| Sonoma Bay Townhomes March 14th, 2010 | |||||||||||||||||||
| BUILDING | UNIT | Model | A/C Area | Total | Bedroom | Bath | Garage | Occupancy | MARKET RENT | RENT WITH CONCESSION | RESIDENTIAL DEPOSIT | MOVE IN | LEASE | HOA Dues | 2009 Taxes w/ CDD | Rent Per Year | 12 Months Paid HOA | Purchase Price with Paid HOA | Status |
| 10B | 118B | Alamanda | 1,261 | 1,339 | 2 | 2.5 | NO | LEASED | $1,000.00 | $917.00 | $500.00 | 7/28/2009 | 6/30/2010 | $189.00 | $2,300 | $11,004.00 | $2,268.00 | $75,900 | |
| 11B | 128B | Alamanda | 1,261 | 1,339 | 2 | 2.5 | NO | VACANT | $1,000.00 | $189.00 | $2,300 | $12,000.00 | $2,268.00 | $75,900 | |||||
| 15B | 166B | Alamanda | 1,261 | 1,339 | 2 | 2.5 | NO | LEASED | $1,000.00 | $1,000.00 | $600.00 | 12/7/2009 | 12/31/2010 | $189.00 | $2,300 | $12,000.00 | $2,268.00 | $75,900 | |
| 15B | 167B | Alamanda | 1,261 | 1,339 | 2 | 2.5 | NO | VACANT | $1,000.00 | $189.00 | $2,300 | $12,000.00 | $2,268.00 | $75,900 | |||||
| 17B | 180B | Alamanda | 1,261 | 1,339 | 2 | 2.5 | NO | VACANT | $1,000.00 | $189.00 | $2,300 | $12,000.00 | $2,268.00 | $75,900 | |||||
| 17B | 188B | Alamanda | 1,261 | 1,339 | 2 | 2.5 | NO | LEASED | $1,000.00 | $917.00 | $600.00 | 11/1/2008 | 10/31/2010 | $189.00 | $2,300 | $11,004.00 | $2,268.00 | $75,900 | |
| 4B | 39B | Alamanda | 1,261 | 1,339 | 2 | 2.5 | NO | LEASED | $1,000.00 | $917.00 | $600.00 | 9/26/2008 | 9/30/2010 | $189.00 | $2,300 | $11,004.00 | $2,268.00 | $75,900 | |
| 6B | 70B | Alamanda | 1,261 | 1,339 | 2 | 2.5 | NO | LEASED | $1,000.00 | $916.67 | $600.00 | 8/29/2008 | 8/31/2010 | $189.00 | $2,300 | $11,000.04 | $2,268.00 | $75,900 | |
| 11B | 121B | Gardenia | 1,333 | 1,412 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,008.00 | $600.00 | 9/16/2008 | 9/30/2010 | $189.00 | $2,812 | $12,096.00 | $2,268.00 | $77,900 | |
| 16B | 169B | Gardenia | 1,333 | 1,412 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,008.34 | $1,200.00 | 7/11/2008 | 7/31/2010 | $189.00 | $2,812 | $12,100.08 | $2,268.00 | $77,900 | |
| 4B | 37B | Gardenia | 1,333 | 1,412 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,100.00 | $600.00 | 6/19/2008 | 6/30/2010 | $189.00 | $2,812 | $13,200.00 | $2,268.00 | $77,900 | |
| 4B | 48B | Gardenia | 1,333 | 1,412 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,008.36 | $600.00 | 7/11/2008 | 7/31/2010 | $189.00 | $2,812 | $12,100.32 | $2,268.00 | $77,900 | |
| 5B | 49B | Gardenia | 1,333 | 1,412 | 3 | 2.5 | NO | LEASED | $1,100.00 | $917.00 | $600.00 | 8/26/2009 | 7/31/2010 | $189.00 | $2,812 | $11,004.00 | $2,268.00 | $77,900 | |
| 6B | 61B | Gardenia | 1,333 | 1,412 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,008.34 | $600.00 | 7/25/2008 | 7/31/2010 | $189.00 | $2,812 | $12,100.08 | $2,268.00 | $77,900 | |
| 7B | 73B | Gardenia | 1,333 | 1,412 | 3 | 2.5 | NO | LEASED | $1,100.00 | $917.00 | $600.00 | 10/15/2009 | 9/30/2010 | $189.00 | $2,812 | $11,004.00 | $2,268.00 | $77,900 | |
| 8B | 96B | Gardenia | 1,333 | 1,412 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,100.00 | $1,200.00 | 10/26/2007 | 9/30/2010 | $189.00 | $2,812 | $13,200.00 | $2,268.00 | $77,900 | |
| 9B | 100B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | VACANT | $1,100.00 | $189.00 | $2,929 | $13,200.00 | $2,268.00 | $79,900 | |||||
| 9B | 102B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $967.00 | $600.00 | 9/22/2009 | 8/31/2010 | $189.00 | $2,929 | $11,604.00 | $2,268.00 | $79,900 | |
| 9B | 104B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,000.00 | $600.00 | 4/15/2009 | 3/31/2010 | $189.00 | $2,929 | $12,000.00 | $2,268.00 | $79,900 | |
| 10B | 114B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,100.00 | $600.00 | 11/14/2008 | 10/31/2010 | $189.00 | $2,929 | $13,200.00 | $2,268.00 | $79,900 | |
| 10B | 117B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $917.00 | $1,200.00 | 1/16/2009 | 1/31/2011 | $189.00 | $2,929 | $11,004.00 | $2,268.00 | $79,900 | |
| 11B | 124B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,008.00 | $1,200.00 | 10/29/2008 | 9/30/2010 | $189.00 | $2,929 | $12,096.00 | $2,268.00 | $79,900 | |
| 11B | 125B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,008.00 | $600.00 | 11/22/2008 | 11/30/2010 | $189.00 | $2,929 | $12,096.00 | $2,268.00 | $79,900 | |
| 11B | 126B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | VACANT | $1,100.00 | $189.00 | $2,929 | $13,200.00 | $2,268.00 | $79,900 | |||||
| 12B | 134B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,100.00 | $1,200.00 | 9/21/2007 | 8/31/2010 | $189.00 | $2,929 | $13,200.00 | $2,268.00 | $79,900 | |
| 15B | 162B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $917.00 | $600.00 | 10/27/2009 | 9/30/2010 | $189.00 | $2,929 | $11,004.00 | $2,268.00 | $79,900 | |
| 16B | 172B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $917.00 | $600.00 | 12/14/2009 | 12/31/2010 | $189.00 | $2,929 | $11,004.00 | $2,268.00 | $79,900 | |
| 18B | 194B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | VACANT | $1,100.00 | $189.00 | $2,929 | $13,200.00 | $2,268.00 | $79,900 | |||||
| 18B | 197B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,100.00 | $600.00 | 11/1/2008 | 10/31/2010 | $189.00 | $2,929 | $13,200.00 | $2,268.00 | $79,900 | |
| 19B | 204B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | VACANT | $1,100.00 | $189.00 | $2,929 | $13,200.00 | $2,268.00 | $79,900 | |||||
| 19B | 209B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,008.00 | $1,200.00 | 11/1/2008 | 10/31/2010 | $189.00 | $2,929 | $12,096.00 | $2,268.00 | $79,900 | |
| 2B | 20B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,100.00 | $1,200.00 | 2/28/2010 | 2/28/2011 | $189.00 | $2,929 | $13,200.00 | $2,268.00 | $79,900 | |
| 2B | 21B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,008.00 | $1,200.00 | 8/28/2008 | 8/31/2010 | $189.00 | $2,929 | $12,096.00 | $2,268.00 | $79,900 | |
| 3B | 28B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | VACANT | $1,100.00 | $189.00 | $2,929 | $13,200.00 | $2,268.00 | $79,900 | |||||
| 3B | 32B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $917.00 | $1,200.00 | 10/29/2009 | 9/30/2010 | $189.00 | $2,929 | $11,004.00 | $2,268.00 | $79,900 | |
| 3B | 33B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,008.00 | $600.00 | 10/30/2009 | 9/30/2010 | $189.00 | $2,929 | $12,096.00 | $2,268.00 | $79,900 | |
| 4B | 44B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,100.00 | $1,200.00 | 1/15/2010 | 12/14/2011 | $189.00 | $2,929 | $13,200.00 | $2,268.00 | $79,900 | |
| 4B | 45B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $917.00 | $1,200.00 | 10/16/2009 | 9/30/2010 | $189.00 | $2,929 | $11,004.00 | $2,268.00 | $79,900 | |
| 5B | 52B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $870.73 | $600.00 | 8/14/2009 | 7/31/2010 | $189.00 | $2,929 | $10,448.76 | $2,268.00 | $79,900 | |
| 5B | 54B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | VACANT | $1,100.00 | $189.00 | $2,929 | $13,200.00 | $2,268.00 | $79,900 | |||||
| 6B | 67B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | VACANT | $1,100.00 | $189.00 | $2,929 | $13,200.00 | $2,268.00 | $79,900 | |||||
| 6B | 68B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $917.00 | $1,200.00 | 7/28/2009 | 6/30/2010 | $189.00 | $2,929 | $11,004.00 | $2,268.00 | $79,900 | |
| 7B | 80B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,000.00 | $600.00 | 3/2/2009 | 2-28-2010 | $189.00 | $2,929 | $12,000.00 | $2,268.00 | $79,900 | |
| 8B | 89B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,100.00 | $1,200.00 | 1/31/2010 | 1/31/2011 | $189.00 | $2,929 | $13,200.00 | $2,268.00 | $79,900 | |
| 8B | 90B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | LEASED | $1,100.00 | $1,008.00 | $600.00 | 11/24/2008 | 11/30/2010 | $189.00 | $2,929 | $12,096.00 | $2,268.00 | $79,900 | |
| 8B | 91B | Jasmine | 1,380 | 1,380 | 3 | 2.5 | NO | VACANT | $1,100.00 | $189.00 | $2,929 | $13,200.00 | $2,268.00 | $79,900 | |||||
| 2A | 14A | Azalea | 1,525 | 1,848 | 3 | 2.5 | YES | LEASED | $1,285.00 | $1,285.00 | $600.00 | 2/12/2010 | 2/28/2011 | $189.00 | $3,436 | $15,420.00 | $2,268.00 | $82,000 | |
| 8A | 69A | Azalea | 1,525 | 1,848 | 3 | 2.5 | YES | LEASED | $1,400.00 | $1,285.00 | $1,200.00 | 5/10/2008 | 5/31/2010 | $189.00 | $3,436 | $15,420.00 | $2,268.00 | $82,000 | |
| 4A | 32A | Oleander | 1,725 | 2,049 | 3 | 2.5 | YES | LEASED | $1,400.00 | $1,400.00 | $1,200.00 | 6/6/2008 | 6/30/2010 | $189.00 | $3,905 | $16,800.00 | $2,268.00 | $84,000 | |
| 6A | 51A | Oleander | 1,725 | 2,049 | 3 | 2.5 | YES | LEASED | $1,400.00 | $1,285.00 | $600.00 | 2/24/2009 | 1/31/2011 | $189.00 | $3,905 | $15,420.00 | $2,268.00 | $84,000 | |
| 10A | 84A | Oleander | 1,725 | 2,049 | 3 | 2.5 | YES | LEASED | $1,400.00 | $1,283.00 | $600.00 | 10/24/2008 | 9/30/2010 | $189.00 | $3,905 | $15,396.00 | $2,268.00 | $84,000 | |
| 5A | 37A | Hibiscus | 1,756 | 2,069 | 3 | 2.5 | YES | LEASED | $1,400.00 | $1,300.00 | $600.00 | 11/1/2008 | 10/31/2010 | $189.00 | $4,022 | $15,600.00 | $2,268.00 | $86,000 | |
| 5A | 46A | Hibiscus | 1,756 | 2,069 | 3 | 2.5 | YES | LEASED | $1,500.00 | $1,250.00 | $600.00 | 12/11/2009 | 11/30/2010 | $189.00 | $4,022 | $15,000.00 | $2,268.00 | $86,000 | |
| *The content of the pages of this brochure is for your general information and use only. It is subject to change without notice. Actual terms and conditions are contained in the line of credit and property management agreements. You are urged to seek the advice of an attorney before entering into any legal agreement 2. Neither we nor any third parties provide any warranty or guarantee as to the accuracy, timeliness, performance, completeness or suitability of the information and materials found or offered in this brochure for any particular purpose. You acknowledge that such information and materials may contain inaccuracies or errors and we expressly exclude liability for any such inaccuracies or errors to the fullest extent permitted by law. 3. Your use of any information or materials in this brochure is entirely at your own risk for which WRI Capital Group, INC, Mastermind Real Estate Group of Elocin Nire, LLC shall not, be liable. It shall be your own responsibility to ensure that any services or information available through this brochure meet your specific requirements. 4. This brochure contains material, which is owned by or licensed to us. This material includes, but is not limited to, the design, layout, look, appearance and graphics. Reproduction is prohibited. 5. Conditions apply. Not everyone will qualify. 6. Neither Mastermind Real Estate Group nor Mastermind Power Broker guarantees or is responsible for any work or services provided to you by vendors to whom you are referred. ORAL REPRESENTATIONS CANNOT BE RELIED UPON AS STATING THE REPRESENTATIONS OF THE DEVELOPER. FOR CORRECT REPRESENTATIONS, MAKE REFERENCE TO THE PURCHASE AGREEMENT PRICES AND SPECIFICATIONS SUBJECT TO CHANGE WITHOUT NOTICE. WE ARE PLEDGED TO THE LETTER AND SPIRIT OF THE U.S. POLICY FOR THE ACHIEVEMENT OF THE EQUAL OPPORTUNITY HOUSING THROUGHOUT THE NATION. WE SUPPORT AND ENCOURAGE AN AFFIRMATIVE ADVERTISING AND MARKETING PROGRAM IN WHICH THERE ARE NO BARRIERS TO OBTAINING HOUSING BASED ON RACE, COLOR, RELIGION, SEX. HANDICAP, FAMILIAL STATUS OR NATIONAL ORIGIN THE PHOTOGRAPHS CONTAINED IN THIS BROCHURE ARE MERELY INTENDED AS ILLUSTRATIONS OF THE ACTIVITIES. INTERIORS. AND CONCEPTS DEPICTED HEREIN. INTERIOR PHOTOGRAPHS ARE NOT NECESSARILY INTENDED IN DEPICT THE ACTUAL INTERIORS AND ARE SUBJECT TO CHANGE. FURNISHINGS, FURNITURE. ACCESSORIES. FIXTURES, FLOOR COVERINGS. WALL COVERINGS. WINDOW TREATMENTS, AND APPLIANCES INSTALLED OR DISPLAYED IN THE SALES PRESENTATION CENTER AND MODEL HOMES ARE SHOWN FOR MARKETING PURPOSES ONLY. AND SHALL NOT BE INCLUDED IN THE SALE OF A RESIDENCE UNLESS SPECIFICALLY PROVIDED FOR IN THE PURCHASE CONTRACT. NOT AN OFFER WHERE PROHIBITED BY STATE STATUTES. Positive cash flow is only represented at the buyers closing of the transaction. Positive cash flow calculated using Rental Income minus First year. ** Does not include any special assessments or betterments. Information for Rent and Inventory were provided by Seller and are believed to be Accurate but not guaranteed. | |||||||||||||||||||