Detailed Property Information

Income Summary

Data last updated on: 5/4/2024     Ownership current as of: 5/3/2024     Tax Year: 2024
REID 6817653283000

PIN # 6817-65-3283

Location Address Property Description
101 Echo Glen DR HUNT CLUB APTS LO:101 BL:3459A BU:1
   
Property Owner Owner's Mailing Address
HUNT CLUB APARTMENTS LLC
2040 MILITARY RD
TONAWANDA NY 14150
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Tax Bill
Map
Income Modeling
Income Model Type Apartments S2
Income Location Average
Economic Year Built 1985
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
1 Ba/1 Ba-684SFUNITS 52 $7,800.00 $405,600.00
2 Br/1 Ba-942SFUNITS 32 $9,300.00 $297,600.00
2 Br/2 Ba-915SFUNITS 44 $9,900.00 $435,600.00


Total Units 128
Total Sqft 0
Total Potential Gross Income $1,138,800.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $79,716.00
     Deductions Total (% of PGI) 7.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $1,059,084.00
 
Total Expenses $0.00
Total Expenses Override $423,633.60
NET Income $635,450.40
     Percentage of PGI 55.800%
     Percentage of EGI 60.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.075000


Total Value $8,472,672.00
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $8,472,700.00
Final Value Override $0.00