Cumberland County
Income Summary

Data last updated on: 7/12/2025     Ownership current as of: 7/2/2025     Tax Year: 2025
REID 0426246687000

 PIN # 0426-24-6687
Location Address Property Description
1 BRIAR CIR 21.10 AC TALLY LD
   
Property Owner Owner's Mailing Address
BRAZOS BRIARWOOD LLC
5728 LYNDON B JOHNSON FREEWAY SUITE 220
DALLAS TX 75240
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Documents
Notes
Sales
Photos
Income Modeling
Income Model Type Apt Mod 8 Class A Fa
Income Location Good
Economic Year Built 1968
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
1 BEDROOMUNITS 98 $10,380.00 $1,017,240.00
2 BEDROOMUNITS 176 $11,940.00 $2,101,440.00


Total Units 274
Total Sqft 0
Total Potential Gross Income $3,118,680.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $155,934.00
     Deductions Total (% of PGI) 5.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $2,962,746.00
 
Total Expenses $0.00
Total Expenses Override $1,036,961.10
NET Income $1,925,784.90
     Percentage of PGI 61.750%
     Percentage of EGI 65.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.096285


Total Value $20,000,881.76
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $20,000,900.00
Final Value Override $0.00