Income Summary

Data last updated on: 4/18/2025     Ownership current as of: 4/11/2025     Tax Year: 2025
REID 157915

 PIN # 0747-56-8026
Location Address Property Description
4709 CREEKSTONE DR PROP-RIVERBIRCH ASSOCIATE S/LT:B DBA/RIVERBIRCH-DU PL:000000-000000
   
Property Owner Owner's Mailing Address
FCREF CREEKSTONE LP
88 BLACK FALCON AVE STE 167 MAILSTOP V13E
BOSTON MA 02210
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Map
Income Modeling
Income Model Type MDOFF Md 1 Cl A RT
Income Location Excellent
Economic Year Built 1986
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
LEASEABLE AREA - OFFICESQFT 56,952 $45.00 $2,562,840.00


Total Units 0
Total Sqft 56952
Total Potential Gross Income $2,562,840.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $384,426.00
     Deductions Total (% of PGI) 15.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $2,178,414.00
 
Total Expenses $0.00
Total Expenses Override $692,735.65
NET Income $1,485,678.35
     Percentage of PGI 57.970%
     Percentage of EGI 68.200%
 
Final Value

Income Method Overall Rate
Rate Used 0.078950


Total Value $18,817,965.17
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $18,817,965.00
Final Value Override $0.00
Copyright © 2022 Durham County, North Carolina.