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
Print Property Info
Search Results
New Search
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)
Description
Measurement
Unit Quantity
Annual Unit Income
Annual PGI
1-BEDROOM
UNITS
64
$6,840.00
$437,760.00
2-BEDROOM
UNITS
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