ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Address
1018 Nassau St, Durham, NC 27704
Durham County
2
Listing
https://www.redfin.com/NC/Durham/1018-Nassau-St-27704/home/182393274
3
History
https://taxcama.dconc.gov/camapwa/DeedDetails.aspx?PARCELPK=125239
4
Property Tax$358.23/month$4,298.73/year
https://property.spatialest.com/nc/durham-tax/#/search/Groundly
5
HOA Dues$75.00/month
6
Ground Rent$613.00/month$147,120.00Land Price
"Initial ground rent equal to 5% of land price." --Groundly
7
Land Assess.$41,250.00
https://taxcama.dconc.gov/camapwa/LandDetails.aspx?PARCELPK=125239
8
Total Assess.$328,172.00
https://taxcama.dconc.gov/camapwa/BuildingDetails.aspx?PARCELPK=125239&BldgCardNum=1&SectionNum=1
9
Total Initial$500,000.002023-08-18
10
Improvements$355,000.002023-09-08
11
Land Price$145,000.00$604.17/month
"Initial ground rent equal to 5% of land price." --Groundly
12
Recoup Costs (+0%)237months19.7years
13
Recoup Costs (+2%)202months16.8years
14
15
YearMonthlySubTotalRunning
16
1$613.00$7,356.00$7,356.00
17
2$625.26$7,503.12$14,859.12
18
3$637.77$7,653.18$22,512.30
19
4$650.52$7,806.25$30,318.55
20
5$663.53$7,962.37$38,280.92
21
6$676.80$8,121.62$46,402.54
22
7$690.34$8,284.05$54,686.59
23
8$704.14$8,449.73$63,136.32
24
9$718.23$8,618.73$71,755.05
25
10$732.59$8,791.10$80,546.15
26
11$747.24$8,966.92$89,513.07
27
12$762.19$9,146.26$98,659.33
28
13$777.43$9,329.19$107,988.52
29
14$792.98$9,515.77$117,504.29
30
15$808.84$9,706.09$127,210.37
31
16$825.02$9,900.21$137,110.58
32
17$841.52$10,098.21$147,208.79$145,525.762
33
18$858.35$10,300.18$157,508.97
34
19$875.51$10,506.18$168,015.15
35
20$893.03$10,716.30$178,731.45
36
21$910.89$10,930.63$189,662.08
37
22$929.10$11,149.24$200,811.32
38
23$947.69$11,372.23$212,183.55
39
24$966.64$11,599.67$223,783.22
40
25$985.97$11,831.66$235,614.88
41
26$1,005.69$12,068.30$247,683.18
42
27$1,025.81$12,309.66$259,992.85
43
28$1,046.32$12,555.86$272,548.70
44
29$1,067.25$12,806.97$285,355.68
45
30$1,088.59$13,063.11$298,418.79
46
31$1,110.36$13,324.38$311,743.17
47
32$1,132.57$13,590.86$325,334.03
48
33$1,155.22$13,862.68$339,196.71
49
34$1,178.33$14,139.93$353,336.64
50
35$1,201.89$14,422.73$367,759.38
51
36$1,225.93$14,711.19$382,470.57
52
37$1,250.45$15,005.41$397,475.98
53
38$1,275.46$15,305.52$412,781.50
54
39$1,300.97$15,611.63$428,393.13
55
40$1,326.99$15,923.86$444,316.99
56
41$1,353.53$16,242.34$460,559.33
57
42$1,380.60$16,567.19$477,126.51
58
43$1,408.21$16,898.53$494,025.04
59
44$1,436.38$17,236.50$511,261.55
60
45$1,465.10$17,581.23$528,842.78
61
46$1,494.40$17,932.86$546,775.63
62
47$1,524.29$18,291.51$565,067.14
63
48$1,554.78$18,657.34$583,724.49
64
49$1,585.87$19,030.49$602,754.98
65
50$1,617.59$19,411.10$622,166.08
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100