Detailed Property Information

Income Summary

Data last updated on: 9/24/2024     Ownership current as of: 9/23/2024     Tax Year: 2024
REID 6803827621000

PIN # 6803-82-7621

Location Address Property Description
3049 Salem Industrial DR STEAM SOURCE INC LO:020 BL:3889B BU:1
   
Property Owner Owner's Mailing Address
WIDE OPEN REAL ESTATE SI LLC
5733 BROOKBERRY FARM RD
WINSTON SALEM NC 27127
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Tax Bill
Map
Income Modeling
Income Model Type
Income Location Average
Economic Year Built
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
Office MezzSQFT 1,080 $6.00 $6,480.00
Whse/OfficeSQFT 7,530 $4.50 $33,885.00


Total Units 0
Total Sqft 8610
Total Potential Gross Income $40,365.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $2,018.25
     Deductions Total (% of PGI) 5.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $38,346.75
 
Total Expenses $0.00
Total Expenses Override $3,067.74
NET Income $35,279.01
     Percentage of PGI 87.400%
     Percentage of EGI 92.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.090000


Total Value $391,989.00
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $392,000.00
Final Value Override $0.00