Detailed Property Information

Income Summary

Data last updated on: 1/1/0001     Ownership current as of: 4/8/2026     Tax Year: 2026
REID 6886683892000

PIN # 6886-68-3892

Location Address Property Description
815 Donnell ST DONNELL VILLAS APTS LO:508 BL:5412 BU:1
   
Property Owner Owner's Mailing Address
NEW DONNELL VILLAS LLC
2235 GATEWAY ACCESS POINT SUITE 280
RALEIGH NC 27607
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Tax Bill
Map
Income Modeling
Income Model Type Apartments S1
Income Location Average
Economic Year Built 2000
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
1 Br 1 BaUNITS 34 $5,400.00 $183,600.00
2 Br 1 BaUNITS 23 $5,820.00 $133,860.00
2 Br1.1 BaUNITS 14 $6,000.00 $84,000.00
3 Br 1.5 BaUNITS 1 $8,100.00 $8,100.00


Total Units 72
Total Sqft 0
Total Potential Gross Income $409,560.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $24,573.60
     Deductions Total (% of PGI) 6.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $384,986.40
 
Total Expenses $0.00
Total Expenses Override $153,994.56
NET Income $230,991.84
     Percentage of PGI 56.400%
     Percentage of EGI 60.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.080000


Total Value $2,887,398.00
Excess Land $149,800.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $3,037,200.00
Final Value Override $0.00