Income Summary

Data last updated on: 4/18/2025     Ownership current as of: 4/11/2025     Tax Year: 2025
REID 115305

 PIN # 0821-63-2692
Location Address Property Description
1320 HILL ST PROP-VICKERS W GASTON EST /PROP-ROBBINS P/LT#01 DB PL:000105-000122
   
Property Owner Owner's Mailing Address
STEVENS, GEORGE;STEVENS, GLORIA S
5307 PEPPERCORN ST
DURHAM NC 27704
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Map
Income Modeling
Income Model Type Office Md 1 Cl C DD
Income Location Good
Economic Year Built 2005
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
LEASEABLE AREA - OFFICESQFT 1,631 $26.00 $42,406.00


Total Units 0
Total Sqft 1631
Total Potential Gross Income $42,406.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $4,240.60
     Deductions Total (% of PGI) 10.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $38,165.40
 
Total Expenses $0.00
Total Expenses Override $10,113.83
NET Income $28,051.57
     Percentage of PGI 66.150%
     Percentage of EGI 73.500%
 
Final Value

Income Method Overall Rate
Rate Used 0.093950


Total Value $298,579.78
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $298,580.00
Final Value Override $0.00
Copyright © 2022 Durham County, North Carolina.