Income Summary

Data last updated on: 8/21/2026     Ownership current as of: 8/11/2026     Tax Year: 2026
REID 119627

 PIN # 0812-56-4892
Location Address Property Description
3460 HILLSBOROUGH RD PROP-DURHAM WEST ASSOC LP /DBA-DAYS INN DBA/DAYS I 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 D DC
Income Location Good
Economic Year Built 1962
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
HOTEL / MOTEL / STUDENT HOUSINGUNITS 104 $23,360.00 $2,429,440.00


Total Units 104
Total Sqft 0
Total Potential Gross Income $2,429,440.00
Total Potential Gross Income Override $2,444,624.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $975,404.98
     Deductions Total (% of PGI) 39.900%
Misc Income $24,446.24
     Misc Income (% of PGI) 1.000%
Total Effective Gross Income $1,493,665.26
 
Total Expenses $0.00
Total Expenses Override $896,199.16
NET Income $597,466.10
     Percentage of PGI 24.440%
     Percentage of EGI 40.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.109913


Total Value $5,435,809.23
Excess Land $0.00
Furniture, Fixtures, & Equipment $572,000.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $4,863,809.00
Final Value Override $0.00
Copyright © 2022 Durham County, North Carolina.