Cumberland County
Income Summary

Data last updated on: 3/27/2024     Ownership current as of: 3/12/2024     Tax Year: 2024
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
Income Location Average
Economic Year Built
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
1-BEDROOMUNITS 98 $5,340.00 $523,320.00
2-BEDROOMUNITS 176 $6,120.00 $1,077,120.00


Total Units 274
Total Sqft 0
Total Potential Gross Income $1,600,440.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $160,044.00
     Deductions Total (% of PGI) 10.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $1,440,396.00
 
Total Expenses $0.00
Total Expenses Override $475,330.68
NET Income $965,065.32
     Percentage of PGI 60.300%
     Percentage of EGI 67.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.102390


Total Value $9,425,386.46
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $9,425,400.00
Final Value Override $0.00