Income Summary

Data last updated on: 5/7/2026     Ownership current as of: 4/30/2026     Tax Year: 2026
REID 124869

 PIN # 0812-47-4291
Location Address Property Description
3530 WORTHAM ST PROP-CHRISTIAN AVENUE STO RAGE LLC PL:000204-000130
   
Property Owner Owner's Mailing Address
PS NC III LP
70 WESTERN AVE ATTN: FACILITY ACQUISITIONS
GLENDALE CA 91201
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Map
Income Modeling
Income Model Type MNWH Md 1 Cl B ND
Income Location Excellent
Economic Year Built 2020
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
CLIMATE CONTROLLED SQUARE FEETSQFT 43,640 $17.16 $748,862.40
CLIMATE CONTROLLED SQUARE FEETSQFT 36,850 $12.00 $442,200.00


Total Units 0
Total Sqft 80490
Total Potential Gross Income $1,191,062.40
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $119,106.24
     Deductions Total (% of PGI) 10.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $1,071,956.16
 
Total Expenses $0.00
Total Expenses Override $262,897.25
NET Income $809,058.91
     Percentage of PGI 67.927%
     Percentage of EGI 75.475%
 
Final Value

Income Method Overall Rate
Rate Used 0.069020


Total Value $11,722,093.74
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $11,722,094.00
Final Value Override $0.00
Copyright © 2022 Durham County, North Carolina.