Cumberland County
Income Summary

Data last updated on: 5/8/2025     Ownership current as of: 4/9/2025     Tax Year: 2025
REID 0407668195000

 PIN # 0407-66-8195
Location Address Property Description
402 WOODSTREAM TRL 19.13 ACS MORGAN, MARSH & EVANS LD
   
Property Owner Owner's Mailing Address
PGP KEYSTONE 1 LLC;PGP KEYSTONE 2 LLC;PGP KEYSTONE 3 LLC;PGP KEYSTONE 4 LLC;KEYSTONE APARTMENTS OWNER LLC
1 N. LA SALLE ST STE 2200 ATTN: RYAN T HALL
CHICAGO IL 60602
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Documents
Notes
Sales
Photos
Income Modeling
Income Model Type Apt Mod 8 Class A Fa
Income Location Fair
Economic Year Built 1974
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
1 BEDROOMUNITS 64 $9,120.00 $583,680.00
2 BEDROOMUNITS 138 $9,840.00 $1,357,920.00


Total Units 202
Total Sqft 0
Total Potential Gross Income $1,941,600.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $97,080.00
     Deductions Total (% of PGI) 5.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $1,844,520.00
 
Total Expenses $0.00
Total Expenses Override $645,582.00
NET Income $1,198,938.00
     Percentage of PGI 61.750%
     Percentage of EGI 65.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.096285


Total Value $12,451,970.71
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $12,452,000.00
Final Value Override $0.00