Income Summary

Data last updated on: 4/18/2025     Ownership current as of: 4/11/2025     Tax Year: 2025
REID 157888

 PIN # 0747-02-3852
Location Address Property Description
630 DAVIS DR KEYSTONE OFC PARK/LT#01/B LDG:100 PL:000142-000028
   
Property Owner Owner's Mailing Address
630 DAVIS DRIVE LLC
5121 KINGDOM WAY STE 200
RALEIGH NC 27607
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Map
Income Modeling
Income Model Type Office Md 1 Cl B RT
Income Location Excellent
Economic Year Built 1998
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
LEASEABLE AREA - OFFICESQFT 65,443 $26.00 $1,701,518.00


Total Units 0
Total Sqft 65443
Total Potential Gross Income $1,701,518.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $170,151.80
     Deductions Total (% of PGI) 10.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $1,531,366.20
 
Total Expenses $0.00
Total Expenses Override $446,393.25
NET Income $1,084,972.95
     Percentage of PGI 63.765%
     Percentage of EGI 70.850%
 
Final Value

Income Method Overall Rate
Rate Used 0.088950


Total Value $12,197,559.87
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $12,197,560.00
Final Value Override $0.00
Copyright © 2022 Durham County, North Carolina.