Detailed Property Information

Income Summary

Data last updated on: 1/1/0001     Ownership current as of: 5/1/2025     Tax Year: 2025
REID 5883959121000

PIN # 5883-95-9121

Location Address Property Description
6350 Clemmons Point DR SUBDIVISION OF CLEMMONS TOWN CENTER LO:204Q BL:4236
   
Property Owner Owner's Mailing Address
LTPIP CLEMMONS TOWN CENTER LLC
6350 CLEMMONS POINT DR
CLEMMONS NC 27012
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Tax Bill
Map
Income Modeling
Income Model Type Retail
Income Location Average
Economic Year Built 2018
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
Planet FitnessSQFT 22,880 $16.00 $366,080.00
Lower Level RetailSQFT 18,387 $19.00 $349,353.00
Lower Level RetailSQFT 18,326 $19.00 $348,194.00
Retail/upper levelSQFT 18,387 $22.00 $404,514.00


Total Units 0
Total Sqft 77980
Total Potential Gross Income $1,468,141.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $146,814.10
     Deductions Total (% of PGI) 10.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $1,321,326.90
 
Total Expenses $0.00
Total Expenses Override $198,199.04
NET Income $1,123,127.86
     Percentage of PGI 76.500%
     Percentage of EGI 85.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.072000


Total Value $15,598,998.06
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $15,599,000.00
Final Value Override $0.00