TITLE:
							WACO RIVERFRONT PLAZA
                        CONTROL:
						Exclusive
					VALUE:
                        $1,750,000
					LOAN:
                        $815,561
					EQUITY:
                        $934,439
					TYPE:
							Office Building
						    HAVE:
								Fully occupied office building near CBD & Riverside Park. 8.79% cap, $153K+ NOI, turnkey investment at $1.75M. 807-815 N Waco Ave, Wichita, KS. Currently leases one of the 15 offices, willing to do a sale lease-back.
							ADDRESS:
                                
                                    815 N WACO AVE, WICHITA, Kansas                                                                                                                    
                                                                    
							BENEFITS TO NEW OWNER:
								100% OCCUPIED, stabilized asset
							GROSS SCHEDULED INCOME:
							
							    $222,433                                    							    Actual
                                							
						VACANCY LOSS:
							
								$0							
						GROSS EFFECTIVE INCOME:
							
                                $222,433							
						EXPENSES:
							
								$68,571							
						NOI:
							
                                $153,862							
						DEBT SERVICE:
							
								$117,241							
						CASH FLOW:
							
								$36,621							
						CAP RATE:
							
                                8.79%
							
						ENCUMBRANCE
BALANCE
PAYMENT
RATE
DUE
ASSUMABLE
LOAN 1
							$815,561
							$9,770
							7%
							04/10/2043
							No
						BENEFITS SOUGHT:
						client wants to buy out business partner and expand into space large enough to accommodate his healthcare business
					COUNSELOR:
				Johanna Kellner-Ledesma
                                                                                        Sperry Ad Astra Commercial
                            							248 W Greenway St.
							Derby, Kansas, 67037
						
											