Detailed Property Information

Income Summary

Data last updated on: 11/21/2024     Ownership current as of: 11/16/2024     Tax Year: 2024
REID 6836869223000

PIN # 6836-86-9223

Location Address Property Description
2560 Ladeara Crest LN LADEARA CREST ESTATES LO:104 BL:2950 BU:1
   
Property Owner Owner's Mailing Address
CIG 245 LDC LLC
870 GREENBRIER CIR STE 601
CHESAPEAKE VA 23320
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
3 bed GardenUNITS 84 $5,600.00 $470,400.00
3 bed cottageUNITS 37 $5,600.00 $207,200.00
2 BedUNITS 116 $4,700.00 $545,200.00
1 BedUNITS 8 $4,200.00 $33,600.00


Total Units 245
Total Sqft 0
Total Potential Gross Income $1,256,400.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $87,948.00
     Deductions Total (% of PGI) 7.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $1,168,452.00
 
Total Expenses $642,648.60
Total Expenses Override $701,071.20
NET Income $467,380.80
     Percentage of PGI 37.200%
     Percentage of EGI 40.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.120000


Total Value $3,894,840.00
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $3,894,800.00
Final Value Override $0.00