AHIT-Valfre, LP
Debt Rollforward
Sep 30, 2015
		Per Promissory Notes
		Holder	Date of Note	Date debt is assumed	Interest	Monthly payment	Escrow	Maturity	9/30/2015
Loans
	Apple Tree	Ocwen	Mar 17, 2003	8/5/15	5.000%	$    827.01	$    163.10	4/1/18	21,087.30
	Stonehaven	NationalStar	Aug 25, 2003	8/5/15	3.125%	$    459.50	$    202.28	9/1/33	77,142.91
	Stonehaven	Compass	Jan 13, 2005	8/5/15	2.760%	n/a	$           -	1/13/40	50,214.71
	Beck	Bank of America	Jun 26, 2014	8/5/15	4.125%	$    741.12	$    193.90	7/1/29	93,209.52
	Beck	SLS	Mar 9, 2007	8/5/15	3.625%	n/a	$           -	HELOC	46,112.62
	Capercaille	Regions	Aug 22, 2005	8/5/15	3.125%	$    795.38	$    253.57	10/1/35	141,810.76
	Valley Quail	Flagstar	Oct 4, 2011	8/5/15	4.500%	$    803.24	$    225.05	11/1/26	83,996.61
	Shadow Pines	NationalStar	Oct 4, 2011	8/5/15	2.875%	$    635.40	$    270.27	12/1/34	112,255.63
	Shadow Pines	Ocwen	unknown	8/5/15	4.375%	n/a	$           -	1/1/22	16,684.90
	Sage Hills	Wells Fargo	Jun 6, 2011	8/5/15	5.250%	$ 1,631.76	$    445.93	7/1/41	276,180.43
	Sage Hills	Green Tree / ditech	Jul 19, 2007	8/5/15	8.250%	$    285.48	$           -	HELOC	34,626.92
	San Clemente	Penny Mac	May 22, 2013	8/5/15	4.125%	$    672.45	$    266.78	6/1/43	133,009.98
	Raptor	Penny Mac	May 21, 2013	8/5/15	4.125%	$    574.31	$    254.98	6/1/43	113,589.16
									1,199,921.45

-1- 

American Realty Partners
Loans
As of November 16, 2015
Loans	Principal Amount	Holder	Date of Note	Date debt is assumed	Interest	Monthly payment	Escrow	Maturity
Kingston Cove Ln #155; 1642	54,448.63	PHH Mortgage		6/30/2014	3%	321.86	147.19	2/1/2034
Kingston Cove Ln #252; 0453	75,192.07	PHH Mortgage		6/30/2014	3%	444.96	170.56	2/1/2034
Kingston Cove Ln #254; 1592	75,814.37	PHH Mortgage		6/30/2014	3%	448.51	169.84	2/1/2034
PAJ: Owens, 3525W	180,000	PAJ	5/27/2015		16%	2,400.00		11/27/2015
Lead Funding 68th Street; 4630 #218	80,000	Lead	7/8/2015		12%	800.00		7/8/2016
Total Loans	$ 465,455.07
After ARP Borrower II payoff excluding Key Bank

-2- 

Address	City	State	Zip	Allocated Loan Amount	Interest Rate	Monthly P&I Payment	Monthy Tax Escrow	Monthly Insurance Escrow	Total PITI Monthly Payment	Maturity Date
14542 W Yosemite Dr	Sun City West	AZ	85375	$99,991.00	5.880%	$591.80	$97.90	$38.55	$728.25	12/1/2020
11637 W Citrus Grove Way	Avondale	AZ	85392	$86,163.00	5.880%	$509.96	$102.52	$35.33	$647.82	12/1/2020
2233 W Clearview Trl	Anthem	AZ	85086	$180,835.00	5.880%	$1,070.29	$267.88	$62.52	$1,400.68	12/1/2020
3666 W. Thalia Court	Anthem	AZ	85086	$103,182.00	5.880%	$610.69	$136.59	$52.95	$800.23	12/1/2020
3559 W Morse Ct	Anthem	AZ	85086	$122,330.00	5.880%	$724.02	$161.01	$46.06	$931.09	12/1/2020
515 Shalimar Dr	Prescott	AZ	86303	$172,857.00	5.880%	$1,023.07	$162.45	$67.71	$1,253.22	12/1/2020
3340 W King Dr	Anthem	AZ	85086	$117,011.00	5.880%	$692.54	$178.30	$50.36	$921.19	12/1/2020
7801 N 32nd Dr	Phoenix	AZ	85051	$85,631.00	5.880%	$506.81	$95.46	$38.37	$640.64	12/1/2020
Total				$968,000.00	5.880%	$5,729.18	$1,202.10	$391.84	$7,323.12	12/1/2020
Base payment on $968,000.00 (principal & interest) is $5,729.18 (5.880%) and then taxes of $1,803.16 and insurance of $522.45, for an estimated monthly payment of $8,054.79.

-3- 

				Holder	Date of Note	Date debt is assumed	Interest	Monthly payment	Escrow	Maturity	9/30/15 Principal
41204 N Congressional Dr	Anthem	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	1,598.53		11/1/2019	166,299.98
40255 N Faith Lane	Phoenix	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	836.00		11/1/2019	86,972.05
2378 W Firethorn Way	Anthem	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	881.29		11/1/2019	91,683.04
1819 W Owens Way	Anthem	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	631.88		11/1/2019	65,736.37
8457 W Quail Track Drive	Peoria	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	767.21		11/1/2019	79,814.97
3539 W Sousa Court	Anthem	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	668.80		11/1/2019	69,577.64
3030 W Villa Cassandra Drive	Phoenix	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	627.00		11/1/2019	65,229.04
14646 N 90th Dr	Peoria	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	853.42		11/1/2019	88,783.97
42708 N Livingstone Way	Anthem	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	1,003.21		11/1/2019	104,366.46
2514 W Memorial Drive	Anthem	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	748.92		11/1/2019	77,912.46
3545 W Sousa Court	Anthem	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	741.95		11/1/2019	77,187.69
14296 E Thoroughbred Trail	Scottsdale	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	1,227.53		11/1/2019	127,703.96
40629 N Apollo Way	Anthem	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	647.90		11/1/2019	67,403.34
6241 E Camelot Drive	Mesa	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	1,149.51		11/1/2019	119,586.57
42424 N Gavilan Peak Pkwy #21206	Anthem	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	428.45		11/1/2019	44,573.18
3401 W Thoreau Ln	Anthem	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	731.50		11/1/2019	76,100.54
2518 W Warren Dr	Anthem	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	685.12		11/1/2019	93,683.39
4320 W Diburgo Dr	New River	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	900.52		11/1/2019	71,274.68
1102 W Glendale Ave, #122	Phoenix	AZ	ARP Borrower, LLC.	First Key	10/17/2014		5.371%	797.37		11/1/2019	82,951.04
								15,926.11			1,656,840.37

-4- 

Property Details											Revenue					Annual Expenses
	Property Type	Address	City	State	Purchase Date	Purchase Price	Rehab	Total Investment	Year Built	Monthly Rent	Annual Rent	ROI	Annual Property Taxes	Annual Property Insurance	Annual HOA Fees	Total Expenses (Taxes, HOA, Insurance)	Bed Count	Bath Count	Approx. Unit Size (SF)	Book  Value	Total Cash Flow	Lender	Entity Holder
1	Comm	2525 W Carefree Hwy	Phoenix	AZ	2/28/2011	$159,000.00	$60,844	$219,844	2006	Office		0.00%	$4,190	$500	$7,380	$12,070	0	0	2573	$219,844	-$12,070	n/a	American Realty Partners, LLC
2	SFR	41204 N Congressional Dr	Anthem	AZ	3/25/2011	$372,000.00	$21,783	$393,783	2003	$0	$0	0.00%	$5,009	$1,098	$3,938	$10,045	4	3.5	2981	$393,783	-$10,045	First Key	ARP Borrower, LLC.
3	SFR	40255 N Faith Lane	Phoenix	AZ	3/24/2011	$135,100.00	$11,304	$146,404	2000	$1,500	$18,000	12.29%	$2,339	$462	$1,016	$3,817	4	3	1859	$146,404	$14,183	First Key	ARP Borrower, LLC.
4	SFR	2378 W Firethorn Way	Anthem	AZ	8/31/2012	$211,000.00	$3,300	$214,300	2001	$1,300	$15,600	7.28%	$2,037	$658	$3,938	$6,633	3	2	2039	$214,300	$8,967	First Key	ARP Borrower, LLC.
5	Lots	W Joy Ranch Rd - 3 Lots	Phoenix	AZ	7/26/2012	$140,000.00	$166,482	$306,482	2014	$0	$0	0.00%	$2,438	$0	$0	$2,438	0	0	32670	$306,482	-$2,438	n/a	American Realty Partners, LLC
6	SFR	1819 W Owens Way	Anthem	AZ	5/17/2012	$149,000.00	$22,863	$171,863	2004	$1,300	$15,600	9.08%	$1,723	$493	$3,938	$6,154	2	2	1454	$171,863	$9,446	First Key	ARP Borrower, LLC.
7	SFR	8457 W Quail Track Drive	Peoria	AZ	11/17/2012	$156,000.00	$2,350	$158,350	2004	$1,150	$13,800	8.71%	$1,771	$530	$600	$2,901	3	2	1828	$158,350	$10,899	First Key	ARP Borrower, LLC.
8	SFR	3539 W Sousa Court	Anthem	AZ	4/17/2012	$142,900.00	$4,566	$147,466	2000	$1,000	$12,000	8.14%	$1,717	$477	$1,016	$3,210	3	2	1567	$147,466	$8,790	First Key	ARP Borrower, LLC.
9	SFR	3030 W Villa Cassandra Drive	Phoenix	AZ	7/27/2012	$136,200.00	$7,975	$144,175	2003	$1,000	$12,000	8.32%	$1,550	$460	$598	$2,608	3	2.5	1642	$144,175	$9,392	First Key	ARP Borrower, LLC.
10	SFR	14646 N 90th Dr	Peoria	AZ	5/18/2012	$217,000.00	$0	$217,000	1994	$1,433	$17,196	7.92%	$2,155	$674	$1,377	$4,206	4	2	2018	$217,000	$12,990	First Key	ARP Borrower, LLC.
11	SFR	42708 N Livingstone Way	Anthem	AZ	9/14/2012	$209,000.00	$10,120	$219,120	2003	$1,600	$19,200	8.76%	$2,540	$655	$1,016	$4,211	4	2.75	2295	$219,120	$14,989	First Key	ARP Borrower, LLC.
12	SFR	2514 W Memorial Drive	Anthem	AZ	3/29/2012	$146,700.00	$2,200	$148,900	2003	$1,200	$14,400	9.67%	$1,939	$489	$1,016	$3,443	3	2	1827	$148,900	$10,957	First Key	ARP Borrower, LLC.
13	SFR	3545 W Sousa Court	Anthem	AZ	6/15/2012	$184,500.00	$1,500	$186,000	2003	$1,260	$15,120	8.13%	$2,110	$589	$1,016	$3,715	4	2.5	2140	$186,000	$11,405	Lead Funding	ARP Borrower, LLC.
14	SFR	14296 E Thoroughbred Trail	Scottsdale	AZ	1/31/2012	$271,304.00	$17,127	$288,431	1998	$1,950	$23,400	8.11%	$2,651	$826	$414	$3,891	3	2	2582	$288,431	$19,509	First Key	ARP Borrower, LLC.
15	SFR	40629 N Apollo Way	Anthem	AZ	4/24/2013	$157,000.00	$3,858	$160,858	1999	$1,150	$13,800	8.58%	$1,616	$514	$1,016	$3,146	3	2	1403	$160,858	$10,654	First Key	ARP Borrower, LLC.
16	SFR	6241 E Camelot Drive	Mesa	AZ	4/30/2013	$290,000.00	$6,872	$296,872	1987	$1,900	$22,800	7.68%	$2,843	$873	$0	$3,716	4	2.6	2677	$296,872	$19,084	First Key	ARP Borrower, LLC.
17	Condo	42424 N Gavilan Peak Pkwy #21206	Anthem	AZ	5/13/2013	$106,500.00	$4,775	$111,275	2004	$0	$0	0.00%	$1,079	$381	$3,542	$5,002	2	2	1204	$111,275	-$5,002	First Key	ARP Borrower, LLC.
18	SFR	3401 W Thoreau Ln	Anthem	AZ	4/24/2013	$175,268.00	$10,226	$185,494	2000	$1,260	$15,120	8.15%	$2,036	$563	$1,016	$3,615	3	2	1798	$185,494	$11,505	First Key	ARP Borrower, LLC.
19	SFR	2518 W Warren Dr	Anthem	AZ	2/25/2014	$190,000.00	$0	$190,000	2002	$1,250	$15,000	7.89%	$1,888	$602	$1,016	$3,506	4	2	1827	$190,000	$11,494	First Key	ARP Borrower, LLC.
20	SFR	4320 W Diburgo Dr	New River	AZ	2/28/2014	$240,000.00	$11,171	$251,171	2007	$1,900	$22,800	9.08%	$2,082	$742	$1,016	$3,840	4	2	2369	$251,171	$18,960	First Key	ARP Borrower, LLC.
21	Townhome	1102 W Glendale Ave, #122	Phoenix	AZ	3/7/2014	$192,000.00	$0	$192,000	2002	$1,230	$14,760	7.69%	$2,677	$603	$2,832	$6,112	3	2.5	1809	$192,000	$8,648	First Key	ARP Borrower, LLC.
22	Condo	7041 Kingston Cove Ln #155	Willis	TX	7/2/2014	$84,391.06	$0	$84,391	1985	$770	$9,240	10.95%	$1,774	$200	$2,640	$4,614	1	1	720	$84,391	$4,626	Exchnage	American Realty Partners, LLC
23	Condo	7041 Kingston Cove Ln #252	Willis	TX	1/2/2014	$118,147.50	$28,255	$146,403	1985	$1,150	$13,800	9.43%	$2,047	$200	$2,640	$4,887	2	2	1101	$146,403	$8,913	Exchnage	American Realty Partners, LLC
24	Condo	7041 Kingston Cove Ln #254	Willis	TX	7/2/2014	$118,147.50	$16,745	$134,893	1985	$1,150	$13,800	10.23%	$2,047	$200	$2,640	$4,887	2	2	1101	$134,893	$8,913	Exchnage	American Realty Partners, LLC
25	SFR	14542 W Yosemite Dr	Sun City West	AZ	8/1/2014	$120,000.00	$28,869	$148,869	1987	$1,100	$13,200	8.87%	$1,130	$431	$408	$1,969	2	2	1677	$148,869	$11,231	First Key	Borrower II
26	SFR	11637 W Citrus Grove Way	Avondale	AZ	8/26/2014	$108,000.00	$13,952	$121,952	1991	$1,350	$16,200	13.28%	$1,182	$351	$416	$1,949	3	2	1268	$121,952	$14,251	First Key	Borrower II
27	SFR	920 W. Joy Ranch Rd	Phoenix	AZ	7/26/2012	$106,250.00	$401,568	$507,818	2014	$1,950	$23,400	4.61%	$4,908	$1,098	$0	$6,006	4	2	10890	$507,818	$17,394	n/a	American Realty Partners, LLC
28	SFR	2233 W Clearview Trl	Anthem	AZ	1/22/2015	$320,000.00	$0	$320,000	2004	$1,600	$19,200	6.00%	$2,746	$577	$1,016	$4,339	4	2.5	2663	$320,000	$14,861	First Key	Borrower II
29	SFR	4630 N 68th St #212	Scottsdale	AZ	2/17/2015	$80,000.00	$27,495	$107,495	1974	$1,150	$13,800	12.84%	$483	$325	$2,220	$3,028	2	2	1020	$107,495	$10,772	Lead Funding	American Realty Partners, LLC
30	SFR	4630 N 68th St #218	Scottsdale	AZ	7/8/2015	$101,000.00	$0	$101,000	1974	$900	$10,800	10.69%	$362	$325	$2,220	$2,907	2	2	1020	$101,000	$7,893	Lead Funding	American Realty Partners, LLC
31	SFR	3559 W Morse Ct	Anthem	AZ	2/19/2015	$171,000.00	$11,560	$182,560	2000	$1,500	$18,000	9.86%	$1,858	$468	$1,016	$3,342	3	2	1567	$182,560	$14,658	First Key	Borrower II
32	SFR	4201 Martin Condo	Las Vegas	NV	12/22/2014	$208,828.03	$5,733	$214,561	2014	$2,700	$32,400	15.10%	$1,212	$323	$423	$1,958	3	2	1500	$214,561	$30,442	Citibank	American Realty Partners, LLC TIC%
33	SFR	3340 W King Dr	Anthem	AZ	3/19/2015	$203,000.00	$0	$203,000	2000	$1,350	$16,200	7.98%	$2,057	$850	$1,016	$3,923	3	2	1798	$203,000	$12,277	First Key	Borrower II
34	SFR	515 Shalimar Dr	Prescott	AZ	4/21/2015	$300,000.00	$2,657	$302,657	1983	$1,600	$19,200	6.34%	$1,874	$725	$0	$2,599	4	2	2714	$302,657	$16,601	Exchnage	Borrower II
35	SFR	7801 N. 32nd Dr	Phoenix	AZ	5/27/2015	$140,000.00	$0	$140,000	1964	$1,200	$14,400	10.29%	$1,101	$500	$0	$1,601	3	2	1962	$140,000	$12,799	First Key	Borrower II
36	SFR	3525 W. Owens Ct	Anthem	AZ	5/27/2015	$212,000.00	$1,270	$213,270	2000	$1,750	$21,000	9.85%	$1,932	$500	$1,016	$3,448	4	3	2140	$213,270	$17,552	PAJ	American Realty Partners, LLC
37	SFR	7818 E. Apple Tree Dr	Tucson	AZ	8/4/2015	$152,776.13	$0	$152,776	1972	$995	$11,940	7.82%	$1,483	$526	$0	$2,009	4	2	1657	$152,776	$9,931	Ocwen	AHIT Valfre, LLP
38	SFR	9651 E. Stonehaven Way	Tucson	AZ	8/4/2015	$172,489.18	$0	$172,489	1994	$1,100	$13,200	7.65%	$1,879	$533	$468	$2,880	4	2	1672	$172,489	$10,320	Natnstr/Compass	AHIT Valfre, LLP
39	SFR	2972 S. Beck Dr.	Tucson	AZ	8/4/2015	$147,847.87	$0	$147,848	2001	$1,100	$13,200	8.93%	$1,690	$485	$288	$2,463	3	2	1645	$147,848	$10,737	SLS/BofA	AHIT Valfre, LLP
40	SFR	10372 E Capercaillie St	Tucson	AZ	8/4/2015	$197,130.49	$0	$197,130	2005	$1,200	$14,400	7.30%	$2,250	$512	$504	$3,266	3	2	1898	$197,130	$11,134	Regions	AHIT Valfre, LLP
41	SFR	10395 E. Valley Quail Dr	Tucson	AZ	8/4/2015	$177,417.44	$0	$177,417	2006	$1,200	$14,400	8.12%	$2,159	$431	$504	$3,094	3	2	1761	$177,417	$11,306	Flagstar	AHIT Valfre, LLP
42	SFR	10833 S. Camino San Clemente	Vail	AZ	8/4/2015	$193,187.88	$0	$193,188	2001	$1,200	$14,400	7.45%	$2,419	$477	$288	$3,184	3	2	2166	$193,188	$11,216	PennyMac	AHIT Valfre, LLP
43	SFR	10872 S Raptor Court	Vail	AZ	8/4/2015	$187,273.97	$0	$187,274	2002	$1,100	$13,200	7.05%	$2,296	$491	$288	$3,075	3	2	1990	$187,274	$10,125	PennyMac	AHIT Valfre, LLP
44	SFR	10565 S.Sage Hill Court	Vail	AZ	8/4/2015	$317,380.10	$0	$317,380	2006	$2,000	$24,000	7.56%	$4,038	$685	$288	$5,011	5	3	2998	$317,380	$18,989	W F/Green Tree	AHIT Valfre, LLP
45	SFR	13735 E. Shadow Pines Lane	Vail	AZ	8/4/2015	$190,230.93	$0	$190,231	2002	$1,200	$14,400	7.57%	$2,484	$504	$288	$3,276	3	2	2166	$190,231	$11,124	Nationstar/ Ocwen	AHIT Valfre, LLP
46	SFR	3666 W. Thalia Ct	Anthem	AZ	9/4/2015	$193,800.00	$0	$193,800	2006	$1,040	$12,480	6.44%	$2,280	$650	$1,010	$3,940	4	2.5	1772	$193,800	$8,540	First Key	Borrower II
						$8,300,770		$9,208,190			$680,856		$98,079	$24,555	$59,296	$181,930				$9,208,190	$498,926

-5-