Mis

sion

s, a

Dou

ble

A b

aseb

all t

eam

.

Arti

stic

appr

ecia

tion

abou

nds

inS

anA

nton

io’s

mus

eum

san

dcu

ltura

lce

nter

s.M

cNay

Art

Mus

eum

and

the

San

Ant

onio

Mus

eum

of A

rt di

spla

y a

wid

e va

riety

of

wor

ks.

Nea

rby

Texa

sH

illC

ount

rypr

ovid

esa

limitl

ess

arra

yof

outd

oor

oppo

rtuni

ties

incl

udin

g

hunt

ing,

fish

ing,

hor

seba

ck ri

ding

, can

oein

g, tu

bing

, raf

ting,

wat

er s

kiin

g an

d sa

iling

.

The

broa

dm

ixof

lifes

tyle

optio

ns,t

oget

herw

itha

low

cost

ofliv

ing

and

stro

ngjo

bgr

owth

,will

cont

inue

to a

ttrac

t res

iden

ts to

the

San

Ant

onio

met

ro a

rea.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

836

Page 40: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

DEM

OG

RA

PHIC

AN

ALY

SIS

STO

NEH

UE

CEN

TER

San

Ant

onio

,TX

Page 41: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Num

ber o

f peo

ple

livin

g in

a g

iven

are

a pe

r squ

are

mile

.

Dem

ogra

phic

dat

a ©

200

5 by

Exp

eria

n/A

pplie

d G

eogr

aphi

c S

olut

ions

.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

838

Page 42: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

The

num

ber o

f peo

ple

empl

oyed

in a

giv

en a

rea

per s

quar

e m

ile.

Dem

ogra

phic

dat

a ©

200

5 by

Exp

eria

n/A

pplie

d G

eogr

aphi

c S

olut

ions

.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

839

Page 43: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Ave

rage

inco

me

of a

ll th

e pe

ople

15

year

s an

d ol

der

occu

pyin

g a

sing

le h

ousi

ng u

nit.

Dem

ogra

phic

dat

a ©

200

5 by

Exp

eria

n/A

pplie

d G

eogr

aphi

c S

olut

ions

.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

840

Page 44: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Tw

o-w

ay, a

vera

ge d

aily

traf

fic v

olum

es.

Traf

fic C

ount

dat

a ©

200

5 by

GD

T. A

ll rig

hts

rese

rved

.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

M50

8001

841

Page 45: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Geo

grap

hy: 5

Mile

sPo

pula

tion

In20

04,t

hepo

pula

tion

inyo

urse

lect

edge

ogra

phy

is11

3,34

8.Th

epo

pula

tion

has

chan

ged

by20

.78%

sinc

e20

00.I

tis

estim

ated

that

the

popu

latio

nin

your

area

will

be13

4,37

1fiv

eye

ars

from

now

,whi

chre

pres

ents

ach

ange

of18

.55%

from

the

curr

enty

ear.

The

curr

entp

opul

atio

nis

48.8

3%m

ale

and

51.1

7%fe

mal

e.Th

em

edia

nag

eof

the

popu

latio

nin

your

are

a is

37.

0, c

ompa

re th

is to

the

US

ave

rage

whi

ch is

36.

2. T

he p

opul

atio

n de

nsity

in y

our a

rea

is 1

,443

.19

peop

le p

er s

quar

e m

ile.

Hou

seho

lds

Ther

ear

ecu

rren

tly44

,894

hous

ehol

dsin

your

sele

cted

geog

raph

y.Th

enu

mbe

rofh

ouse

hold

sha

sch

ange

dby

24.5

3%si

nce

2000

.Iti

ses

timat

edth

atth

enu

mbe

rofh

ouse

hold

sin

you

r are

a w

ill b

e 54

,862

five

yea

rs fr

om n

ow, w

hich

repr

esen

ts a

cha

nge

of 2

2.20

% fr

om th

e cu

rren

t yea

r. Th

e av

erag

e ho

useh

old

size

in y

our a

rea

is 2

.51

pers

ons.

Inco

me

In20

04,t

hem

edia

nho

useh

old

inco

me

for

your

sele

cted

geog

raph

yis

$80,

243,

com

pare

this

toth

eU

Sav

erag

ew

hich

iscu

rren

tly$4

5,66

0.Th

em

edia

nho

useh

old

inco

me

for

your

area

has

chan

ged

by9.

62%

sinc

e20

00.I

tis

estim

ated

that

the

med

ian

hous

ehol

din

com

ein

your

area

will

be$9

0,85

3fiv

eye

ars

from

now

,whi

chre

pres

ents

ach

ange

of13

.22%

from

the

curr

ent y

ear.

The

curr

ent

year

per

capi

tain

com

ein

your

area

is$3

8,65

1,co

mpa

reth

isto

the

US

aver

age,

whi

chis

$24,

583.

The

curr

ent

year

aver

age

hous

ehol

din

com

ein

your

area

is$9

7,14

9, c

ompa

re th

is to

the

US

ave

rage

whi

ch is

$63

,396

.

Rac

e &

Eth

nici

ty

The

curr

enty

earr

acia

lmak

eup

ofyo

urse

lect

edar

eais

asfo

llow

s:87

.87%

Whi

te,2

.71%

Bla

ck,0

.33%

Nat

ive

Am

eric

anan

d2.

29%

Asi

an/P

acifi

cIs

land

er.C

ompa

reth

ese

toU

Sav

erag

es w

hich

are

: 75.

05%

Whi

te, 1

2.29

% B

lack

, 0.8

9% N

ativ

e A

mer

ican

and

3.6

6% A

sian

/Pac

ific

Isla

nder

.

Peo

ple

ofH

ispa

nic

orig

inar

eco

unte

din

depe

nden

tlyof

race

.Peo

ple

ofH

ispa

nic

orig

inm

ake

up26

.06%

ofth

ecu

rren

tyea

rpop

ulat

ion

inyo

urse

lect

edar

ea.C

ompa

reth

isto

the

US

ave

rage

of 1

4.27

%.

Hou

sing

The

med

ian

hous

ing

valu

ein

your

area

was

$150

,729

in20

00,

com

pare

this

toth

eU

Sav

erag

eof

$110

,796

for

the

sam

eye

ar.I

n20

00,t

here

wer

e25

,818

owne

roc

cupi

edho

usin

g un

its in

you

r are

a an

d th

ere

wer

e 10

,233

rent

er o

ccup

ied

hous

ing

units

in y

our a

rea.

The

med

ian

rent

at t

he ti

me

was

$66

2.

Empl

oym

ent

In20

04,t

here

are

35,9

13em

ploy

ees

inyo

urse

lect

edar

ea,t

his

isal

sokn

own

asth

eda

ytim

epo

pula

tion.

The

2000

Cen

sus

reve

aled

that

84.0

%of

empl

oyee

sar

eem

ploy

edin

whi

te-c

olla

roc

cupa

tions

inth

isge

ogra

phy,

and

16.0

%ar

eem

ploy

edin

blue

-col

lar

occu

patio

ns.I

n20

04,u

nem

ploy

men

tin

this

area

is2.

43%

.In

2000

,the

med

ian

time

trave

led

to w

ork

was

23.

4 m

inut

es.

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hapDem

ogra

phic

dat

a ©

200

5 by

Exp

eria

n/A

pplie

d G

eogr

aphi

c S

olut

ions

.

M50

8001

842

Page 46: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

1 M

iles:

3 M

iles:

5 M

iles:

Popu

latio

n19

90 P

opul

atio

n63

513

,812

52,4

9420

00 P

opul

atio

n3,

894

33,3

5793

,845

2004

Pop

ulat

ion

6,43

044

,146

113,

348

2009

Pop

ulat

ion

8,67

954

,756

134,

371

Hou

seho

lds

1990

Hou

seho

lds

203

5,04

820

,063

2000

Hou

seho

lds

1,31

512

,098

36,0

5120

04 H

ouse

hold

s2,

274

16,4

9544

,894

2009

Hou

seho

lds

3,18

321

,117

54,8

6220

04 A

vera

ge H

ouse

hold

s S

ize

2.83

2.65

2.51

Empl

oym

ent

2004

Day

time

Pop

ulat

ion

5,14

716

,067

35,9

13Su

mm

ary

Hou

sing

Info

rmat

ion

1990

Med

ian

Hou

sing

Val

ue$1

58,5

81$1

28,1

16$1

16,6

2220

00 M

edia

n H

ousi

ng V

alue

$200

,647

$167

,936

$150

,729

2000

Ow

ner O

ccup

ied

Hou

sing

Uni

ts75

.5%

74.3

%67

.6%

2000

Ren

ter O

ccup

ied

Hou

sing

Uni

ts17

.1%

18.9

%26

.8%

2000

Vac

ant

7.37

%6.

79%

5.63

%20

04 O

wne

r Occ

upie

d H

ousi

ng U

nits

76.0

%75

.8%

69.2

%20

04 R

ente

r Occ

upie

d H

ousi

ng U

nits

16.5

%17

.2%

24.9

%20

04 V

acan

t7.

46%

7.04

%5.

90%

2009

Ow

ner O

ccup

ied

Hou

sing

Uni

ts76

.8%

76.9

%70

.7%

2009

Ren

ter O

ccup

ied

Hou

sing

Uni

ts15

.9%

16.2

%23

.6%

2009

Vac

ant

7.27

%6.

92%

5.79

%20

04 H

ouse

hold

s by

Inco

me

$ 0

- $ 1

4,99

92.

3%3.

0%4.

2%$

15,0

00 -

$24,

999

5.9%

4.5%

5.1%

$ 25

,000

- $3

4,99

95.

2%5.

1%7.

0%$

35,0

00 -

$49,

999

7.1%

8.3%

10.8

%$

50,0

00 -

$74,

999

15.8

%17

.0%

18.1

%$

75,0

00 -

$99,

999

16.2

%17

.2%

17.0

%$1

00,0

00 -

$124

,999

16.0

%15

.7%

14.0

%$1

25,0

00 -

$149

,999

9.1%

10.2

%8.

6%$1

50,0

00 -

$200

,000

8.8%

9.2%

7.4%

$200

,000

to $

249,

999

4.3%

3.7%

2.8%

$250

,000

+9.

3%6.

1%5.

0%20

04 In

com

eM

edia

n H

ouse

hold

s In

com

e$9

5,58

8$9

0,99

7$8

0,24

3P

er C

apita

Inco

me

$46,

161

$40,

144

$38,

651

Ave

rage

Hou

seho

lds

Inco

me

$120

,604

$106

,943

$97,

149

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

Dem

ogra

phic

dat

a ©

200

5 by

Exp

eria

n/A

pplie

d G

eogr

aphi

c S

olut

ions

.

M50

8001

843

Page 47: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

Rea

l est

ate

licen

see

asks

that

you

ack

now

ledg

e re

ceip

t of t

his

info

rmat

ion

abou

t bro

kera

ge s

ervi

ces

for t

he l

icen

see’

s re

cord

s.

____

____

____

____

____

____

____

____

____

____

____

____

____

____

____

____

____

____

____

____

____

____

____

____

____

_ B

uyer

, Sel

ler,

Land

lord

or T

enan

t

D

ate

This

info

rmat

ion

has

been

sec

ured

from

sou

rces

we

belie

ve to

be

relia

ble,

but

we

mak

e no

repr

esen

tatio

ns o

r war

rant

ies,

exp

ress

ed o

r im

plie

d, a

s to

the

accu

racy

of t

he in

form

atio

n.R

efer

ence

s to

squ

are

foot

age

or a

ge a

re a

ppro

xim

ate.

Buy

er m

ust v

erify

the

info

rmat

ion

and

bear

s al

l ris

k fo

r any

inac

cura

cies

. © 2

005

Mar

cus

& M

illic

hap

Texa

s R

eal E

stat

e B

roke

rs a

nd S

ales

pers

ons

are

licen

sed

and

regu

late

d by

the

Texa

s R

eal E

stat

e C

omm

issi

on (T

RE

C).

If yo

u ha

ve a

que

stio

nor

com

plai

nt re

gard

ing

a re

al e

stat

e lic

ense

e, y

ou s

houl

d co

ntac

t TR

EC

at P

.O. B

ox 1

2188

, Aus

tin, T

exas

787

11-2

188

or 5

12-4

65-3

960.

M50

8001

8

Bef

ore

wor

king

with

a re

al e

stat

e br

oker

, you

sho

uld

know

that

th

e du

ties

of a

bro

ker d

epen

d on

who

m th

e br

oker

repr

esen

ts.

If yo

u ar

e a

pros

pect

ive

selle

r or

la

ndlo

rd

(ow

ner)

or

a pr

ospe

ctiv

e bu

yer

or te

nant

(bu

yer),

you

sho

uld

know

that

the

brok

er w

ho li

sts

the

prop

erty

for

sal

e or

leas

e is

the

ow

ner’s

ag

ent.

A b

roke

r w

ho a

cts

as a

sub

agen

t rep

rese

nts

the

owne

r in

coo

pera

tion

with

the

listin

g br

oker

. A b

roke

r w

ho a

cts

as a

bu

yer’s

age

nt r

epre

sent

s th

e bu

yer.

A b

roke

r m

ay a

ct a

s an

in

term

edia

ry b

etw

een

the

parti

es i

f th

e pa

rties

con

sent

in

writ

ing.

A

br

oker

ca

n as

sist

yo

u in

lo

catin

g a

prop

erty

, pr

epar

ing

a co

ntra

ct o

r le

ase,

or

obta

inin

g fin

anci

ng w

ithou

t re

pres

entin

g yo

u. A

bro

ker

is o

blig

ated

by

law

to

treat

you

ho

nest

ly.

IF T

HE

BR

OK

ER

RE

PR

ES

EN

TS T

HE

OW

NE

R:

The

brok

er b

ecom

es t

he o

wne

r’s a

gent

by

ente

ring

into

an

agre

emen

t w

ith t

he o

wne

r, us

ually

thr

ough

a w

ritte

n -

listin

g ag

reem

ent,

or b

y ag

reei

ng to

act

as

a su

bage

nt b

y ac

cept

ing

an o

ffer

of s

ubag

ency

from

the

listin

g br

oker

. A s

ubag

ent m

ay

wor

k in

a

diffe

rent

re

al

esta

te

offic

e.

A

listin

g br

oker

or

su

bage

nt c

an a

ssis

t th

e bu

yer

but

does

not

rep

rese

nt t

he

buye

r an

d m

ust

plac

e th

e in

tere

sts

of t

he o

wne

r fir

st.

The

buye

r sh

ould

not

tel

l th

e ow

ner’s

age

nt a

nyth

ing

the

buye

r w

ould

not

wan

t the

ow

ner

to k

now

bec

ause

an

owne

r’s a

gent

m

ust d

iscl

ose

to th

e ow

ner

any

mat

eria

l inf

orm

atio

n kn

own

to

the

agen

t.

IF T

HE

BR

OK

ER

RE

PR

ES

EN

TS T

HE

BU

YER

:Th

e br

oker

bec

omes

the

buy

er’s

age

nt b

y en

terin

g in

to a

n ag

reem

ent

to r

epre

sent

the

buy

er,

usua

lly t

hrou

gh a

writ

ten

buye

r re

pres

enta

tion

agre

emen

t. A

buy

er’s

age

nt c

an a

ssis

t th

e ow

ner

but

does

not

rep

rese

nt t

he o

wne

r an

d m

ust

plac

e th

e in

tere

sts

of t

he b

uyer

firs

t. Th

e ow

ner

shou

ld n

ot t

ell

a bu

yer’s

age

nt a

nyth

ing

the

owne

r w

ould

not

wan

t the

buy

er to

kn

ow b

ecau

se a

buy

er’s

age

nt m

ust d

iscl

ose

to th

e bu

yer a

ny

mat

eria

l inf

orm

atio

n kn

own

to th

e ag

ent.

IF T

HE

BR

OK

ER

AC

TS A

S A

N IN

TER

ME

DIA

RY:

A b

roke

r may

act

as

an in

term

edia

ry b

etw

een

the

parti

es if

the

brok

er c

ompl

ies

with

The

Tex

as R

eal E

stat

e Li

cens

e

44

Act

. T

he b

roke

r m

ust

obta

in t

he w

ritte

n co

nsen

t of

eac

h pa

rty

to

the

tran

sact

ion

to

act

as

an

inte

rmed

iary

. T

he

writ

ten

cons

ent

mus

t st

ate

who

w

ill

pay

the

brok

er

and,

in

co

nspi

cuou

s bo

ld o

r un

derli

ned

prin

t, se

t fo

rth

the

brok

er’s

ob

ligat

ions

as

an i

nter

med

iary

. T

he b

roke

r is

req

uire

d to

tre

at

each

par

ty h

ones

tly a

nd f

airly

and

to

com

ply

with

The

Tex

as

Rea

l Est

ate

Lice

nse

Act

. A

bro

ker

who

act

s as

an

inte

rmed

iary

in

a tr

ansa

ctio

n:(1

) sh

all t

reat

all

part

ies

hone

stly

;(2

) m

ay n

ot d

iscl

ose

that

the

ow

ner

will

acc

ept

a pr

ice

less

th

an th

e as

king

pric

e un

less

aut

horiz

ed in

writ

ing

to d

o so

by

the

owne

r;(3

) m

ay n

ot d

iscl

ose

that

the

buye

r w

ill p

ay a

pric

e gr

eate

r th

an

the

pric

e su

bmitt

ed

in

a w

ritte

n of

fer

unle

ss

auth

oriz

ed

in

writ

ing

to d

o so

by

the

buye

r; a

nd(4

) m

ay

not

disc

lose

an

y co

nfid

entia

l in

form

atio

n or

an

y in

form

atio

n th

at

a pa

rty

spec

ifica

lly

inst

ruct

s th

e br

oker

in

w

ritin

g no

t to

dis

clos

e un

less

aut

horiz

ed i

n w

ritin

g to

dis

clos

e th

e in

form

atio

n or

req

uire

d to

do

so b

y T

he T

exas

Rea

l Est

ate

Lice

nse

Act

or

a co

urt

orde

r or

if

the

info

rmat

ion

mat

eria

lly

rela

tes

to

the

cond

ition

of

th

e pr

oper

ty.

W

ith

the

part

ies’

co

nsen

t, a

brok

er

actin

g as

an

in

term

edia

ry

betw

een

the

part

ies

may

app

oint

a p

erso

n w

ho is

lice

nsed

und

er T

he T

exas

R

eal

Est

ate

Lice

nse

Act

and

ass

ocia

ted

with

the

bro

ker

to

com

mun

icat

e w

ith a

nd c

arry

out

ins

truc

tions

of

one

part

y an

d an

othe

r pe

rson

who

is

licen

sed

unde

r th

at A

ct a

nd a

ssoc

iate

d w

ith t

he b

roke

r to

com

mun

icat

e w

ith a

nd c

arry

out

inst

ruct

ions

of

the

othe

r pa

rty.

If yo

u ch

oose

to h

ave

a br

oker

rep

rese

nt y

ou,

you

shou

ld e

nter

int

o a

writ

ten

agre

emen

t w

ith t

he b

roke

r th

at

clea

rly

esta

blis

hes

the

brok

er’s

ob

ligat

ions

an

d yo

ur

oblig

atio

ns.

The

agr

eem

ent

shou

ld s

tate

how

and

by

who

m th

e br

oker

will

be

paid

. Y

ou h

ave

the

right

to

choo

se t

he t

ype

of

repr

esen

tatio

n, i

f an

y, y

ou w

ish

to r

ecei

ve.

You

r pa

ymen

t of

a

fee

to a

bro

ker

does

not

nec

essa

rily

esta

blis

h th

at t

he b

roke

r re

pres

ents

you

. If y

ouha

ve a

ny q

uest

ions

reg

ardi

ng t

he d

utie

s an

d re

spon

sibi

litie

s of

th

e br

oker

, you

sho

uld

reso

lve

thos

equ

estio

ns b

efor

e pr

ocee

ding

.

Page 48: Offering Memorandum€¦ · NET OPERATING INCOME RETURN NOI / Sales Price of $7,150 in 2004 for a roof repair. This expense was removed in the pro forma expenses. 7.52% CAP 8.10%

San

Ant

onio

,TX

Excl

usiv

ely

List

ed B

y:

San

Ant

onio

Offi

ce75

50 IH

-10

Wes

tSu

ite 2

00Sa

n A

nton

io, T

X 78

229

Tel:

(210

) 343

-780

0Fa

x: (2

10) 3

43-7

810

STO

NEH

UE

CEN

TER

Exclusively Listed By:Exclusively Listed By:Exclusively Listed By:Exclusively Listed By:

Chad J. KnibbeChad J. KnibbeChad J. KnibbeChad J. KnibbeAssociate Vice President InvestmentsAssociate Vice President InvestmentsAssociate Vice President InvestmentsAssociate Vice President Investments

San Antonio OfficeSan Antonio OfficeSan Antonio OfficeSan Antonio OfficeTel: (210) 343-7800Tel: (210) 343-7800Tel: (210) 343-7800Tel: (210) 343-7800Fax: (210) 343-7810Fax: (210) 343-7810Fax: (210) 343-7810Fax: (210) 343-7810

[email protected]@[email protected]@marcusmillichap.comwww.marcusmillichap.com/ChadKnibbewww.marcusmillichap.com/ChadKnibbewww.marcusmillichap.com/ChadKnibbewww.marcusmillichap.com/ChadKnibbe

License: TX: 0497303License: TX: 0497303License: TX: 0497303License: TX: 0497303