Income Summary

Data last updated on: 8/21/2026     Ownership current as of: 8/11/2026     Tax Year: 2026
REID 119626

 PIN # 0812-56-4426
Location Address Property Description
3454 HILLSBOROUGH RD PROP-DURHAM WEST ASSOC LP /DBA-BUDGETEL/LT#02 PT D PL:000139-000204
   
Property Owner Owner's Mailing Address
321 N LASALLE APARTMENTS LLC
9001 CYPRESS WATERS BLVD STE 2A
COPPELL TX 75019
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Map
Income Modeling
Income Model Type Motel Md 1 Cl C DC
Income Location Good
Economic Year Built 1972
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
HOTEL / MOTEL / STUDENT HOUSINGUNITS 68 $51,465.00 $3,499,620.00


Total Units 68
Total Sqft 0
Total Potential Gross Income $3,499,620.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $2,138,267.82
     Deductions Total (% of PGI) 61.100%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $1,361,352.18
 
Total Expenses $0.00
Total Expenses Override $668,083.58
NET Income $693,268.60
     Percentage of PGI 19.810%
     Percentage of EGI 50.925%
 
Final Value

Income Method Overall Rate
Rate Used 0.108950


Total Value $6,363,181.28
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $6,363,181.00
Final Value Override $0.00
Copyright © 2022 Durham County, North Carolina.