OFF_MARKETExcellent Deal42 days on market

920 S 2nd St

920 S 2nd St, Arkansas City, KS 67005, Arkansas City, KS 67005
$65,000
Zestimate®:$68,300$3,300 Under Market

Listing Price

Property image 1
920 S 2nd St, Arkansas City, KS 67005
Loc: Arkansas City, KS
Days Listed
42
Tax Assessed
$49k
Zestimate®
$68k
5% Under Valued
Lot Size
8,276 sqft
Rent Estimate
$955/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

5

I X L Elementary School

PK-5
2.7 mi away
4

Arkansas City Middle School

6-8
1.9 mi away
2

Arkansas City High School

9-12
2.5 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
10.67%
Total ROI
190.8%
Cash Flow
$241/mo
DSCR
1.71
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Tax History

YearProperty TaxTax Assessment
2025$817.68$5,616
2024$843.8$5,336
2023$779.18$4,695
2022$712.76$4,048
2021$637.38$3,385
2020$0$3,347
2019$0$3,346
2018$0$3,308
2017$0$3,308
2016$0$3,126
2015$0$3,070
2014$0$3,020
2013$0$3,084
2010$0$2,950
2009$0$2,950
2008$0$2,806
2007$0$2,806
2006$0$3,375
2005$0$3,358
2004$0$3,347
2003$0$2,691
2002$0$2,530
2000$0$3,279
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,223
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $65,000Rent Basis: Observed Comp Model ($955/mo)State Tax Benchmark: 1.41% (KS)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
10.67%

NOI: $6,936/yr

Cash-on-Cash Yield
19.3%

On $14,950 invested

DSCR Ratio
1.71x

Prime loan qualification

5-Yr Leveraged ROI
+190.8%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.41% of basis)-$57/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$48/mo
Repairs & Maintenance (10% of rent)-$96/mo
Property Management (8% of rent)-$76/mo
Total Pure Operating Expenses-$377/mo
Net Investor Cash Flow
Gross Scheduled Rent+$955/mo
Less: Operating Expenses-$377/mo
Net Operating Income (NOI)+$578/mo
Less: Debt Service (30yr @ 6.75%)-$337/mo
Net Cash Flow
$241/mo
$2,888/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Arkansas City.

920 S 2nd St | Arkansas City, KS | Haven AI Analysis | Haven by ScoutHavens