Income Summary

Data last updated on: 4/3/2026     Ownership current as of: 3/30/2026     Tax Year: 2026
REID 224584

 PIN # 0728-83-4311.003
Location Address Property Description
1622 201 E NC 54 HWY PARK WEST 54 CONDOS/SUITE #201 PL:CD0013-000072
   
Property Owner Owner's Mailing Address
OS COLLECTIVE PARTNERS LLC
717 MILLS ST
RALEIGH NC 27608
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Map
Income Modeling
Income Model Type Office Md 1 Cl C SD
Income Location Excellent
Economic Year Built 1984
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
LEASEABLE AREA - OFFICESQFT 2,568 $23.00 $59,064.00


Total Units 0
Total Sqft 2568
Total Potential Gross Income $59,064.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $5,906.40
     Deductions Total (% of PGI) 10.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $53,157.60
 
Total Expenses $0.00
Total Expenses Override $16,904.12
NET Income $36,253.48
     Percentage of PGI 61.380%
     Percentage of EGI 68.200%
 
Final Value

Income Method Overall Rate
Rate Used 0.093950


Total Value $385,880.57
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $385,881.00
Final Value Override $0.00
Copyright © 2022 Durham County, North Carolina.