Detailed Property Information

Income Summary

Data last updated on: 9/24/2024     Ownership current as of: 9/23/2024     Tax Year: 2024
REID 6813043730000

PIN # 6813-04-3730

Location Address Property Description
3948 Westpoint BLVD SPACE SAVE ,CHARTER MED, ARCHR LO:112A BL:3930 BU:1
   
Property Owner Owner's Mailing Address
DOGWOOD HOLDINGS II PROPCO NC LLC
345 CALIFORNIA ST STE 3300
SAN FRANCISCO CA 94104
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
Warehouse/Charter MedSQFT 100,000 $3.25 $325,000.00
Warehouse/Fed ExSQFT 100,000 $3.25 $325,000.00


Total Units 0
Total Sqft 200000
Total Potential Gross Income $650,000.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $32,500.00
     Deductions Total (% of PGI) 5.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $617,500.00
 
Total Expenses $0.00
Total Expenses Override $49,400.00
NET Income $568,100.00
     Percentage of PGI 87.400%
     Percentage of EGI 92.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.090000


Total Value $6,312,222.22
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $6,312,200.00
Final Value Override $0.00