Andy Flack
HomeLand Properties, Inc.
Ideal Space for businesses looking to grow or establish themselves in a vibrant commercial area.
Tenant pays for NN
CAP RATE 7.15%
Directions: Look on GPS
Andy Flack
HomeLand Properties, Inc.
Ask Andy a Question
Monthly Payment | $8,112.41 |
Total Principal & Interest | $1,946,978.33 |
# | Payment | Interest | Principle | Balance |
1 | $8,112.41 | $6,311.80 | $1,800.61 | $1,001,399.39 |
2 | $8,112.41 | $6,300.47 | $1,811.94 | $999,587.45 |
3 | $8,112.41 | $6,289.07 | $1,823.34 | $997,764.11 |
4 | $8,112.41 | $6,277.60 | $1,834.81 | $995,929.30 |
5 | $8,112.41 | $6,266.06 | $1,846.35 | $994,082.95 |
6 | $8,112.41 | $6,254.44 | $1,857.97 | $992,224.98 |
7 | $8,112.41 | $6,242.75 | $1,869.66 | $990,355.32 |
8 | $8,112.41 | $6,230.99 | $1,881.42 | $988,473.89 |
9 | $8,112.41 | $6,219.15 | $1,893.26 | $986,580.63 |
10 | $8,112.41 | $6,207.24 | $1,905.17 | $984,675.46 |
11 | $8,112.41 | $6,195.25 | $1,917.16 | $982,758.30 |
12 | $8,112.41 | $6,183.19 | $1,929.22 | $980,829.08 |
13 | $8,112.41 | $6,171.05 | $1,941.36 | $978,887.72 |
14 | $8,112.41 | $6,158.84 | $1,953.57 | $976,934.14 |
15 | $8,112.41 | $6,146.54 | $1,965.87 | $974,968.27 |
16 | $8,112.41 | $6,134.18 | $1,978.23 | $972,990.04 |
17 | $8,112.41 | $6,121.73 | $1,990.68 | $970,999.36 |
18 | $8,112.41 | $6,109.20 | $2,003.21 | $968,996.15 |
19 | $8,112.41 | $6,096.60 | $2,015.81 | $966,980.35 |
20 | $8,112.41 | $6,083.92 | $2,028.49 | $964,951.85 |
21 | $8,112.41 | $6,071.16 | $2,041.25 | $962,910.60 |
22 | $8,112.41 | $6,058.31 | $2,054.10 | $960,856.50 |
23 | $8,112.41 | $6,045.39 | $2,067.02 | $958,789.48 |
24 | $8,112.41 | $6,032.38 | $2,080.03 | $956,709.46 |
25 | $8,112.41 | $6,019.30 | $2,093.11 | $954,616.34 |
26 | $8,112.41 | $6,006.13 | $2,106.28 | $952,510.06 |
27 | $8,112.41 | $5,992.88 | $2,119.53 | $950,390.53 |
28 | $8,112.41 | $5,979.54 | $2,132.87 | $948,257.66 |
29 | $8,112.41 | $5,966.12 | $2,146.29 | $946,111.37 |
30 | $8,112.41 | $5,952.62 | $2,159.79 | $943,951.58 |
31 | $8,112.41 | $5,939.03 | $2,173.38 | $941,778.20 |
32 | $8,112.41 | $5,925.35 | $2,187.06 | $939,591.14 |
33 | $8,112.41 | $5,911.59 | $2,200.82 | $937,390.33 |
34 | $8,112.41 | $5,897.75 | $2,214.66 | $935,175.66 |
35 | $8,112.41 | $5,883.81 | $2,228.60 | $932,947.07 |
36 | $8,112.41 | $5,869.79 | $2,242.62 | $930,704.45 |
37 | $8,112.41 | $5,855.68 | $2,256.73 | $928,447.72 |
38 | $8,112.41 | $5,841.48 | $2,270.93 | $926,176.80 |
39 | $8,112.41 | $5,827.20 | $2,285.21 | $923,891.58 |
40 | $8,112.41 | $5,812.82 | $2,299.59 | $921,591.99 |
41 | $8,112.41 | $5,798.35 | $2,314.06 | $919,277.93 |
42 | $8,112.41 | $5,783.79 | $2,328.62 | $916,949.31 |
43 | $8,112.41 | $5,769.14 | $2,343.27 | $914,606.04 |
44 | $8,112.41 | $5,754.40 | $2,358.01 | $912,248.03 |
45 | $8,112.41 | $5,739.56 | $2,372.85 | $909,875.18 |
46 | $8,112.41 | $5,724.63 | $2,387.78 | $907,487.40 |
47 | $8,112.41 | $5,709.61 | $2,402.80 | $905,084.60 |
48 | $8,112.41 | $5,694.49 | $2,417.92 | $902,666.68 |
49 | $8,112.41 | $5,679.28 | $2,433.13 | $900,233.55 |
50 | $8,112.41 | $5,663.97 | $2,448.44 | $897,785.11 |
51 | $8,112.41 | $5,648.56 | $2,463.85 | $895,321.26 |
52 | $8,112.41 | $5,633.06 | $2,479.35 | $892,841.91 |
53 | $8,112.41 | $5,617.46 | $2,494.95 | $890,346.97 |
54 | $8,112.41 | $5,601.77 | $2,510.64 | $887,836.33 |
55 | $8,112.41 | $5,585.97 | $2,526.44 | $885,309.89 |
56 | $8,112.41 | $5,570.07 | $2,542.33 | $882,767.55 |
57 | $8,112.41 | $5,554.08 | $2,558.33 | $880,209.22 |
58 | $8,112.41 | $5,537.98 | $2,574.43 | $877,634.79 |
59 | $8,112.41 | $5,521.79 | $2,590.62 | $875,044.17 |
60 | $8,112.41 | $5,505.49 | $2,606.92 | $872,437.25 |
61 | $8,112.41 | $5,489.08 | $2,623.33 | $869,813.92 |
62 | $8,112.41 | $5,472.58 | $2,639.83 | $867,174.09 |
63 | $8,112.41 | $5,455.97 | $2,656.44 | $864,517.65 |
64 | $8,112.41 | $5,439.26 | $2,673.15 | $861,844.50 |
65 | $8,112.41 | $5,422.44 | $2,689.97 | $859,154.53 |
66 | $8,112.41 | $5,405.51 | $2,706.90 | $856,447.63 |
67 | $8,112.41 | $5,388.48 | $2,723.93 | $853,723.70 |
68 | $8,112.41 | $5,371.34 | $2,741.06 | $850,982.64 |
69 | $8,112.41 | $5,354.10 | $2,758.31 | $848,224.33 |
70 | $8,112.41 | $5,336.74 | $2,775.66 | $845,448.66 |
71 | $8,112.41 | $5,319.28 | $2,793.13 | $842,655.54 |
72 | $8,112.41 | $5,301.71 | $2,810.70 | $839,844.83 |
73 | $8,112.41 | $5,284.02 | $2,828.39 | $837,016.45 |
74 | $8,112.41 | $5,266.23 | $2,846.18 | $834,170.27 |
75 | $8,112.41 | $5,248.32 | $2,864.09 | $831,306.18 |
76 | $8,112.41 | $5,230.30 | $2,882.11 | $828,424.07 |
77 | $8,112.41 | $5,212.17 | $2,900.24 | $825,523.83 |
78 | $8,112.41 | $5,193.92 | $2,918.49 | $822,605.34 |
79 | $8,112.41 | $5,175.56 | $2,936.85 | $819,668.49 |
80 | $8,112.41 | $5,157.08 | $2,955.33 | $816,713.16 |
81 | $8,112.41 | $5,138.49 | $2,973.92 | $813,739.24 |
82 | $8,112.41 | $5,119.78 | $2,992.63 | $810,746.60 |
83 | $8,112.41 | $5,100.95 | $3,011.46 | $807,735.14 |
84 | $8,112.41 | $5,082.00 | $3,030.41 | $804,704.73 |
85 | $8,112.41 | $5,062.93 | $3,049.48 | $801,655.25 |
86 | $8,112.41 | $5,043.75 | $3,068.66 | $798,586.59 |
87 | $8,112.41 | $5,024.44 | $3,087.97 | $795,498.62 |
88 | $8,112.41 | $5,005.01 | $3,107.40 | $792,391.23 |
89 | $8,112.41 | $4,985.46 | $3,126.95 | $789,264.28 |
90 | $8,112.41 | $4,965.79 | $3,146.62 | $786,117.66 |
91 | $8,112.41 | $4,945.99 | $3,166.42 | $782,951.24 |
92 | $8,112.41 | $4,926.07 | $3,186.34 | $779,764.90 |
93 | $8,112.41 | $4,906.02 | $3,206.39 | $776,558.51 |
94 | $8,112.41 | $4,885.85 | $3,226.56 | $773,331.94 |
95 | $8,112.41 | $4,865.55 | $3,246.86 | $770,085.08 |
96 | $8,112.41 | $4,845.12 | $3,267.29 | $766,817.79 |
97 | $8,112.41 | $4,824.56 | $3,287.85 | $763,529.94 |
98 | $8,112.41 | $4,803.88 | $3,308.53 | $760,221.41 |
99 | $8,112.41 | $4,783.06 | $3,329.35 | $756,892.06 |
100 | $8,112.41 | $4,762.11 | $3,350.30 | $753,541.76 |
101 | $8,112.41 | $4,741.03 | $3,371.38 | $750,170.39 |
102 | $8,112.41 | $4,719.82 | $3,392.59 | $746,777.80 |
103 | $8,112.41 | $4,698.48 | $3,413.93 | $743,363.86 |
104 | $8,112.41 | $4,677.00 | $3,435.41 | $739,928.45 |
105 | $8,112.41 | $4,655.38 | $3,457.03 | $736,471.43 |
106 | $8,112.41 | $4,633.63 | $3,478.78 | $732,992.65 |
107 | $8,112.41 | $4,611.75 | $3,500.66 | $729,491.98 |
108 | $8,112.41 | $4,589.72 | $3,522.69 | $725,969.30 |
109 | $8,112.41 | $4,567.56 | $3,544.85 | $722,424.44 |
110 | $8,112.41 | $4,545.25 | $3,567.16 | $718,857.29 |
111 | $8,112.41 | $4,522.81 | $3,589.60 | $715,267.69 |
112 | $8,112.41 | $4,500.23 | $3,612.18 | $711,655.50 |
113 | $8,112.41 | $4,477.50 | $3,634.91 | $708,020.59 |
114 | $8,112.41 | $4,454.63 | $3,657.78 | $704,362.81 |
115 | $8,112.41 | $4,431.62 | $3,680.79 | $700,682.02 |
116 | $8,112.41 | $4,408.46 | $3,703.95 | $696,978.07 |
117 | $8,112.41 | $4,385.15 | $3,727.26 | $693,250.81 |
118 | $8,112.41 | $4,361.70 | $3,750.71 | $689,500.10 |
119 | $8,112.41 | $4,338.10 | $3,774.30 | $685,725.80 |
120 | $8,112.41 | $4,314.36 | $3,798.05 | $681,927.75 |
121 | $8,112.41 | $4,290.46 | $3,821.95 | $678,105.80 |
122 | $8,112.41 | $4,266.42 | $3,845.99 | $674,259.81 |
123 | $8,112.41 | $4,242.22 | $3,870.19 | $670,389.61 |
124 | $8,112.41 | $4,217.87 | $3,894.54 | $666,495.07 |
125 | $8,112.41 | $4,193.36 | $3,919.04 | $662,576.03 |
126 | $8,112.41 | $4,168.71 | $3,943.70 | $658,632.33 |
127 | $8,112.41 | $4,143.90 | $3,968.51 | $654,663.81 |
128 | $8,112.41 | $4,118.93 | $3,993.48 | $650,670.33 |
129 | $8,112.41 | $4,093.80 | $4,018.61 | $646,651.72 |
130 | $8,112.41 | $4,068.52 | $4,043.89 | $642,607.83 |
131 | $8,112.41 | $4,043.07 | $4,069.34 | $638,538.49 |
132 | $8,112.41 | $4,017.47 | $4,094.94 | $634,443.55 |
133 | $8,112.41 | $3,991.71 | $4,120.70 | $630,322.85 |
134 | $8,112.41 | $3,965.78 | $4,146.63 | $626,176.22 |
135 | $8,112.41 | $3,939.69 | $4,172.72 | $622,003.50 |
136 | $8,112.41 | $3,913.44 | $4,198.97 | $617,804.53 |
137 | $8,112.41 | $3,887.02 | $4,225.39 | $613,579.14 |
138 | $8,112.41 | $3,860.44 | $4,251.97 | $609,327.17 |
139 | $8,112.41 | $3,833.68 | $4,278.73 | $605,048.44 |
140 | $8,112.41 | $3,806.76 | $4,305.65 | $600,742.80 |
141 | $8,112.41 | $3,779.67 | $4,332.74 | $596,410.06 |
142 | $8,112.41 | $3,752.41 | $4,360.00 | $592,050.06 |
143 | $8,112.41 | $3,724.98 | $4,387.43 | $587,662.64 |
144 | $8,112.41 | $3,697.38 | $4,415.03 | $583,247.60 |
145 | $8,112.41 | $3,669.60 | $4,442.81 | $578,804.79 |
146 | $8,112.41 | $3,641.65 | $4,470.76 | $574,334.03 |
147 | $8,112.41 | $3,613.52 | $4,498.89 | $569,835.14 |
148 | $8,112.41 | $3,585.21 | $4,527.20 | $565,307.94 |
149 | $8,112.41 | $3,556.73 | $4,555.68 | $560,752.26 |
150 | $8,112.41 | $3,528.07 | $4,584.34 | $556,167.92 |
151 | $8,112.41 | $3,499.22 | $4,613.19 | $551,554.73 |
152 | $8,112.41 | $3,470.20 | $4,642.21 | $546,912.52 |
153 | $8,112.41 | $3,440.99 | $4,671.42 | $542,241.10 |
154 | $8,112.41 | $3,411.60 | $4,700.81 | $537,540.29 |
155 | $8,112.41 | $3,382.02 | $4,730.39 | $532,809.91 |
156 | $8,112.41 | $3,352.26 | $4,760.15 | $528,049.76 |
157 | $8,112.41 | $3,322.31 | $4,790.10 | $523,259.66 |
158 | $8,112.41 | $3,292.18 | $4,820.23 | $518,439.43 |
159 | $8,112.41 | $3,261.85 | $4,850.56 | $513,588.87 |
160 | $8,112.41 | $3,231.33 | $4,881.08 | $508,707.79 |
161 | $8,112.41 | $3,200.62 | $4,911.79 | $503,796.00 |
162 | $8,112.41 | $3,169.72 | $4,942.69 | $498,853.30 |
163 | $8,112.41 | $3,138.62 | $4,973.79 | $493,879.51 |
164 | $8,112.41 | $3,107.33 | $5,005.08 | $488,874.43 |
165 | $8,112.41 | $3,075.83 | $5,036.57 | $483,837.85 |
166 | $8,112.41 | $3,044.15 | $5,068.26 | $478,769.59 |
167 | $8,112.41 | $3,012.26 | $5,100.15 | $473,669.44 |
168 | $8,112.41 | $2,980.17 | $5,132.24 | $468,537.20 |
169 | $8,112.41 | $2,947.88 | $5,164.53 | $463,372.67 |
170 | $8,112.41 | $2,915.39 | $5,197.02 | $458,175.65 |
171 | $8,112.41 | $2,882.69 | $5,229.72 | $452,945.93 |
172 | $8,112.41 | $2,849.78 | $5,262.62 | $447,683.30 |
173 | $8,112.41 | $2,816.67 | $5,295.74 | $442,387.57 |
174 | $8,112.41 | $2,783.36 | $5,329.05 | $437,058.51 |
175 | $8,112.41 | $2,749.83 | $5,362.58 | $431,695.93 |
176 | $8,112.41 | $2,716.09 | $5,396.32 | $426,299.61 |
177 | $8,112.41 | $2,682.14 | $5,430.27 | $420,869.33 |
178 | $8,112.41 | $2,647.97 | $5,464.44 | $415,404.89 |
179 | $8,112.41 | $2,613.59 | $5,498.82 | $409,906.07 |
180 | $8,112.41 | $2,578.99 | $5,533.42 | $404,372.65 |
181 | $8,112.41 | $2,544.18 | $5,568.23 | $398,804.42 |
182 | $8,112.41 | $2,509.14 | $5,603.27 | $393,201.16 |
183 | $8,112.41 | $2,473.89 | $5,638.52 | $387,562.64 |
184 | $8,112.41 | $2,438.41 | $5,673.99 | $381,888.64 |
185 | $8,112.41 | $2,402.72 | $5,709.69 | $376,178.95 |
186 | $8,112.41 | $2,366.79 | $5,745.62 | $370,433.33 |
187 | $8,112.41 | $2,330.64 | $5,781.77 | $364,651.56 |
188 | $8,112.41 | $2,294.27 | $5,818.14 | $358,833.42 |
189 | $8,112.41 | $2,257.66 | $5,854.75 | $352,978.67 |
190 | $8,112.41 | $2,220.82 | $5,891.59 | $347,087.09 |
191 | $8,112.41 | $2,183.76 | $5,928.65 | $341,158.43 |
192 | $8,112.41 | $2,146.46 | $5,965.95 | $335,192.48 |
193 | $8,112.41 | $2,108.92 | $6,003.49 | $329,188.99 |
194 | $8,112.41 | $2,071.15 | $6,041.26 | $323,147.73 |
195 | $8,112.41 | $2,033.14 | $6,079.27 | $317,068.45 |
196 | $8,112.41 | $1,994.89 | $6,117.52 | $310,950.93 |
197 | $8,112.41 | $1,956.40 | $6,156.01 | $304,794.92 |
198 | $8,112.41 | $1,917.67 | $6,194.74 | $298,600.18 |
199 | $8,112.41 | $1,878.69 | $6,233.72 | $292,366.46 |
200 | $8,112.41 | $1,839.47 | $6,272.94 | $286,093.53 |
201 | $8,112.41 | $1,800.01 | $6,312.40 | $279,781.12 |
202 | $8,112.41 | $1,760.29 | $6,352.12 | $273,429.00 |
203 | $8,112.41 | $1,720.32 | $6,392.09 | $267,036.92 |
204 | $8,112.41 | $1,680.11 | $6,432.30 | $260,604.61 |
205 | $8,112.41 | $1,639.64 | $6,472.77 | $254,131.84 |
206 | $8,112.41 | $1,598.91 | $6,513.50 | $247,618.34 |
207 | $8,112.41 | $1,557.93 | $6,554.48 | $241,063.87 |
208 | $8,112.41 | $1,516.69 | $6,595.72 | $234,468.15 |
209 | $8,112.41 | $1,475.20 | $6,637.21 | $227,830.94 |
210 | $8,112.41 | $1,433.44 | $6,678.97 | $221,151.96 |
211 | $8,112.41 | $1,391.41 | $6,721.00 | $214,430.97 |
212 | $8,112.41 | $1,349.13 | $6,763.28 | $207,667.69 |
213 | $8,112.41 | $1,306.58 | $6,805.83 | $200,861.85 |
214 | $8,112.41 | $1,263.76 | $6,848.65 | $194,013.20 |
215 | $8,112.41 | $1,220.67 | $6,891.74 | $187,121.46 |
216 | $8,112.41 | $1,177.31 | $6,935.10 | $180,186.35 |
217 | $8,112.41 | $1,133.67 | $6,978.74 | $173,207.61 |
218 | $8,112.41 | $1,089.76 | $7,022.65 | $166,184.97 |
219 | $8,112.41 | $1,045.58 | $7,066.83 | $159,118.14 |
220 | $8,112.41 | $1,001.12 | $7,111.29 | $152,006.85 |
221 | $8,112.41 | $956.38 | $7,156.03 | $144,850.82 |
222 | $8,112.41 | $911.35 | $7,201.06 | $137,649.76 |
223 | $8,112.41 | $866.05 | $7,246.36 | $130,403.40 |
224 | $8,112.41 | $820.45 | $7,291.96 | $123,111.44 |
225 | $8,112.41 | $774.58 | $7,337.83 | $115,773.61 |
226 | $8,112.41 | $728.41 | $7,384.00 | $108,389.61 |
227 | $8,112.41 | $681.95 | $7,430.46 | $100,959.15 |
228 | $8,112.41 | $635.20 | $7,477.21 | $93,481.94 |
229 | $8,112.41 | $588.16 | $7,524.25 | $85,957.69 |
230 | $8,112.41 | $540.82 | $7,571.59 | $78,386.09 |
231 | $8,112.41 | $493.18 | $7,619.23 | $70,766.86 |
232 | $8,112.41 | $445.24 | $7,667.17 | $63,099.70 |
233 | $8,112.41 | $397.00 | $7,715.41 | $55,384.29 |
234 | $8,112.41 | $348.46 | $7,763.95 | $47,620.34 |
235 | $8,112.41 | $299.61 | $7,812.80 | $39,807.54 |
236 | $8,112.41 | $250.46 | $7,861.95 | $31,945.59 |
237 | $8,112.41 | $200.99 | $7,911.42 | $24,034.17 |
238 | $8,112.41 | $151.21 | $7,961.19 | $16,072.97 |
239 | $8,112.41 | $101.13 | $8,011.28 | $8,061.69 |
240 | $8,112.41 | $50.72 | $8,061.69 | $0.00 |
All information should be independently reviewed and verified for accuracy. IDX information is provided exclusively for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information current as of April 6, 2025 at 12:00:00 PM UTC.
You may not reproduce or redistribute this data, it is for viewing purposes only. This data is deemed reliable, but is not guaranteed accurate by the MLS or NTREIS. This data was last updated on: April 6, 2025 at 12:00:00 PM UTC
Listed By: Jennifer Tran of Avignon Realty
Notifications