Detailed Property Information

Income Summary

Data last updated on: 1/1/0001     Ownership current as of: 5/1/2025     Tax Year: 2025
REID 5893150241000

PIN # 5893-15-0241

Location Address Property Description
6320 Amp DR QUALITY INN LO:124 BL:4233 BU:1
   
Property Owner Owner's Mailing Address
SWARY LLC
6320 AMP DR
CLEMMONS NC 27012
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Tax Bill
Map
Income Modeling
Income Model Type Motels
Income Location Good
Economic Year Built 2012
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
MotelUNITS 60 $29,200.00 $1,752,000.00


Total Units 60
Total Sqft 0
Total Potential Gross Income $1,752,000.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $700,800.00
     Deductions Total (% of PGI) 40.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $1,051,200.00
 
Total Expenses $0.00
Total Expenses Override $630,720.00
NET Income $420,480.00
     Percentage of PGI 24.000%
     Percentage of EGI 40.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.095000


Total Value $4,426,105.26
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $4,426,100.00
Final Value Override $0.00