Detailed Property Information

Income Summary

Data last updated on: 11/24/2024     Ownership current as of: 11/19/2024     Tax Year: 2024
REID 6825786306000

PIN # 6825-78-6306

Location Address Property Description
461 West End BLVD WEST END CONSTRUCTION LO:101B BL:1125 BU:1
   
Property Owner Owner's Mailing Address
BLVCK MOON LLC
1435 TURFWOOD DR
PFAFFTOWN NC 27040
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
OfficeSQFT 1,800 $12.50 $22,500.00
Stg BsmtSQFT 1,800 $2.00 $3,600.00


Total Units 0
Total Sqft 3600
Total Potential Gross Income $26,100.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $2,088.00
     Deductions Total (% of PGI) 8.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $24,012.00
 
Total Expenses $0.00
Total Expenses Override $7,203.60
NET Income $16,808.40
     Percentage of PGI 64.400%
     Percentage of EGI 70.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.080000


Total Value $210,105.00
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $210,100.00
Final Value Override $0.00