Income Summary

Data last updated on: 4/2/2026     Ownership current as of: 3/30/2026     Tax Year: 2026
REID 211009

 PIN # 0718-29-3431
Location Address Property Description
1109 W NC 54 HWY PROP-ATKINS JOSIAH/PROP-H OPE VALLEY COMMONS/LT#02 PL:000181-000293
   
Property Owner Owner's Mailing Address
WJM HOLDINGS IV LLC
TICON PROPERTIES LLC 2828 PICKETT RD STE 120
DURHAM NC 27705
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Map
Income Modeling
Income Model Type DrgStr Md 1 Cl B SD
Income Location Excellent
Economic Year Built 2009
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
LEASEABLE AREA - RETAILSQFT 13,745 $28.00 $384,860.00


Total Units 0
Total Sqft 13745
Total Potential Gross Income $384,860.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $7,697.20
     Deductions Total (% of PGI) 2.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $377,162.80
 
Total Expenses $0.00
Total Expenses Override $82,975.82
NET Income $294,186.98
     Percentage of PGI 76.440%
     Percentage of EGI 78.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.073950


Total Value $3,978,187.69
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $3,978,188.00
Final Value Override $0.00
Copyright © 2022 Durham County, North Carolina.