Income Summary

Data last updated on: 10/9/2026     Ownership current as of: 10/1/2026     Tax Year: 2026
REID 165154

 PIN # 0840-73-0079
Location Address Property Description
1331 S MIAMI BLVD PROP-JONES M C EST/LT#46-47-48 W PT PL:123-196
   
Property Owner Owner's Mailing Address
NEW YORK PROPERTIES II LLC;NEW YORK PROPERTIES III LLC
1033 KENNICOTT AVE
CARY NC 27513
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Map
Income Modeling
Income Model Type Office Md 1 Cl C RT
Income Location Low Cost
Economic Year Built 2008
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
LEASEABLE AREA - RETAILSQFT 3,386 $18.00 $60,948.00


Total Units 0
Total Sqft 3386
Total Potential Gross Income $60,948.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $6,094.80
     Deductions Total (% of PGI) 10.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $54,853.20
 
Total Expenses $0.00
Total Expenses Override $14,536.10
NET Income $40,317.10
     Percentage of PGI 66.150%
     Percentage of EGI 73.500%
 
Final Value

Income Method Overall Rate
Rate Used 0.089290


Total Value $451,529.85
Excess Land $712,936.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $1,164,466.00
Final Value Override $0.00
Copyright © 2022 Durham County, North Carolina.