appraisal of real property - loopnet€¦ · appraisal of real property titan valuation, llc...

APPRAISAL OF REAL PROPERTYTitan Valuation, LLC

Professional Real Estate Appraisal & Consulting

1315 W 9th St

Austin, TX 78703

Unit A, City Park Residences

Horizon Bank, SSB

600 Congress Avenue Suite G-260

Austin, TX 78701

2,155,000

02/22/2018

Dustin Riggs

Titan Valuation, LLC

7600 Burnet Rd, Suite 290

Austin, TX 78757

(512) 306-9031

[email protected]

Form GA2V - "TOTAL" appraisal software by a la mode, inc. - 1-800-ALAMODE

LOCATED AT

FOR

OPINION OF VALUE

AS OF

BY

19709-01Vinson Radke Investments

1315 W 9th St

Austin Travis TX 78703

Horizon Bank, SSB

Cover Page ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Table of Contents ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Condo ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Condo ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Condo ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Additional Comparables 4-6 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Condo ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Condo ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Condo ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Supplemental Addendum ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Market Conditions Addendum to the Appraisal Report ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Market Conditions Charts 1-3 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Market Conditions Charts 4-6 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Subject Photos ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Comparable Photos 1-3 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Comparable Photos 4-6 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Location Map ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Plans and Elevations - Page 1 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Plans and Elevations - ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Plans and Elevations - Page 3 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Plans and Elevations - Page 4 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Plans and Elevations - Page 5 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Plans and Elevations - Page 6 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Plans and Elevations - Page 7 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................UAD Definitions Addendum ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Example of Materials & Finishes - Page 1 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Example of Materials & Finishes - Page 2 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Example of Materials & Finishes - Page 3 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Example of Materials & Finishes - Page 4 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Example of Materials & Finishes - Page 5 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Example of Materials & Finishes - Page 6 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Example of Materials & Finishes - Page 7 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Example of Materials & Finishes - Page 8 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Example of Materials & Finishes - Page 9 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................Example of Materials & Finishes - Page 10 ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................License ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................License ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................

12345678910131415161718192021222324252627303132333435363738394041

Form TOCNP - "TOTAL" appraisal software by a la mode, inc. - 1-800-ALAMODE

Borrower

Lender/Client

File No.Property AddressCity County State Zip Code

TABLE OF CONTENTS

Titan Valuation, LLC.

19709-01

1315 W 9th St A Austin TX 78703

Vinson Radke Investments 1315 W 9 Land Series of VRI Austin Travis

Unit A, City Park Residences

106754 2018 43,100

Clarksville Condos 1 12420 0012.00

0 0

Construction Loan

Horizon Bank, SSB 600 Congress Avenue Suite G-260, Austin, TX 78701

Austin Board of Realtors MLS

185

6,750

1,200

0

120

39

63

2

5

15

15

North - Enfield Rd; East - Lamar Blvd; South - W 5th Street; East - Mopac Expressway

See addendum (Neighborhood Description)

See Attached Addendum (Market Conditions)

Minor grade Small Low B;Downtown;

MF-4-NP Multifamily - Moderate Density-Neighborhood Planning Area

See Attached

Addendum (Highest & Best Use)

Asphalt

None

X 48453C0445J 01/06/2016

Developer/TravisCAD

3

0

2018

0

Stn,Stucc

Metal,TPO

8

4

Garage

4

2

0

2

0

0

0

1

2

2

0

0

0

The develop ownes 100% of the project.

Form 1073UAD - "TOTAL" appraisal software by a la mode, inc. - 1-800-ALAMODE

Individual Condominium Unit Appraisal Report File #

SU

BJE

CT

CO

NT

RA

CT

NE

IGH

BO

RH

OO

DP

RO

JE

CT

SIT

EP

RO

JE

CT

IN

FO

RM

AT

ION

The purpose of this summary appraisal report is to provide the lender/client with an accurate, and adequately supported, opinion of the market value of the subject property.

Property Address Unit # City State Zip CodeBorrower Owner of Public Record CountyLegal DescriptionAssessor's Parcel # Tax Year R.E. Taxes $Project Name Phase # Map Reference Census TractOccupant Owner Tenant Vacant Special Assessments $ HOA $ per year per monthProperty Rights Appraised Fee Simple Leasehold Other (describe)Assignment Type Purchase Transaction Refinance Transaction Other (describe)Lender/Client AddressIs the subject property currently offered for sale or has it been offered for sale in the twelve months prior to the effective date of this appraisal? Yes NoReport data source(s) used, offering price(s), and date(s).

I did did not analyze the contract for sale for the subject purchase transaction. Explain the results of the analysis of the contract for sale or why the analysis was notperformed.

Contract Price $ Date of Contract Is the property seller the owner of public record? Yes No Data Source(s)Is there any financial assistance (loan charges, sale concessions, gift or downpayment assistance, etc.) to be paid by any party on behalf of the borrower? Yes NoIf Yes, report the total dollar amount and describe the items to be paid.

Note: Race and the racial composition of the neighborhood are not appraisal factors.Neighborhood Characteristics

Location Urban Suburban RuralBuilt-Up Over 75% 25-75% Under 25%Growth Rapid Stable Slow

Condominium Unit Housing TrendsProperty Values Increasing Stable DecliningDemand/Supply Shortage In Balance Over SupplyMarketing Time Under 3 mths 3-6 mths Over 6 mths

Condominium HousingPRICE$ (000)

AGE(yrs)

LowHighPred.

Present Land Use %One-Unit %2-4 Unit %Multi-Family %Commercial %Other %

Neighborhood Boundaries

Neighborhood Description

Market Conditions (including support for the above conclusions)

Topography Size Density ViewSpecific Zoning Classification Zoning DescriptionZoning Compliance Legal Legal Nonconforming - Do the zoning regulations permit rebuilding to current density? Yes No

No Zoning Illegal (describe)Is the highest and best use of subject property as improved (or as proposed per plans and specifications) the present use? Yes No If No, describe

Utilities Public Other (describe) Public Other (describe)ElectricityGas

WaterSanitary Sewer

Off-site Improvements - Type Public PrivateStreetAlley

FEMA Special Flood Hazard Area Yes No FEMA Flood Zone FEMA Map # FEMA Map DateAre the utilities and off-site improvements typical for the market area? Yes No If No, describeAre there any adverse site conditions or external factors (easements, encroachments, environmental conditions, land uses, etc.)? Yes No If Yes, describe

Data source(s) for project informationProject Description Detached Row or Townhouse Garden Mid-Rise High-Rise Other (describe)

General Description# of Stories# of Elevators

Existing ProposedUnder Construction

Year BuiltEffective Age

General DescriptionExterior WallsRoof SurfaceTotal # ParkingRatio (spaces/units)TypeGuest Parking

Subject Phase# of Units# of Units Completed# of Units For Sale# of Units Sold# of Units Rented# of Owner Occupied Units

If Project Completed# of Phases# of Units# of Units for Sale# of Units Sold# of Units Rented# of Owner Occupied Units

If Project Incomplete# of Planned Phases# of Planned Units# of Units for Sale# of Units Sold# of Units Rented# of Owner Occupied Units

Project Primary Occupancy Principal Residence Second Home or Recreational TenantIs the developer/builder in control of the Homeowners' Association (HOA)? Yes NoManagement Group - Homeowners' Association Developer Management Agent - Provide name of management company.

Does any single entity (the same individual, investor group, corporation, etc.) own more than 10% of the total units in the project? Yes No If Yes, Describe

Was the project created by the conversion of existing building(s) into a condominium? Yes No If Yes, describe the original use and date of conversion.

Are the units, common elements, and recreation facilities complete (including any planned rehabilitation for a condominium conversion)? Yes No If No, describe

Is there any commercial space in the project? Yes No If Yes, describe and indicate the overall percentage of the commercial space.

Freddie Mac Form 465 March 2005 UAD Version 9/2011 Page 1 of 6 Fannie Mae Form 1073 March 2005

19709-01

The project is a luxury quality developement.

The units share a common driveway

0 0.00 0.00

Ground

2

FWA Elect

HardWood,Stone/C1

Drywall,Plaster/C1

Wood,Paint+Stain/C1

Stone Tile/C1

HardWood,Steel/C1

0

0

Patio

Pch,Bal

RTD

Subzero

Wolf

2

n/a

7 4 4.0 3,322

See Addendum (Improvements)

C1;No updates in the prior 15 years;See Attached Addendum

(Condition of the Property)

CAD/ABRMLS

CAD/ABRMLS

07/28/2016

$0

CAD/ABRMLS

02/23/2018

CAD/ABRMLS

02/23/2018

CAD/ABRMLS

02/23/2018

CAD/ABRMLS

02/23/2018

The subject was purchased in July of 2016 for an undisclosed price. The

improvements will be razed and the site will be cleared.



PR

OJE

CT

IN

FO

RM

AT

ION

PR

OJE

CT

AN

AL

YS

ISU

NIT

DE

SC

RIP

TIO

NP

RIO

R S

AL

E H

IST

OR

Y

Describe the condition of the project and quality of construction.

Describe the common elements and recreational facilities.

Are any common elements leased to or by the Homeowners' Association? Yes No If Yes, describe the rental terms and options.

Is the project subject to a ground rent? Yes No If Yes, $ per year (describe terms and conditions)

Are the parking facilities adequate for the project size and type? Yes No If No, describe and comment on the effect on value and marketability.

I did did not analyze the condominium project budget for the current year. Explain the results of the analysis of the budget (adequacy of fees, reserves, etc.), or whythe analysis was not performed.

Are there any other fees (other than regular HOA charges) for the use of the project facilities? Yes No If Yes, report the charges and describe.

Compared to other competitive projects of similar quality and design, the subject unit charge appears High Average Low If High or Low, describe

Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?Yes No If Yes, describe and explain the effect on value and marketability.

Unit Charge $ per month X 12 = $ per year Annual assessment charge per year per square feet of gross living area = $Utilities included in the unit monthly assessment None Heat Air Conditioning Electricity Gas Water Sewer Cable Other (describe)

General DescriptionFloor ## of LevelsHeating Type Fuel

Central AC Individual ACOther (describe)

Interior materials/conditionFloorsWallsTrim/FinishBath WainscotDoors

AmenitiesFireplace(s) #WoodStove(s) #Deck/PatioPorch/BalconyOther

AppliancesRefrigeratorRange/OvenDisp MicrowaveDishwasherWasher/Dryer

Car StorageNoneGarage Covered Open

# of CarsAssigned Owned

Parking Space #Finished area above grade contains: Rooms Bedrooms Bath(s) Square Feet of Gross Living Area Above GradeAre the heating and cooling for the individual units separately metered? Yes No If No, describe and comment on compatibility to other projects in the market area.

Additional features (special energy efficient items, etc.)

Describe the condition of the property (including needed repairs, deterioration, renovations, remodeling, etc.).

Are there any physical deficiencies or adverse conditions that affect the livability, soundness, or structural integrity of the property? Yes No If Yes, describe

Does the property generally conform to the neighborhood (functional utility, style, condition, use, construction, etc.)? Yes No If No, describe

I did did not research the sale or transfer history of the subject property and comparable sales. If not, explain

My research did did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.Data source(s)My research did did not reveal any prior sales or transfers of the comparable sales for the year prior to the date of sale of the comparable sale.Data source(s)Report the results of the research and analysis of the prior sale or transfer history of the subject property and comparable sales (report additional prior sales on page 3).

ITEM SUBJECT COMPARABLE SALE #1 COMPARABLE SALE #2 COMPARABLE SALE #3Date of Prior Sale/TransferPrice of Prior Sale/TransferData Source(s)Effective Date of Data Source(s)Analysis of prior sale or transfer history of the subject property and comparable sales.


19709-01

15 899,990 4,350,000

27 825,000 5,000,000

1315 W 9th St

A, Austin, TX 78703

Clarksville Condos

1

N;Res;

Fee Simple

0

None

None

Ground

B;Downtown;

DT2L;Modern

Q1

0

C1

7 4 4.0

3,322

0sf

Residential

HVAC

None Noted

2g;PrvGarage

Pch,Pto,RftopDck

Fireplaces None

Pool Features None

Exterior Features

3612 Enfield Rd

NA, Austin, TX 78703

Single Family Home

0

1.96 miles NW

1,595,000

458.99

ABRMLS #7138803;DOM 99

CAD/Anna Lee-Moreland Properties

ArmLth

Conv;0

s08/17;c05/17

N;Res;

Fee Simple

0

None

None

Ground

N;Res; +75,000

DT3L;SF-Italianate 0

Q2 +250,000

2 0

C1

7 4 3.1 +7,500

3,475 -30,600

0sf

Residential

HVAC

None Noted

2g;PrvGarage

Pch,Pto +7,500

1 Fireplace -1,500

None

307,900

19.323.3 1,902,900

1717 Palma Plz


Single Family Home

0

0.55 miles NW

1,979,057

611.20

Vinson Radke Investments;DOM Unk

TCAD/Closing Disclosure

ArmLth

Conv;0

s03/16;Unk +94,000

N;Res;

Fee Simple

0

None

None

Ground

N;Res; +75,000

DT2L;SF-Modern 0

Q1

4 0

C1

6 3 3.1 +7,500

3,238 0

0sf

Residential

HVAC

None Noted

2g;PrvGarage

Pch,Pto,RftopDck

None

None

176,500

8.98.9 2,155,557

901 W 9th St

605, Austin, TX 78703

Nokonah Condo Amd

1

0.40 miles SE

2,095,000

692.33


Doc #167724;CoreLogic

ArmLth

Conv;0

s10/17;c09/17

N;Res;

Fee Simple

2,000 0

FitnsCtr 0

ClbHse;Pool 0

6 0

B;Downtown;

MR1L;Flat Condo 0

Q2 +250,000

17 0

C3 0

6 3 3.1 +7,500

3,026 +59,200

0sf

Residential

HVAC

None Noted

2g;Parking Garage 0

Large Balcony 0

None

None

316,700

15.115.1 2,411,700

See Addendum (Comments on Sale Comparison Approach).

2,155,000

The most likely buyer would be an owner occupant; therefore, the income approach would

not provide a reliable indication of value.

2,155,000

See Attached Addendum (Final Reconciliation)

See Attached Addendum (Hypothetical

Conditions)

2,155,000 02/22/2018



SA

LE

S C

OM

PA

RIS

ON

AP

PR

OA

CH

INC

OM

ER

EC

ON

CIL

IAT

ION

There are comparable properties currently offered for sale in the subject neighborhood ranging in price from $ to $ .There are comparable sales in the subject neighborhood within the past twelve months ranging in sale price from $ to $ .

FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3Address andUnit #Project Name andPhaseProximity to SubjectSale Price $ $ $ $Sale Price/Gross Liv. Area $ sq. ft. $ sq. ft. $ sq. ft. $ sq. ft.Data Source(s)Verification Source(s)VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjustment DESCRIPTION +(-) $ Adjustment DESCRIPTION +(-) $ AdjustmentSales or FinancingConcessionsDate of Sale/TimeLocationLeasehold/Fee SimpleHOA Mo. AssessmentCommon Elementsand Rec. FacilitiesFloor LocationViewDesign (Style)Quality of ConstructionActual AgeConditionAbove Grade Total Bdrms. Baths Total Bdrms. Baths Total Bdrms. Baths Total Bdrms. BathsRoom CountGross Living Area sq. ft. sq. ft. sq. ft. sq. ft.Basement & FinishedRooms Below GradeFunctional UtilityHeating/CoolingEnergy Efficient ItemsGarage/CarportPorch/Patio/Deck

Net Adjustment (Total) + - + - + -$ $ $Adjusted Sale Priceof Comparables $ $ $

Net Adj. %Gross Adj. %



Summary of Sales Comparison Approach

Indicated Value by Sales Comparison Approach $INCOME APPROACH TO VALUE (not required by Fannie Mae)

Estimated Monthly Market Rent $ X Gross Rent Multiplier = $ Indicated Value by Income ApproachSummary of Income Approach (including support for market rent and GRM)

Indicated Value by: Sales Comparison Approach $ Income Approach (if developed) $

This appraisal is made "as is", subject to completion per plans and specifications on the basis of a hypothetical condition that the improvements have beencompleted, subject to the following repairs or alterations on the basis of a hypothetical condition that the repairs or alterations have been completed, or subject to thefollowing required inspection based on the extraordinary assumption that the condition or deficiency does not require alteration or repair:

Based on a complete visual inspection of the interior and exterior areas of the subject property, defined scope of work, statement of assumptions and limitingconditions, and appraiser's certification, my (our) opinion of the market value, as defined, of the real property that is the subject of this report is$ , as of , which is the date of inspection and the effective date of this appraisal.


19709-01

1315 W 9th St

A, Austin, TX 78703

Clarksville Condos

1

N;Res;

Fee Simple

0

None

None

Ground

B;Downtown;

DT2L;Modern

Q1

0

C1

7 4 4.0

3,322

0sf

Residential

HVAC

None Noted

2g;PrvGarage

Pch,Pto,RftopDck

Fireplaces None

Pool Features None

Exterior Features

07/28/2016

$0

CAD/ABRMLS

02/23/2018

901 W 9th St

405, Austin, TX 78703

Nokonah Condo Amd

1

0.40 miles SE

1,880,000

621.49


Doc #205087;CoreLogic

ArmLth

Conv;0

s12/17;c11/17

N;Res;

Fee Simple

2,000 0

FitnsCtr 0

ClbHse;Pool 0

4 0

B;Downtown;

MR1L;Flat Condo 0

Q2 +250,000

17 0

C3 0

6 3 3.1 +7,500

3,025 +59,400

0sf

Residential

HVAC

None Noted

4g;Parking Garage 0

Large Balcony 0

None

None

316,900

16.916.9 2,196,900

CAD/ABRMLS

02/23/2018

615 Harthan St

9, Austin, TX 78703

The Stonewall

1

0.20 miles S

2,050,000

657.68

www.thestonewall.com;DOM Unk

Stephanie Panozzo - Listing Broker

Listing

c01/18

N;Res;

Fee Simple

0

None

None

Ground

B;Downtown;

DT2L;SoftContemp 0

Q1

0

C1

6 2 2.2 +15,000

3,117 +41,000

0sf

Residential

HVAC

None Noted

2g;PrvGarage

Pch,Pto +7,500

1 Fireplace -1,500

None

62,000

3.03.2 2,112,000

CAD/ABRMLS

02/23/2018

3213 Stevenson Ave


Single Family Home

0

1.76 miles NW

3,295,000

784.52


CAD/Moazami Homes

Listing

c02/18

N;Res;

Fee Simple

0

None

None

Ground

N;Res; +75,000

DT2L;SF-Transitio 0

Q1

1 0

C1

9 4 4.1 -7,500

4,200 -175,600

0sf

Residential

HVAC

None Noted

2g;PrvGarage

Pch,Pto +7,500

1 Fireplace -1,500

Pool;Spa -75,000

-177,100

5.410.4 3,117,900

CAD/ABRMLS

02/23/2018

4 5 6

4 5 6

901 W 9th St #605 has no prior transfer history. 3213 Stevenson Ave has no prior

transfer history. 2701 W 35th St #A has no prior transfer history.

Form 1073UAD.(AC) - "TOTAL" appraisal software by a la mode, inc. - 1-800-ALAMODE


SA

LE

S C

OM

PA

RIS

ON

AP

PR

OA

CH

SA

LE

/ T

RA

NS

FE

R H

IST

OR

YA

NA

LY

SIS

/ C

OM

ME

NT

S

FEATURE SUBJECT COMPARABLE SALE # COMPARABLE SALE # COMPARABLE SALE #Address andUnit #Project Name andPhaseProximity to SubjectSale Price $ $ $ $Sale Price/Gross Liv. Area $ sq. ft. $ sq. ft. $ sq. ft. $ sq. ft.Data Source(s)Verification Source(s)VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjustment DESCRIPTION +(-) $ Adjustment DESCRIPTION +(-) $ AdjustmentSales or FinancingConcessionsDate of Sale/TimeLocationLeasehold/Fee SimpleHOA Mo. AssessmentCommon Elementsand Rec. FacilitiesFloor LocationViewDesign (Style)Quality of ConstructionActual AgeConditionAbove Grade Total Bdrms. Baths Total Bdrms. Baths Total Bdrms. Baths Total Bdrms. BathsRoom CountGross Living Area sq. ft. sq. ft. sq. ft. sq. ft.Basement & FinishedRooms Below GradeFunctional UtilityHeating/CoolingEnergy Efficient ItemsGarage/CarportPorch/Patio/Deck

Net Adjustment (Total) + - + - + -$ $ $Adjusted Sale Priceof Comparables $ $ $




Report the results of the research and analysis of the prior sale or transfer history of the subject property and comparable sales (report additional prior sales on page 3).ITEM SUBJECT COMPARABLE SALE # COMPARABLE SALE # COMPARABLE SALE #

Date of Prior Sale/TransferPrice of Prior Sale/TransferData Source(s)Effective Date of Data Source(s)Analysis of prior sale or transfer history of the subject property and comparable sales

Analysis/Comments

Freddie Mac Form 465 March 2005 Fannie Mae Form 1073 March 2005UAD Version 9/2011

19709-01



This report form is designed to report an appraisal of a unit in a condominium project or a condominium unit in a plannedunit development (PUD). This report form is not designed to report an appraisal of a manufactured home or a unit in acooperative project.

This appraisal report is subject to the following scope of work, intended use, intended user, definition of market value,statement of assumptions and limiting conditions, and certifications. Modifications, additions, or deletions to the intendeduse, intended user, definition of market value, or assumptions and limiting conditions are not permitted. The appraiser mayexpand the scope of work to include any additional research or analysis necessary based on the complexity of this appraisalassignment. Modifications or deletions to the certifications are also not permitted. However, additional certifications that donot constitute material alterations to this appraisal report, such as those required by law or those related to the appraiser'scontinuing education or membership in an appraisal organization, are permitted.

SCOPE OF WORK: The scope of work for this appraisal is defined by the complexity of this appraisal assignment and thereporting requirements of this appraisal report form, including the following definition of market value, statement ofassumptions and limiting conditions, and certifications. The appraiser must, at a minimum: (1) perform a complete visualinspection of the interior and exterior areas of the subject unit, (2) inspect and analyze the condominium project, (3) inspectthe neighborhood, (4) inspect each of the comparable sales from at least the street, (5) research, verify, and analyze datafrom reliable public and/or private sources, and (6) report his or her analysis, opinions, and conclusions in this appraisalreport.

INTENDED USE: The intended use of this appraisal report is for the lender/client to evaluate the property that is thesubject of this appraisal for a mortgage finance transaction.

INTENDED USER: The intended user of this appraisal report is the lender/client.

MARKET VALUE: The most probable price which a property should bring in a competitive and open market under allconditions requisite to a fair sale, the buyer and seller, each acting prudently, knowledgeably and assuming the price is notaffected by undue stimulus. Implicit in this definition is the consummation of a sale as of a specified date and the passing oftitle from seller to buyer under conditions whereby: (1) buyer and seller are typically motivated; (2) both parties are wellinformed or well advised, and each acting in what he or she considers his or her own best interest; (3) a reasonable time isallowed for exposure in the open market; (4) payment is made in terms of cash in U. S. dollars or in terms of financialarrangements comparable thereto; and (5) the price represents the normal consideration for the property sold unaffected byspecial or creative financing or sales concessions* granted by anyone associated with the sale.

*Adjustments to the comparables must be made for special or creative financing or sales concessions. No adjustments arenecessary for those costs which are normally paid by sellers as a result of tradition or law in a market area; these costs arereadily identifiable since the seller pays these costs in virtually all sales transactions. Special or creative financingadjustments can be made to the comparable property by comparisons to financing terms offered by a third party institutionallender that is not already involved in the property or transaction. Any adjustment should not be calculated on a mechanicaldollar for dollar cost of the financing or concession but the dollar amount of any adjustment should approximate the market'sreaction to the financing or concessions based on the appraiser's judgment.

STATEMENT OF ASSUMPTIONS AND LIMITING CONDITIONS: The appraiser's certification in this report issubject to the following assumptions and limiting conditions:

1. The appraiser will not be responsible for matters of a legal nature that affect either the property being appraised or thetitle to it, except for information that he or she became aware of during the research involved in performing this appraisal.The appraiser assumes that the title is good and marketable and will not render any opinions about the title.

2. The appraiser has provided a sketch in this appraisal report to show the approximate dimensions of the improvements.The sketch is included only to assist the reader in visualizing the property and understanding the appraiser's determinationof its size.

3. The appraiser has examined the available flood maps that are provided by the Federal Emergency Management Agency(or other data sources) and has noted in this appraisal report whether any portion of the subject site is located in anidentified Special Flood Hazard Area. Because the appraiser is not a surveyor, he or she makes no guarantees, express orimplied, regarding this determination.

4. The appraiser will not give testimony or appear in court because he or she made an appraisal of the property in question,unless specific arrangements to do so have been made beforehand, or as otherwise required by law.

5. The appraiser has noted in this appraisal report any adverse conditions (such as needed repairs, deterioration, thepresence of hazardous wastes, toxic substances, etc.) observed during the inspection of the subject property or that he orshe became aware of during the research involved in performing this appraisal. Unless otherwise stated in this appraisalreport, the appraiser has no knowledge of any hidden or unapparent physical deficiencies or adverse conditions of theproperty (such as, but not limited to, needed repairs, deterioration, the presence of hazardous wastes, toxic substances,adverse environmental conditions, etc.) that would make the property less valuable, and has assumed that there are nosuch conditions and makes no guarantees or warranties, express or implied. The appraiser will not be responsible for anysuch conditions that do exist or for any engineering or testing that might be required to discover whether such conditionsexist. Because the appraiser is not an expert in the field of environmental hazards, this appraisal report must not beconsidered as an environmental assessment of the property.

6. The appraiser has based his or her appraisal report and valuation conclusion for an appraisal that is subject tosatisfactory completion, repairs, or alterations on the assumption that the completion, repairs, or alterations of the subjectproperty will be performed in a professional manner.


19709-01



APPRAISER'S CERTIFICATION: The Appraiser certifies and agrees that:

1. I have, at a minimum, developed and reported this appraisal in accordance with the scope of work requirements stated inthis appraisal report.

2. I performed a complete visual inspection of the interior and exterior areas of the subject property. I reported the conditionof the improvements in factual, specific terms. I identified and reported the physical deficiencies that could affect the livability,soundness, or structural integrity of the property.

3. I performed this appraisal in accordance with the requirements of the Uniform Standards of Professional AppraisalPractice that were adopted and promulgated by the Appraisal Standards Board of The Appraisal Foundation and that were inplace at the time this appraisal report was prepared.

4. I developed my opinion of the market value of the real property that is the subject of this report based on the salescomparison approach to value. I have adequate comparable market data to develop a reliable sales comparison approachfor this appraisal assignment. I further certify that I considered the cost and income approaches to value but did not developthem, unless otherwise indicated in this report.

5. I researched, verified, analyzed, and reported on any current agreement for sale for the subject property, any offering forsale of the subject property in the twelve months prior to the effective date of this appraisal, and the prior sales of the subjectproperty for a minimum of three years prior to the effective date of this appraisal, unless otherwise indicated in this report.

6. I researched, verified, analyzed, and reported on the prior sales of the comparable sales for a minimum of one year priorto the date of sale of the comparable sale, unless otherwise indicated in this report.

7. I selected and used comparable sales that are locationally, physically, and functionally the most similar to the subject property.

8. I have not used comparable sales that were the result of combining a land sale with the contract purchase price of a home thathas been built or will be built on the land.

9. I have reported adjustments to the comparable sales that reflect the market's reaction to the differences between the subjectproperty and the comparable sales.

10. I verified, from a disinterested source, all information in this report that was provided by parties who have a financial interest inthe sale or financing of the subject property.

11. I have knowledge and experience in appraising this type of property in this market area.

12. I am aware of, and have access to, the necessary and appropriate public and private data sources, such as multiple listingservices, tax assessment records, public land records and other such data sources for the area in which the property is located.

13. I obtained the information, estimates, and opinions furnished by other parties and expressed in this appraisal report fromreliable sources that I believe to be true and correct.

14. I have taken into consideration the factors that have an impact on value with respect to the subject neighborhood, subjectproperty, and the proximity of the subject property to adverse influences in the development of my opinion of market value. Ihave noted in this appraisal report any adverse conditions (such as, but not limited to, needed repairs, deterioration, thepresence of hazardous wastes, toxic substances, adverse environmental conditions, etc.) observed during the inspection of thesubject property or that I became aware of during the research involved in performing this appraisal. I have considered theseadverse conditions in my analysis of the property value, and have reported on the effect of the conditions on the value andmarketability of the subject property.

15. I have not knowingly withheld any significant information from this appraisal report and, to the best of my knowledge, allstatements and information in this appraisal report are true and correct.

16. I stated in this appraisal report my own personal, unbiased, and professional analysis, opinions, and conclusions, whichare subject only to the assumptions and limiting conditions in this appraisal report.

17. I have no present or prospective interest in the property that is the subject of this report, and I have no present orprospective personal interest or bias with respect to the participants in the transaction. I did not base, either partially orcompletely, my analysis and/or opinion of market value in this appraisal report on the race, color, religion, sex, age, maritalstatus, handicap, familial status, or national origin of either the prospective owners or occupants of the subject property or of thepresent owners or occupants of the properties in the vicinity of the subject property or on any other basis prohibited by law.

18. My employment and/or compensation for performing this appraisal or any future or anticipated appraisals was notconditioned on any agreement or understanding, written or otherwise, that I would report (or present analysis supporting) apredetermined specific value, a predetermined minimum value, a range or direction in value, a value that favors the cause ofany party, or the attainment of a specific result or occurrence of a specific subsequent event (such as approval of a pendingmortgage loan application).

19. I personally prepared all conclusions and opinions about the real estate that were set forth in this appraisal report. If Irelied on significant real property appraisal assistance from any individual or individuals in the performance of this appraisalor the preparation of this appraisal report, I have named such individual(s) and disclosed the specific tasks performed in thisappraisal report. I certify that any individual so named is qualified to perform the tasks. I have not authorized anyone to makea change to any item in this appraisal report; therefore, any change made to this appraisal is unauthorized and I will take noresponsibility for it.

20. I identified the lender/client in this appraisal report who is the individual, organization, or agent for the organization thatordered and will receive this appraisal report.


19709-01

Dustin Riggs


7600 Burnet Rd, Suite 290

Austin, TX 78757

(512) 306-9031

[email protected]

02/23/2018

02/22/2018

TX 1336627 - L

TX

12/31/2018

1315 W 9th St

A, Austin, TX 78703

2,155,000

Arrow Appraisal Review and Management

Horizon Bank, SSB

600 Congress Avenue Suite G-260, Austin, TX 78701

Stephen Brown


7600 Burnet Road, Suite 290

Austin, TX 78757

(512) 306-9031

[email protected]

02/23/2018

TX 1360409 - R

TX

03/31/2019

02/23/2018



21. The lender/client may disclose or distribute this appraisal report to: the borrower; another lender at the request of theborrower; the mortgagee or its successors and assigns; mortgage insurers; government sponsored enterprises; othersecondary market participants; data collection or reporting services; professional appraisal organizations; any department,agency, or instrumentality of the United States; and any state, the District of Columbia, or other jurisdictions; without having toobtain the appraiser's or supervisory appraiser's (if applicable) consent. Such consent must be obtained before this appraisalreport may be disclosed or distributed to any other party (including, but not limited to, the public through advertising, publicrelations, news, sales, or other media).

22. I am aware that any disclosure or distribution of this appraisal report by me or the lender/client may be subject to certainlaws and regulations. Further, I am also subject to the provisions of the Uniform Standards of Professional Appraisal Practicethat pertain to disclosure or distribution by me.

23. The borrower, another lender at the request of the borrower, the mortgagee or its successors and assigns, mortgageinsurers, government sponsored enterprises, and other secondary market participants may rely on this appraisal report as partof any mortgage finance transaction that involves any one or more of these parties.

24. If this appraisal report was transmitted as an "electronic record" containing my "electronic signature," as those terms aredefined in applicable federal and/or state laws (excluding audio and video recordings), or a facsimile transmission of thisappraisal report containing a copy or representation of my signature, the appraisal report shall be as effective, enforceable andvalid as if a paper version of this appraisal report were delivered containing my original hand written signature.

25. Any intentional or negligent misrepresentation(s) contained in this appraisal report may result in civil liability and/orcriminal penalties including, but not limited to, fine or imprisonment or both under the provisions of Title 18, United StatesCode, Section 1001, et seq., or similar state laws.

SUPERVISORY APPRAISER'S CERTIFICATION: The Supervisory Appraiser certifies and agrees that:

1. I directly supervised the appraiser for this appraisal assignment, have read the appraisal report, and agree with the appraiser'sanalysis, opinions, statements, conclusions, and the appraiser's certification.

2. I accept full responsibility for the contents of this appraisal report including, but not limited to, the appraiser's analysis, opinions,statements, conclusions, and the appraiser's certification.

3. The appraiser identified in this appraisal report is either a sub-contractor or an employee of the supervisory appraiser (or theappraisal firm), is qualified to perform this appraisal, and is acceptable to perform this appraisal under the applicable state law.

4. This appraisal report complies with the Uniform Standards of Professional Appraisal Practice that were adopted andpromulgated by the Appraisal Standards Board of The Appraisal Foundation and that were in place at the time this appraisalreport was prepared.

5. If this appraisal report was transmitted as an "electronic record" containing my "electronic signature," as those terms aredefined in applicable federal and/or state laws (excluding audio and video recordings), or a facsimile transmission of thisappraisal report containing a copy or representation of my signature, the appraisal report shall be as effective, enforceable andvalid as if a paper version of this appraisal report were delivered containing my original hand written signature.

APPRAISER

SignatureNameCompany NameCompany Address

Telephone NumberEmail AddressDate of Signature and ReportEffective Date of AppraisalState Certification #or State License #or Other (describe) State #StateExpiration Date of Certification or License

ADDRESS OF PROPERTY APPRAISED

APPRAISED VALUE OF SUBJECT PROPERTY $

LENDER/CLIENT

NameCompany NameCompany Address

Email Address

SUPERVISORY APPRAISER (ONLY IF REQUIRED)

SignatureNameCompany NameCompany Address

Telephone NumberEmail AddressDate of SignatureState Certification #or State License #StateExpiration Date of Certification or License

SUBJECT PROPERTY

Did not inspect subject propertyDid inspect exterior of subject property from streetDate of InspectionDid inspect interior and exterior of subject propertyDate of Inspection

COMPARABLE SALES

Did not inspect exterior of comparable sales from streetDid inspect exterior of comparable sales from streetDate of Inspection


Neighborhood Description

The subject is located in the historic Clarksville neighborhood. Clarksville is one of Austin's earliestneighborhoods and is located in close proximity to Downtown Austin. The location is within one mile fromAustin's Downtown Central Business District, Lady Bird Lake, Zilker Park, Barton Springs, the TexasState Capitol Building, the University of Texas campus (including UT sports facilities), Lamar Beach, TheHaskell House (historic), Sweet Home Baptist Church (historic), and the Long Center for Performing Arts.

Typical housing is 60-100+ years old and is found in a wide range of size, quality, and condition. Manyhomes have been deemed historic landmarks and many others are zoned as being in a historical district.Some properties have been gutted and completely rebuilt to modern standards and luxury quality andthere are those that have not had any significant updating in thirty years. There have also been teardowns and new high-quality houses and condos built. This type of heterogeneous housing is consideredfavorable in the subject's market area. All of this is common and customary in neighborhoods that enjoysuch positive locational amenities. The subject neighborhood has a positive impact on the marketabilityof the subject property.

Because of Clarksville’s historic significance to Austin, building and remodeling in the neighborhood areregulated by a unique set of laws and processes. Some areas of the neighborhood have been on theNational Register of Historic Places since the late seventies. Typically, all remodeling and buildingpermits must be reviewed by the City of Austin Historic Landmark Commission. NeighborhoodConservation Combining Districts govern projects in all areas of Clarksville.

The subject neighborhood has easy access to all necessary supporting facilities, including schools,shopping, recreation and major employment centers. No adverse factors affecting marketability or valuewere noted.

“Other” noted in the present land use chart in intended to reflect Public Use such as parks, schools, andpublic recreational facilities.

Neighborhood Market Conditions

The subject neighborhood and the surrounding areas are currently experiencing an appreciating marketcondition. Average marketing time is reported as 70 days for single family homes. Market supply in theneighborhood is limited. Seller-paid concessions are not common in the current market. Since theneighborhood offers a steady number of property transfers, mortgage funds are available and the overalllook for the community is considered good.

Highest & Best Use

The proposed improvements are legally permissible. The site dimensions, and topography, canadequately accommodate the proposed improvements. As demonstrated by the sales comparisonapproach the improvements contribute to the overall value beyond the site value and represent aproductive use of the site. Therefore, the proposed improvements are the highest and best use.

Improvements (Quality of construction, Additional Features, and Condition)

The subject is a unit in a proposed detached condo development near downtown. The constructionbudget is approximately $469.46 per square foot. The project was designed by the awarding architecturefirm – Dick Clark & Associates. The design style is ultra-modern and will feature exceptionally high-endmaterials, finishes, fixtures and design features. The subject also features a large rooftop deck withdowntown views.

The subject is a unique structure that was individually designed by an architect for this specific site. Thesubject features an exceptionally high level of craftsmanship and exceptionally high-end materialsthroughout the interior and exterior. The design features exceptionally high-quality exterior refinementsand ornamentation, and exceptionally high-quality interior refinements. The subject met criteria for theQ1 quality rating.

Gross Living Area Calculation

The subject has a lower level garage and private guest suite. The subject site has a moderate grade,and the lower level is above the front grade of the site, but partially below the rear grade of the site. Inthis configuration the lower level is significantly out of the ground, and the flow and function of the lower

Supplemental Addendum

Form TADD - "TOTAL" appraisal software by a la mode, inc. - 1-800-ALAMODE

19709-01

Vinson Radke Investments

1315 W 9th St


Horizon Bank, SSB

Borrower

Lender/Client

Property AddressCity County State Zip Code

File No.

this configuration the lower level is significantly out of the ground, and the flow and function of the lower

level is contiguous with the upper levels. The lower level meets the deviation criteria established byFannie Mae; therefore, the lower level was not considered below grade and was included in the grossliving area calculation.

Comments on Sales Comparison

The subject is a large luxury detached condo located near Downtown Austin. The subject isneighborhood is one of the first residential developments in the City of Austin and has an extremelyeclectic housing supply. The subject is among the high-end of the neighborhood’s market. Propertieslike the subject are a recent trend, and there were few sales, or listings, of properties similar to thesubject. The most competitive development, in the neighborhood, is The Stonewall (Comp #5). TheStonewall is still under construction and none of the 8-units have closed - but all of the units are undercontract. Pricing in the projected started at $1,800,000 and went to $3,000,000. Due to limited data itwas necessary to analyze properties that were located over 1 mile away and that sold over six monthsago. It was also necessary to analyze single-family homes and other properties with more dissimilaritiesthan desired. The comparable properties selected for this approach were the best available, and all werelocated in the same submarket. These comparable properties were considered to provide a reliableindication of value for the subject property.

Other than Comp #5 there were no other Q1 detached condominiums that had recently sold within thesubject neighborhood. Comp #1 was a single family home on a small lot. Comp #2 was a single-familyhome that was built by the subject’s builder and similar in quality. Comps #3 and #4 were from a moretraditional condo building on the subject’s street. Comp #5 is from the most competitive condodevelopment in the subject’s neighborhood. Comp #6 was built by Moazami Homes, which is acompetitive builder for the subject.

Comp #2 was included as it was built by the same builder and best reflected the subject’s design (style)and quality. The property sold in Q1 2016, and median sale price has increased since then. Mediansale price for the subject’s submarket in 2016 was $895,000, and in 2017 it was $989,000. The increasein median sale price year-over-year was applied as the time-of-sale adjustment.

The subject’s view of the Downtown skyline is uncommon. Comps #3, #4, and #5 all had similardowntown views. Comps #1, #2, and #3 did not have any value enhancing views and warranted upwardadjustments.

The subject met criteria for the Q1 quality rating. Comps #2, #5 and #6 were the most similar in overallquality. Comps #1, #3, and #4 were rated Q2. The difference in quality was notable and warranted anadjustment. The adjustment was initially based on 15% of the unadjusted sale price and then average. The adjustment reflects the difference in design and construction costs as well as contributory value.

Comps #1, #2, #4 and #5 were new construction and rated C1. Comps #2 and #3 were built in 2001,had been well maintained, and were rated C3 condition. Comps #2 and #3 were thought to becompetitive with new construction and no adjustment was warranted for condition.

Adjustments made for bathroom-count, gross living area, roof top decks, and fireplace were quantitativeand were based on the appraiser’s awareness of the typical buyer perceptions and reactions in themarket place.

A range of value between $1,902,900 and $2,411,700 was indicated. Most weight was given to Comp #2as it was the most similar to the subject in GLA and quality of construction. Therefore, the indicatedvalue by this approach was $2,155,000.

Final Reconciliation

The Income Approach was not developed since the most likely home buyer was considered to be anowner occupant. The Cost Approach was developed, but was not weighted. The cost approach wasdeveloped with the builder’s construction estimate and a reliable opinion of site value. The costapproach is support of the final opinion of value. The categories within the cost estimator are too broadand may not account for all of the materials, finishes, and design elements that are featured in thesubject.

The Sales Comparison Approach was felt to be the most indicative of value as it reflects the actions oftypical buyers and sellers in the market place. Therefore, it is the opinion of the appraiser that the FinalEstimate of Market Value, as defined, is $2,155,000. This appraisal report as defined by the AppraisalStandards Board of the Appraisal Foundation and complies with USPAP and FIRREA.



19709-01


1315 W 9th St


Horizon Bank, SSB

Borrower

Lender/Client


File No.

Standards Board of the Appraisal Foundation and complies with USPAP and FIRREA.

The estimated exposure time for the subject property is 60-75 days. This was based on the averagemarketing times for the selected properties used in the Sales Comparison Approach.

The appraiser has not performed any services, in any capacity, for the subject property within the pastthree years.



19709-01


1315 W 9th St


Horizon Bank, SSB

Borrower

Lender/Client


File No.

19709-01

1315 W 9th St Austin TX 78703


17

2.83

12

4.2

$1,525,000

30

$2,025,000

113

97%

6

2.00

11

5.5

$1,518,450

76

$2,300,000

190

96%

4

1.33

15

11.3

$1,710,000

218

$2,318,250

86

97%

An analysis was performed on 27 competing sales over the past 12 months. For those sales, a total of 3.7% were reported to have seller

concessions. This analysis shows a change of +62.3% per month. Those sales with seller concessions had an average seller contribution of $1,000.

An analysis was performed on 27 competing sales over the past 12 months. For those sales, a total of 0.0% were reported to be REO.

Information reported in the ABoR (ACTRIS) system (using an effective date of 02/22/2018) was utilized to arrive at the

results noted on this addendum. All percent change results noted in these comments are based on simple regression.

An analysis was performed on 27 competing sales over the past 12 months. The sales within this group had a median sale price of $1,525,000. This analysis

shows a change of -0.4% per month. Based on all sales in this same group, there is a 6.7 month supply. This analysis shows a change of +1.7% per month. These

sales had a median DOM of 55. This analysis shows a change of +55.6% per month. A monthly analysis regarding days on market was also performed on all

competing actives (listings that were considered to be active on the last day of each month) over the past 12 months. For these active listings, the median DOM

was 88.

Clarksville Condos

Dustin Riggs


7600 Burnet Rd, Suite 290, Austin, TX 78757

TX 1336627 - L TX

[email protected]

Stephen Brown


7600 Burnet Road, Suite 290, Austin, TX 78757

TX 1360409 - R TX

[email protected]

Form 1004MC2 - "TOTAL" appraisal software by a la mode, inc. - 1-800-ALAMODE

File No.Market Conditions Addendum to the Appraisal ReportM

AR

KE

T R

ES

EA

RC

H &

AN

AL

YS

ISC

ON

DO

/CO

-OP

PR

OJE

CT

SA

PP

RA

ISE

R

The purpose of this addendum is to provide the lender/client with a clear and accurate understanding of the market trends and conditions prevalent in the subjectneighborhood. This is a required addendum for all appraisal reports with an effective date on or after April 1, 2009.Property Address City State ZIP CodeBorrowerInstructions: The appraiser must use the information required on this form as the basis for his/her conclusions, and must provide support for those conclusions, regardinghousing trends and overall market conditions as reported in the Neighborhood section of the appraisal report form. The appraiser must fill in all the information to the extentit is available and reliable and must provide analysis as indicated below. If any required data is unavailable or is considered unreliable, the appraiser must provide anexplanation. It is recognized that not all data sources will be able to provide data for the shaded areas below; if it is available, however, the appraiser must include the datain the analysis. If data sources provide the required information as an average instead of the median, the appraiser should report the available figure and identify it as anaverage. Sales and listings must be properties that compete with the subject property, determined by applying the criteria that would be used by a prospective buyer of thesubject property. The appraiser must explain any anomalies in the data, such as seasonal markets, new construction, foreclosures, etc.Inventory Analysis Prior 7–12 Months Prior 4–6 Months Current – 3 Months Overall Trend

Median Sale & List Price, DOM, Sale/List % Prior 7–12 Months Prior 4–6 Months Current – 3 Months

Total # of Comparable Sales (Settled)Absorption Rate (Total Sales/Months)Total # of Comparable Active ListingsMonths of Housing Supply (Total Listings/Ab.Rate)

Median Comparable Sale PriceMedian Comparable Sales Days on MarketMedian Comparable List PriceMedian Comparable Listings Days on MarketMedian Sale Price as % of List Price

Increasing Stable DecliningIncreasing Stable DecliningDeclining Stable IncreasingDeclining Stable Increasing

Overall TrendIncreasing Stable DecliningDeclining Stable IncreasingIncreasing Stable DecliningDeclining Stable IncreasingIncreasing Stable Declining

Seller-(developer, builder, etc.)paid financial assistance prevalent? Yes No Declining Stable IncreasingExplain in detail the seller concessions trends for the past 12 months (e.g., seller contributions increased from 3% to 5%, increasing use of buydowns, closing costs, condofees, options, etc.).

Are foreclosure sales (REO sales) a factor in the market? Yes No If yes, explain (including the trends in listings and sales of foreclosed properties).

Cite data sources for above information.

Summarize the above information as support for your conclusions in the Neighborhood section of the appraisal report form. If you used any additional information, such asan analysis of pending sales and/or expired and withdrawn listings, to formulate your conclusions, provide both an explanation and support for your conclusions.

If the subject is a unit in a condominium or cooperative project , complete the following: Project Name:Subject Project Data Prior 7–12 Months Prior 4–6 Months Current – 3 Months Overall TrendTotal # of Comparable Sales (Settled)Absorption Rate (Total Sales/Months)

Months of Unit Supply (Total Listings/Ab.Rate)Total # of Active Comparable Listings

Increasing Stable DecliningIncreasing Stable DecliningDeclining Stable IncreasingDeclining Stable Increasing

Are foreclosure sales (REO sales) a factor in the project? Yes No If yes, indicate the number of REO listings and explain the trends in listings and sales offoreclosed properties.

Summarize the above trends and address the impact on the subject unit and project.

SignatureAppraiser NameCompany NameCompany AddressState License/Certification # State

Email Address

SignatureSupervisory Appraiser NameCompany NameCompany AddressState License/Certification # State

Email Address

Freddie Mac Form 71 March 2009 Page 1 of 1 Fannie Mae Form 1004MC March 2009

Form PIC3W - "TOTAL" appraisal software by a la mode, inc. - 1-800-ALAMODE

Photograph AddendumVinson Radke Investments

1315 W 9th St


Horizon Bank, SSB

Median $

Housing Supply

Sales DOM

Borrower

Lender/Client


Form PIC3W - "TOTAL" appraisal software by a la mode, inc. - 1-800-ALAMODE

Photograph AddendumVinson Radke Investments

1315 W 9th St


Horizon Bank, SSB

List Price - Actives

DOM - Actives

Concession %

Borrower

Lender/Client


Form SUBLG2.SR - "TOTAL" appraisal software by a la mode, inc. - 1-800-ALAMODE

Subject Photo PageVinson Radke Investments

1315 W 9th St


Horizon Bank, SSB

Subject Front

Sales PriceG.L.A.Tot. RoomsTot. Bedrms.Tot. Bathrms.LocationViewSiteQualityAge

1315 W 9th St

3,322

7

4

4.0

N;Res;

B;Downtown;

Q1

0

Subject Street

Borrower

Lender/Client


Form PICPIX.CR - "TOTAL" appraisal software by a la mode, inc. - 1-800-ALAMODE

Comparable Photo PageVinson Radke Investments

1315 W 9th St


Horizon Bank, SSB

Comparable 1

Prox. to SubjectSale PriceGross Living AreaTotal RoomsTotal BedroomsTotal BathroomsLocationViewSiteQualityAge

3612 Enfield Rd

1.96 miles NW

1,595,000

3,475

7

4

3.1

N;Res;

N;Res;

Q2

2

Comparable 2


1717 Palma Plz

0.55 miles NW

1,979,057

3,238

6

3

3.1

N;Res;

N;Res;

Q1

4

Comparable 3


901 W 9th St

0.40 miles SE

2,095,000

3,026

6

3

3.1

N;Res;

B;Downtown;

Q2

17

Borrower

Lender/Client


Form PICPIX.CR - "TOTAL" appraisal software by a la mode, inc. - 1-800-ALAMODE

Comparable Photo PageVinson Radke Investments

1315 W 9th St


Horizon Bank, SSB

Comparable 4


901 W 9th St

0.40 miles SE

1,880,000

3,025

6

3

3.1

N;Res;

B;Downtown;

Q2

17

Comparable 5


615 Harthan St

0.20 miles S

2,050,000

3,117

6

2

2.2

N;Res;

B;Downtown;

Q1

0

Comparable 6


3213 Stevenson Ave

1.76 miles NW

3,295,000

4,200

9

4

4.1

N;Res;

N;Res;

Q1

1

Borrower

Lender/Client


Form MAP.LOC - "TOTAL" appraisal software by a la mode, inc. - 1-800-ALAMODE

Location MapVinson Radke Investments

1315 W 9th St


Horizon Bank, SSB

Borrower

Lender/Client


Plans and Elevations - Page 1

Form SCNLGL - "TOTAL" appraisal software by a la mode, inc. - 1-800-ALAMODE

19709-01

Form UADDEFINE1 - "TOTAL" appraisal software by a la mode, inc. - 1-800-ALAMODE

File No.

UNIFORM APPRAISAL DATASET (UAD) DEFINITIONS ADDENDUM(Source: Fannie Mae UAD Appendix D: UAD Field-Specific Standardization Requirements)

Condition Ratings and Definitions

C1

The improvements have been recently constructed and have not been previously occupied. The entire structure and all components are newand the dwelling features no physical depreciation.

Note: Newly constructed improvements that feature recycled or previously used materials and/or components can be considered new dwellingsprovided that the dwelling is placed on a 100 percent new foundation and the recycled materials and the recycled components have beenrehabilitated/remanufactured into like-new condition. Improvements that have not been previously occupied are not considered “new” if theyhave any significant physical depreciation (that is, newly constructed dwellings that have been vacant for an extended period of time withoutadequate maintenance or upkeep).

C2

The improvements feature no deferred maintenance, little or no physical depreciation, and require no repairs. Virtually all building componentsare new or have been recently repaired, refinished, or rehabilitated. All outdated components and finishes have been updated and/or replacedwith components that meet current standards. Dwellings in this category are either almost new or have been recently completely renovated andare similar in condition to new construction.

Note: The improvements represent a relatively new property that is well maintained with no deferred maintenance and little or no physicaldepreciation, or an older property that has been recently completely renovated.

C3

The improvements are well maintained and feature limited physical depreciation due to normal wear and tear. Some components, but not everymajor building component, may be updated or recently rehabilitated. The structure has been well maintained.

Note: The improvement is in its first-cycle of replacing short-lived building components (appliances, floor coverings, HVAC, etc.) and isbeing well maintained. Its estimated effective age is less than its actual age. It also may reflect a property in which the majority ofshort-lived building components have been replaced but not to the level of a complete renovation.

C4

The improvements feature some minor deferred maintenance and physical deterioration due to normal wear and tear. The dwelling has beenadequately maintained and requires only minimal repairs to building components/mechanical systems and cosmetic repairs. All major buildingcomponents have been adequately maintained and are functionally adequate.

Note: The estimated effective age may be close to or equal to its actual age. It reflects a property in which some of the short-lived buildingcomponents have been replaced, and some short-lived building components are at or near the end of their physical life expectancy; however,they still function adequately. Most minor repairs have been addressed on an ongoing basis resulting in an adequately maintained property.

C5

The improvements feature obvious deferred maintenance and are in need of some significant repairs. Some building components need repairs,rehabilitation, or updating. The functional utility and overall livability is somewhat diminished due to condition, but the dwelling remainsuseable and functional as a residence.

Note: Some significant repairs are needed to the improvements due to the lack of adequate maintenance. It reflects a property in which manyof its short-lived building components are at the end of or have exceeded their physical life expectancy but remain functional.

C6

The improvements have substantial damage or deferred maintenance with deficiencies or defects that are severe enough to affect the safety,soundness, or structural integrity of the improvements. The improvements are in need of substantial repairs and rehabilitation, including manyor most major components.

Note: Substantial repairs are needed to the improvements due to the lack of adequate maintenance or property damage. It reflects a propertywith conditions severe enough to affect the safety, soundness, or structural integrity of the improvements.

Quality Ratings and Definitions

Q1

Dwellings with this quality rating are usually unique structures that are individually designed by an architect for a specified user. Suchresidences typically are constructed from detailed architectural plans and specifications and feature an exceptionally high level of workmanshipand exceptionally high-grade materials throughout the interior and exterior of the structure. The design features exceptionally high-qualityexterior refinements and ornamentation, and exceptionally high-quality interior refinements. The workmanship, materials, and finishesthroughout the dwelling are of exceptionally high quality.

Q2

Dwellings with this quality rating are often custom designed for construction on an individual property owner’s site. However, dwellings inthis quality grade are also found in high-quality tract developments featuring residence constructed from individual plans or from highlymodified or upgraded plans. The design features detailed, high quality exterior ornamentation, high-quality interior refinements, and detail. Theworkmanship, materials, and finishes throughout the dwelling are generally of high or very high quality.

UAD Version 9/2011 (Updated 4/2012)



Quality Ratings and Definitions (continued)

Q3

Dwellings with this quality rating are residences of higher quality built from individual or readily available designer plans in above-standardresidential tract developments or on an individual property owner’s site. The design includes significant exterior ornamentation and interiorsthat are well finished. The workmanship exceeds acceptable standards and many materials and finishes throughout the dwelling have beenupgraded from “stock” standards.

Q4

Dwellings with this quality rating meet or exceed the requirements of applicable building codes. Standard or modified standard building plansare utilized and the design includes adequate fenestration and some exterior ornamentation and interior refinements. Materials, workmanship,finish, and equipment are of stock or builder grade and may feature some upgrades.

Q5

Dwellings with this quality rating feature economy of construction and basic functionality as main considerations. Such dwellings feature aplain design using readily available or basic floor plans featuring minimal fenestration and basic finishes with minimal exterior ornamentationand limited interior detail. These dwellings meet minimum building codes and are constructed with inexpensive, stock materialswith limited refinements and upgrades.

Q6

Dwellings with this quality rating are of basic quality and lower cost; some may not be suitable for year-round occupancy. Such dwellingsare often built with simple plans or without plans, often utilizing the lowest quality building materials. Such dwellings are often built orexpanded by persons who are professionally unskilled or possess only minimal construction skills. Electrical, plumbing, and other mechanicalsystems and equipment may be minimal or non-existent. Older dwellings may feature one or more substandard or non-conforming additionsto the original structure

Definitions of Not Updated, Updated, and Remodeled

Not Updated

Little or no updating or modernization. This description includes, but is not limited to, new homes.

Residential properties of fifteen years of age or less often reflect an original condition with no updating, if no majorcomponents have been replaced or updated. Those over fifteen years of age are also considered not updated if theappliances, fixtures, and finishes are predominantly dated. An area that is ‘Not Updated’ may still be well maintainedand fully functional, and this rating does not necessarily imply deferred maintenance or physical/functional deterioration.

Updated

The area of the home has been modified to meet current market expectations. These modificationsare limited in terms of both scope and cost.

An updated area of the home should have an improved look and feel, or functional utility. Changes that constituteupdates include refurbishment and/or replacing components to meet existing market expectations. Updates do notinclude significant alterations to the existing structure.

Remodeled

Significant finish and/or structural changes have been made that increase utility and appeal throughcomplete replacement and/or expansion.

A remodeled area reflects fundamental changes that include multiple alterations. These alterations may includesome or all of the following: replacement of a major component (cabinet(s), bathtub, or bathroom tile), relocationof plumbing/gas fixtures/appliances, significant structural alterations (relocating walls, and/or the addition of)square footage). This would include a complete gutting and rebuild.

Explanation of Bathroom Count

Three-quarter baths are counted as a full bath in all cases. Quarter baths (baths that feature only a toilet) are notincluded in the bathroom count. The number of full and half baths is reported by separating the two values using aperiod, where the full bath count is represented to the left of the period and the half bath count is represented to theright of the period.

Example:3.2 indicates three full baths and two half baths.




Abbreviations Used in Data Standardization Text

Abbreviation Full Name Fields Where This Abbreviation May Appearac Acres Area, SiteAdjPrk Adjacent to Park LocationAdjPwr Adjacent to Power Lines LocationA Adverse Location & ViewArmLth Arms Length Sale Sale or Financing Concessionsba Bathroom(s) Basement & Finished Rooms Below Gradebr Bedroom Basement & Finished Rooms Below GradeB Beneficial Location & ViewCash Cash Sale or Financing ConcessionsCtySky City View Skyline View ViewCtyStr City Street View ViewComm Commercial Influence Locationc Contracted Date Date of Sale/TimeConv Conventional Sale or Financing ConcessionsCrtOrd Court Ordered Sale Sale or Financing ConcessionsDOM Days On Market Data Sourcese Expiration Date Date of Sale/TimeEstate Estate Sale Sale or Financing ConcessionsFHA Federal Housing Authority Sale or Financing ConcessionsGlfCse Golf Course LocationGlfvw Golf Course View ViewInd Industrial Location & Viewin Interior Only Stairs Basement & Finished Rooms Below GradeLndfl Landfill LocationLtdSght Limited Sight ViewListing Listing Sale or Financing ConcessionsMtn Mountain View ViewN Neutral Location & ViewNonArm Non-Arms Length Sale Sale or Financing ConcessionsBsyRd Busy Road Locationo Other Basement & Finished Rooms Below GradePrk Park View ViewPstrl Pastoral View ViewPwrLn Power Lines ViewPubTrn Public Transportation Locationrr Recreational (Rec) Room Basement & Finished Rooms Below GradeRelo Relocation Sale Sale or Financing ConcessionsREO REO Sale Sale or Financing ConcessionsRes Residential Location & ViewRH USDA - Rural Housing Sale or Financing Concessionss Settlement Date Date of Sale/TimeShort Short Sale Sale or Financing Concessionssf Square Feet Area, Site, Basementsqm Square Meters Area, SiteUnk Unknown Date of Sale/TimeVA Veterans Administration Sale or Financing Concessionsw Withdrawn Date Date of Sale/Timewo Walk Out Basement Basement & Finished Rooms Below Gradewu Walk Up Basement Basement & Finished Rooms Below GradeWtrFr Water Frontage LocationWtr Water View ViewWoods Woods View View

Other Appraiser-Defined Abbreviations

Abbreviation Full Name Fields Where This Abbreviation May Appear


Example of Materials & Finishes - Page 1


License


appraisal of real property - loopnet€¦ · appraisal of real property titan valuation, llc...

Documents