1. Revered Texan Hearth & Home
13 Bed ALF in Lake Jackson

2. Property For Sale Option #1 - Landlord
Market Value: $423,700.00
Asking Price: $398,000.00
Monthly Rent: $4,237.00
New 5 Year Lease Agreement
4% Increase every 5 years
$5,000 Non-Refundable Earnest Money

3. Business For Sale Option #2 - Investor
13 Bed Assisted Living Facility
$4,000 = $28,000
$3,800 = $11,400
$3,700 = $3,700
$3,600 = $3,600
$2,800 = $2,800
Monthly Income: $49,500
Total Annual Gross Income: $594,000

4. Net Operating Income Gross Income: $49,500 Monthly Expenses: $36,754
Net Monthly Income: $12,746
Annual Net Income: $152,952
Asking Price: $478,680
$20,000 Non-Refundable Earnest Money
Commercial Financing Available

5. Residential Assisted Living Systems, LLC
11152 Westheimer Road, #1118
Houston, TX 77042
(832)
Frances P. Chau
Mobile: (832)