Detailed Property Information

Income Summary

Data last updated on: 9/24/2024     Ownership current as of: 9/23/2024     Tax Year: 2024
REID 6803799726000

PIN # 6803-79-9726

Location Address Property Description
2365 Winterhaven LN LO:001C BL:6547
   
Property Owner Owner's Mailing Address
PRIME STORAGE WINTERHAVEN WINSTON SALEM LLC
83-85 RAILROAD PLACE
SARATOGA SPRINGS NY 12866
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Tax Bill
Map
Income Modeling
Income Model Type Mini-Warehouse S2
Income Location Average
Economic Year Built 2023
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
4x10UNITS 48 $1,440.00 $69,120.00
5x10UNITS 37 $1,560.00 $57,720.00
7.5x10UNITS 91 $2,220.00 $202,020.00
10x10UNITS 206 $2,460.00 $506,760.00
10x15UNITS 125 $2,580.00 $322,500.00
10x20UNITS 51 $3,240.00 $165,240.00


Total Units 558
Total Sqft 0
Total Potential Gross Income $1,323,360.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $198,504.00
     Deductions Total (% of PGI) 15.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $1,124,856.00
 
Total Expenses $0.00
Total Expenses Override $337,456.80
NET Income $787,399.20
     Percentage of PGI 59.500%
     Percentage of EGI 70.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.090000


Total Value $8,748,880.00
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $8,748,900.00
Final Value Override $0.00