Schedule III-Real Estate Assets and Accumulated Depreciation and Amortization | RW HOLDINGS NNN REIT, INC. Schedule III Real Estate Assets and Accumulated Depreciation and Amortization December 31, 2019 Initial Cost to Company Gross Amount at Which Carried at Close of Period Description Location Original Year of Construction Date Acquired Encumbrances Land Buildings & Improvements (1) Total Costs Capitalized Subsequent to Acquisition Land Buildings & Improvements (1) Total Accumulated Depreciation and Amortization Net Accredo Health Orlando, FL 2006 6/15/2016 $ 4,738,338 $ 1,706,641 $ 9,003,859 $ 10,710,500 $ 198,986 $ 1,706,641 $ 9,202,845 $ 10,909,486 $ (1,754,846 ) $ 9,154,640 Walgreens Stockbridge, GA 2001 6/21/2016 2,115,104 1,033,105 3,820,266 4,853,371 — 1,033,105 3,820,266 4,853,371 (1,175,073 ) 3,678,298 Dollar General Litchfield, ME 2015 11/4/2016 634,809 293,912 1,104,202 1,398,114 — 293,912 1,104,202 1,398,114 (125,762 ) 1,272,352 Dollar General Wilton, ME 2015 11/4/2016 640,014 212,036 1,472,393 1,684,429 — 212,036 1,472,393 1,684,429 (160,948 ) 1,523,481 Dollar General Thompsontown, PA 2015 11/4/2016 640,014 217,912 1,088,678 1,306,590 — 217,912 1,088,678 1,306,590 (120,834 ) 1,185,756 Dollar General Mt. Gilead, OH 2015 11/4/2016 634,809 283,578 1,002,457 1,286,035 — 283,578 1,002,457 1,286,035 (115,853 ) 1,170,182 Dollar General Lakeside, OH 2015 11/4/2016 634,809 176,515 1,037,214 1,213,729 — 176,515 1,037,214 1,213,729 (118,901 ) 1,094,828 Dollar General Castalia, OH 2015 11/4/2016 634,809 154,676 1,033,818 1,188,494 — 154,676 1,033,818 1,188,494 (115,524 ) 1,072,970 Dana Cedar Park, TX 2013 12/27/2016 4,551,250 1,290,863 8,312,917 9,603,780 — 1,290,863 8,312,917 9,603,780 (1,492,171 ) 8,111,609 Northrop Grumman Melbourne, FL 1986 3/7/2017 5,666,866 1,191,024 12,533,166 13,724,190 — 1,191,024 12,533,166 13,724,190 (2,185,956 ) 11,538,234 exp US Services Maitland, FL 1985 3/27/2017 3,385,353 785,801 5,522,567 6,308,368 136,547 785,801 5,659,114 6,444,915 (609,311 ) 5,835,604 Harley Bedford, TX 2016 4/13/2017 6,748,029 1,145,196 12,033,092 13,178,288 — 1,145,196 12,033,092 13,178,288 (907,230 ) 12,271,058 Wyndham Summerlin, NV 2001 6/22/2017 5,716,200 4,144,069 5,972,433 10,116,502 959,213 4,144,069 6,931,646 11,075,715 (815,730 ) 10,259,985 Williams-Sonoma Summerlin, NV 1996 6/22/2017 4,530,600 3,546,744 4,028,821 7,575,565 1,054,532 3,546,744 5,083,353 8,630,097 (746,900 ) 7,883,197 Omnicare Richmond, VA 2004 7/20/2017 4,273,552 800,772 6,523,599 7,324,371 219,818 800,772 6,743,417 7,544,189 (587,875 ) 6,956,314 EMCOR Cincinnati, OH 2010 8/29/2017 2,862,484 427,589 5,996,509 6,424,098 — 427,589 5,996,509 6,424,098 (424,764 ) 5,999,334 Husqvarna Charlotte, NC 2010 11/30/2017 6,379,182 974,663 11,879,485 12,854,148 — 974,663 11,879,485 12,854,148 (756,557 ) 12,097,591 AvAir Chandler, AZ 2015 12/28/2017 14,575,000 3,493,673 23,864,227 27,357,900 — 3,493,673 23,864,227 27,357,900 (1,417,062 ) 25,940,838 3M DeKalb, IL 2007 2018-03-29 8,290,000 758,780 16,360,400 17,119,180 — 758,780 16,360,400 17,119,180 (2,231,246 ) 14,887,934 Cummins Nashville, TN 2001 2018-04-04 8,458,600 3,347,960 12,654,529 16,002,489 — 3,347,960 12,654,529 16,002,489 (1,357,376 ) 14,645,113 Northrop Grumman Parcel Melbourne, FL — 2018-06-21 — 329,410 — 329,410 — 329,410 — 329,410 — 329,410 24 Hour Fitness Las Vegas, NV 1995 2018-07-27 6,283,898 3,121,985 9,536,325 12,658,310 31,448 3,121,985 9,567,773 12,689,758 (653,647 ) 12,036,111 Texas Health Dallas, TX 1978 2018-09-13 4,400,000 1,827,914 5,862,010 7,689,924 — 1,827,914 5,862,010 7,689,924 (384,029 ) 7,305,895 Bon Secours Richmond, VA 2001 2018-10-31 5,250,000 1,658,659 9,184,248 10,842,907 — 1,658,659 9,184,248 10,842,907 (526,238 ) 10,316,669 Costco Issaquah, WA 1987 2018-12-20 18,850,000 8,202,915 21,825,853 30,028,768 28,786 8,202,915 21,854,639 30,057,554 (1,352,612 ) 28,704,942 Taylor Fresh Foods Yuma, AZ 2001 2019-10-24 12,350,000 4,312,016 32,776,370 37,088,386 — 4,312,016 32,776,370 37,088,386 (275,349 ) 36,813,037 Chevron Gas Station San Jose, CA 1964 2019-12-31 — 3,787,021 349,180 4,136,201 64,135 3,787,021 413,315 4,200,336 — 4,200,336 Levins Sacramento, CA 1970 2019-12-31 2,079,793 1,404,863 3,204,715 4,609,578 41,739 1,404,863 3,246,454 4,651,317 — 4,651,317 Chevron Gas Station Roseville, CA 2003 2019-12-31 — 2,636,663 899,927 3,536,590 248,396 2,636,663 1,148,323 3,784,986 — 3,784,986 Island Pacific Supermarket Elk Grove, CA 2012 2019-12-31 1,891,225 676,981 1,877,222 2,554,203 203,603 676,981 2,080,825 2,757,806 — 2,757,806 Dollar General Bakersfield, CA 1952 2019-12-31 2,324,338 1,099,458 3,824,688 4,924,146 237,198 1,099,458 4,061,886 5,161,344 — 5,161,344 Rite Aid Lake Elsinore, CA 2008 2019-12-31 3,659,338 3,939,724 3,118,185 7,057,909 204,621 3,939,724 3,322,806 7,262,530 — 7,262,530 PMI Preclinical San Carlos, CA 1974 2019-12-31 4,118,613 4,774,497 5,243,803 10,018,300 62,099 4,774,497 5,305,902 10,080,399 — 10,080,399 EcoThrift Sacramento, CA 1982 2019-12-31 2,639,237 2,300,717 3,103,932 5,404,649 419,423 2,300,717 3,523,355 5,824,072 — 5,824,072 GSA (MSHA) Vacaville, CA 1987 2019-12-31 1,796,361 399,062 2,869,790 3,268,852 86,531 399,062 2,956,321 3,355,383 — 3,355,383 PreK Education San Antonio, TX 2014 2019-12-31 5,140,343 963,044 11,411,964 12,375,008 520,206 963,044 11,932,170 12,895,214 — 12,895,214 Dollar Tree Morrow, GA 1997 2019-12-31 — 159,829 1,020,053 1,179,882 213,783 159,829 1,233,836 1,393,665 — 1,393,665 Dinan Cars Morgan Hill, CA 2001 2019-12-31 2,710,834 2,453,420 3,522,337 5,975,757 276,900 2,453,420 3,799,237 6,252,657 — 6,252,657 Solar Turbines San Diego, CA 1985 2019-12-31 2,843,863 2,483,960 4,722,578 7,206,538 210,729 2,483,960 4,933,307 7,417,267 — 7,417,267 Wood Group San Diego, CA 1985 2019-12-31 3,478,480 3,461,256 6,358,532 9,819,788 304,387 3,461,256 6,662,919 10,124,175 — 10,124,175 ITW Rippey El Dorado Hills, CA 1998 2019-12-31 3,112,349 787,945 6,392,126 7,180,071 195,459 787,945 6,587,585 7,375,530 — 7,375,530 Dollar General Big Spring, TX 2015 2019-12-31 611,161 103,838 1,114,728 1,218,566 139,468 103,838 1,254,196 1,358,034 — 1,358,034 Gap Rocklin, CA 1998 2019-12-31 3,643,166 2,076,754 5,715,144 7,791,898 946,755 2,076,754 6,661,899 8,738,653 — 8,738,653 L-3 Communications Carlsbad, CA 1984 2019-12-31 5,284,884 3,552,878 8,099,339 11,652,217 433,675 3,552,878 8,533,014 12,085,892 — 12,085,892 Sutter Health Rancho Cordova, CA 2009 2019-12-31 14,161,776 2,443,240 26,690,356 29,133,596 2,038,069 2,443,240 28,728,425 31,171,665 — 31,171,665 Walgreens Santa Maria, CA 2001 2019-12-31 3,000,000 1,832,430 3,512,156 5,344,586 214,801 1,832,430 3,726,957 5,559,387 — 5,559,387 $ 195,739,481 $ 86,775,988 $ 327,480,193 $ 414,256,181 $ 9,691,307 $ 86,775,988 $ 337,171,500 $ 423,947,488 $ (20,411,794 ) $ 403,535,694 (1) Building and improvements include tenant origination and absorption costs. Notes: • The aggregate cost of real estate for U.S. federal income tax purposes was approximately $232,900,000 (unaudited) as of December 31, 2019 . • Real estate investments (excluding land) are depreciated over their estimated useful lives. Their useful lives are generally 10 - 48 years for buildings, the shorter of 15 years or remaining lease term for site/building improvements, the shorter of 15 years or remaining contractual lease term for tenant improvements and the remaining lease term with consideration as to above- and below-market extension options for above- and below-market lease intangibles for tenant origination and absorption costs. • The real estate assets are 100% owned by the Company. The following table summarizes the Company’s real estate assets and accumulated depreciation and amortization as of December 31, 2019 and 2018 : RW Holdings NNN REIT, INC. Schedule III Real Estate Assets and Accumulated Depreciation and Amortization December 31, 2019 and 2018 2019 2018 Real estate investments: Balance at beginning of year $ 235,212,009 $ 138,810,355 Acquisitions 185,446,483 94,670,988 Improvements to real estate 3,288,996 1,730,666 Balance at end of year $ 423,947,488 $ 235,212,009 Accumulated depreciation and amortization: Balance at beginning of year $ (10,563,664 ) $ (3,574,739 ) Depreciation and amortization (9,848,130 ) (6,988,925 ) Balance at end of year $ (20,411,794 ) $ (10,563,664 ) |