Income Summary

Data last updated on: 4/1/2026     Ownership current as of: 3/27/2026     Tax Year: 2026
REID 121529

 PIN # 0810-28-5686
Location Address Property Description
3105 TOWER BLVD PROP-STONE T F COMPANIES/ DBA-ESA DRHM UNIV/TR#02A PL:000135-000031
   
Property Owner Owner's Mailing Address
DURHAM TOWER BLVD LLC
5623 DURHAM CHAPEL HILL BLVD
DURHAM NC 27707
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 1997
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
HOTEL / MOTEL / STUDENT HOUSINGUNITS 120 $21,170.00 $2,540,400.00


Total Units 120
Total Sqft 0
Total Potential Gross Income $2,540,400.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $538,564.80
     Deductions Total (% of PGI) 21.200%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $2,001,835.20
 
Total Expenses $0.00
Total Expenses Override $1,299,591.41
NET Income $702,243.79
     Percentage of PGI 27.643%
     Percentage of EGI 35.080%
 
Final Value

Income Method Overall Rate
Rate Used 0.108950


Total Value $6,445,560.26
Excess Land $0.00
Furniture, Fixtures, & Equipment $555,100.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $5,890,460.00
Final Value Override $0.00
Copyright © 2022 Durham County, North Carolina.