Cumberland County
Income Summary

Data last updated on: 4/30/2024     Ownership current as of: 4/10/2024     Tax Year: 2024
REID 0530877749000

 PIN # 0530-87-7749
Location Address Property Description
100 WEATHERSTONE DR LD PL:0059-0059
   
Property Owner Owner's Mailing Address
BRAZOS NORTH CROSSINGS LLC
5728 LYNDON B JOHNSON FWY STE 220
DALLAS TX 75240
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Documents
Notes
Sales
Photos
Income Modeling
Income Model Type Apartments LICHT
Income Location Average
Economic Year Built 1986
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
1-BEDROOMUNITS 30 $7,260.00 $217,800.00
2-BEDROOMUNITS 78 $8,340.00 $650,520.00


Total Units 108
Total Sqft 0
Total Potential Gross Income $868,320.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $86,832.00
     Deductions Total (% of PGI) 10.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $781,488.00
 
Total Expenses $0.00
Total Expenses Override $257,891.04
NET Income $523,596.96
     Percentage of PGI 60.300%
     Percentage of EGI 67.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.102390


Total Value $5,113,750.95
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $5,113,800.00
Final Value Override $0.00