Cumberland County
Income Summary

Data last updated on: 9/6/2024     Ownership current as of: 9/3/2024     Tax Year: 2024
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
Income Location Average
Economic Year Built
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
1-BEDROOMUNITS 64 $6,840.00 $437,760.00
2-BEDROOMUNITS 138 $7,860.00 $1,084,680.00


Total Units 202
Total Sqft 0
Total Potential Gross Income $1,522,440.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $152,244.00
     Deductions Total (% of PGI) 10.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $1,370,196.00
 
Total Expenses $0.00
Total Expenses Override $575,482.32
NET Income $794,713.68
     Percentage of PGI 52.200%
     Percentage of EGI 58.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.102390


Total Value $7,761,633.75
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $7,761,600.00
Final Value Override $0.00