Income Summary

Data last updated on: 1/7/2026     Ownership current as of: 12/5/2025     Tax Year: 2026
REID 133833

 PIN # 0729-88-6112
Location Address Property Description
1400 E CORNWALLIS RD PROP-CAMPUS POINTE/BOSTIC DEVE & NCCU LLC/LT#02 PT PL:000160-000067
   
Property Owner Owner's Mailing Address
CR CADENCE COMMUNITIES LLC
444 WEST BEECH ST STE 300
SAN DIEGO CA 92101
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Map
Income Modeling
Income Model Type AprtGdn Md 1 Cl C SD
Income Location Excellent
Economic Year Built 2004
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
2 BEDROOMUNITS 48 $16,380.00 $786,240.00
3 BEDROOMUNITS 156 $19,200.00 $2,995,200.00


Total Units 204
Total Sqft 0
Total Potential Gross Income $3,781,440.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $189,072.00
     Deductions Total (% of PGI) 5.000%
Misc Income $318,240.00
     Misc Income (% of PGI) 8.416%
Total Effective Gross Income $3,910,608.00
 
Total Expenses $0.00
Total Expenses Override $1,955,304.00
NET Income $1,955,304.00
     Percentage of PGI 51.708%
     Percentage of EGI 50.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.066515


Total Value $29,396,436.89
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $29,396,437.00
Final Value Override $0.00
Copyright © 2022 Durham County, North Carolina.