Andy Flack
HomeLand Properties, Inc.
Looking to expand your investment portfolio? This exclusive package includes nine leased properties: 34 Shady Brook, 1258 S San Jose Drive, 3111 Sherry Lane, 3241 Sherry Lane, 2934 Post Oak, 1902 Westview, 3374 Rosedale, 2526 Greenbriar, and 5426 Castle. Each property is currently leased, with tenants at various stages of their lease agreements, providing instant rental income and the potential for future value growth. Whether you're an experienced investor or just starting out, this opportunity is a perfect fit for any portfolio. Don’t miss out on this exceptional investment opportunity—contact me today for more details!
Directions: Head north on S. Willis, then turn left onto S. 20th. Next, turn right onto Ivanhoe, followed by a left onto Rosedale. The house is right there.
Andy Flack
HomeLand Properties, Inc.
Ask Andy a Question
Monthly Payment | $11,321.15 |
Total Principal & Interest | $2,717,075.02 |
# | Payment | Interest | Principle | Balance |
1 | $11,321.15 | $8,808.33 | $2,512.81 | $1,397,487.19 |
2 | $11,321.15 | $8,792.52 | $2,528.62 | $1,394,958.57 |
3 | $11,321.15 | $8,776.61 | $2,544.53 | $1,392,414.03 |
4 | $11,321.15 | $8,760.60 | $2,560.54 | $1,389,853.49 |
5 | $11,321.15 | $8,744.49 | $2,576.65 | $1,387,276.84 |
6 | $11,321.15 | $8,728.28 | $2,592.86 | $1,384,683.98 |
7 | $11,321.15 | $8,711.97 | $2,609.18 | $1,382,074.80 |
8 | $11,321.15 | $8,695.55 | $2,625.59 | $1,379,449.21 |
9 | $11,321.15 | $8,679.03 | $2,642.11 | $1,376,807.10 |
10 | $11,321.15 | $8,662.41 | $2,658.73 | $1,374,148.37 |
11 | $11,321.15 | $8,645.68 | $2,675.46 | $1,371,472.90 |
12 | $11,321.15 | $8,628.85 | $2,692.30 | $1,368,780.61 |
13 | $11,321.15 | $8,611.91 | $2,709.23 | $1,366,071.37 |
14 | $11,321.15 | $8,594.87 | $2,726.28 | $1,363,345.09 |
15 | $11,321.15 | $8,577.71 | $2,743.43 | $1,360,601.66 |
16 | $11,321.15 | $8,560.45 | $2,760.69 | $1,357,840.97 |
17 | $11,321.15 | $8,543.08 | $2,778.06 | $1,355,062.90 |
18 | $11,321.15 | $8,525.60 | $2,795.54 | $1,352,267.36 |
19 | $11,321.15 | $8,508.02 | $2,813.13 | $1,349,454.23 |
20 | $11,321.15 | $8,490.32 | $2,830.83 | $1,346,623.40 |
21 | $11,321.15 | $8,472.51 | $2,848.64 | $1,343,774.76 |
22 | $11,321.15 | $8,454.58 | $2,866.56 | $1,340,908.20 |
23 | $11,321.15 | $8,436.55 | $2,884.60 | $1,338,023.60 |
24 | $11,321.15 | $8,418.40 | $2,902.75 | $1,335,120.85 |
25 | $11,321.15 | $8,400.14 | $2,921.01 | $1,332,199.84 |
26 | $11,321.15 | $8,381.76 | $2,939.39 | $1,329,260.45 |
27 | $11,321.15 | $8,363.26 | $2,957.88 | $1,326,302.57 |
28 | $11,321.15 | $8,344.65 | $2,976.49 | $1,323,326.08 |
29 | $11,321.15 | $8,325.93 | $2,995.22 | $1,320,330.86 |
30 | $11,321.15 | $8,307.08 | $3,014.06 | $1,317,316.79 |
31 | $11,321.15 | $8,288.12 | $3,033.03 | $1,314,283.77 |
32 | $11,321.15 | $8,269.04 | $3,052.11 | $1,311,231.66 |
33 | $11,321.15 | $8,249.83 | $3,071.31 | $1,308,160.34 |
34 | $11,321.15 | $8,230.51 | $3,090.64 | $1,305,069.71 |
35 | $11,321.15 | $8,211.06 | $3,110.08 | $1,301,959.62 |
36 | $11,321.15 | $8,191.50 | $3,129.65 | $1,298,829.97 |
37 | $11,321.15 | $8,171.81 | $3,149.34 | $1,295,680.63 |
38 | $11,321.15 | $8,151.99 | $3,169.16 | $1,292,511.48 |
39 | $11,321.15 | $8,132.05 | $3,189.09 | $1,289,322.38 |
40 | $11,321.15 | $8,111.99 | $3,209.16 | $1,286,113.22 |
41 | $11,321.15 | $8,091.80 | $3,229.35 | $1,282,883.87 |
42 | $11,321.15 | $8,071.48 | $3,249.67 | $1,279,634.20 |
43 | $11,321.15 | $8,051.03 | $3,270.11 | $1,276,364.09 |
44 | $11,321.15 | $8,030.46 | $3,290.69 | $1,273,073.40 |
45 | $11,321.15 | $8,009.75 | $3,311.39 | $1,269,762.01 |
46 | $11,321.15 | $7,988.92 | $3,332.23 | $1,266,429.78 |
47 | $11,321.15 | $7,967.95 | $3,353.19 | $1,263,076.59 |
48 | $11,321.15 | $7,946.86 | $3,374.29 | $1,259,702.30 |
49 | $11,321.15 | $7,925.63 | $3,395.52 | $1,256,306.78 |
50 | $11,321.15 | $7,904.26 | $3,416.88 | $1,252,889.90 |
51 | $11,321.15 | $7,882.77 | $3,438.38 | $1,249,451.52 |
52 | $11,321.15 | $7,861.13 | $3,460.01 | $1,245,991.51 |
53 | $11,321.15 | $7,839.36 | $3,481.78 | $1,242,509.72 |
54 | $11,321.15 | $7,817.46 | $3,503.69 | $1,239,006.04 |
55 | $11,321.15 | $7,795.41 | $3,525.73 | $1,235,480.30 |
56 | $11,321.15 | $7,773.23 | $3,547.92 | $1,231,932.39 |
57 | $11,321.15 | $7,750.91 | $3,570.24 | $1,228,362.15 |
58 | $11,321.15 | $7,728.45 | $3,592.70 | $1,224,769.45 |
59 | $11,321.15 | $7,705.84 | $3,615.30 | $1,221,154.14 |
60 | $11,321.15 | $7,683.09 | $3,638.05 | $1,217,516.09 |
61 | $11,321.15 | $7,660.21 | $3,660.94 | $1,213,855.15 |
62 | $11,321.15 | $7,637.17 | $3,683.97 | $1,210,171.18 |
63 | $11,321.15 | $7,613.99 | $3,707.15 | $1,206,464.03 |
64 | $11,321.15 | $7,590.67 | $3,730.48 | $1,202,733.55 |
65 | $11,321.15 | $7,567.20 | $3,753.95 | $1,198,979.60 |
66 | $11,321.15 | $7,543.58 | $3,777.57 | $1,195,202.04 |
67 | $11,321.15 | $7,519.81 | $3,801.33 | $1,191,400.70 |
68 | $11,321.15 | $7,495.90 | $3,825.25 | $1,187,575.45 |
69 | $11,321.15 | $7,471.83 | $3,849.32 | $1,183,726.14 |
70 | $11,321.15 | $7,447.61 | $3,873.54 | $1,179,852.60 |
71 | $11,321.15 | $7,423.24 | $3,897.91 | $1,175,954.69 |
72 | $11,321.15 | $7,398.71 | $3,922.43 | $1,172,032.26 |
73 | $11,321.15 | $7,374.04 | $3,947.11 | $1,168,085.15 |
74 | $11,321.15 | $7,349.20 | $3,971.94 | $1,164,113.21 |
75 | $11,321.15 | $7,324.21 | $3,996.93 | $1,160,116.28 |
76 | $11,321.15 | $7,299.06 | $4,022.08 | $1,156,094.20 |
77 | $11,321.15 | $7,273.76 | $4,047.39 | $1,152,046.81 |
78 | $11,321.15 | $7,248.29 | $4,072.85 | $1,147,973.96 |
79 | $11,321.15 | $7,222.67 | $4,098.48 | $1,143,875.48 |
80 | $11,321.15 | $7,196.88 | $4,124.26 | $1,139,751.22 |
81 | $11,321.15 | $7,170.93 | $4,150.21 | $1,135,601.01 |
82 | $11,321.15 | $7,144.82 | $4,176.32 | $1,131,424.68 |
83 | $11,321.15 | $7,118.55 | $4,202.60 | $1,127,222.09 |
84 | $11,321.15 | $7,092.11 | $4,229.04 | $1,122,993.05 |
85 | $11,321.15 | $7,065.50 | $4,255.65 | $1,118,737.40 |
86 | $11,321.15 | $7,038.72 | $4,282.42 | $1,114,454.97 |
87 | $11,321.15 | $7,011.78 | $4,309.37 | $1,110,145.61 |
88 | $11,321.15 | $6,984.67 | $4,336.48 | $1,105,809.13 |
89 | $11,321.15 | $6,957.38 | $4,363.76 | $1,101,445.36 |
90 | $11,321.15 | $6,929.93 | $4,391.22 | $1,097,054.15 |
91 | $11,321.15 | $6,902.30 | $4,418.85 | $1,092,635.30 |
92 | $11,321.15 | $6,874.50 | $4,446.65 | $1,088,188.65 |
93 | $11,321.15 | $6,846.52 | $4,474.63 | $1,083,714.02 |
94 | $11,321.15 | $6,818.37 | $4,502.78 | $1,079,211.25 |
95 | $11,321.15 | $6,790.04 | $4,531.11 | $1,074,680.14 |
96 | $11,321.15 | $6,761.53 | $4,559.62 | $1,070,120.52 |
97 | $11,321.15 | $6,732.84 | $4,588.30 | $1,065,532.22 |
98 | $11,321.15 | $6,703.97 | $4,617.17 | $1,060,915.04 |
99 | $11,321.15 | $6,674.92 | $4,646.22 | $1,056,268.82 |
100 | $11,321.15 | $6,645.69 | $4,675.45 | $1,051,593.37 |
101 | $11,321.15 | $6,616.27 | $4,704.87 | $1,046,888.50 |
102 | $11,321.15 | $6,586.67 | $4,734.47 | $1,042,154.02 |
103 | $11,321.15 | $6,556.89 | $4,764.26 | $1,037,389.76 |
104 | $11,321.15 | $6,526.91 | $4,794.24 | $1,032,595.53 |
105 | $11,321.15 | $6,496.75 | $4,824.40 | $1,027,771.13 |
106 | $11,321.15 | $6,466.39 | $4,854.75 | $1,022,916.38 |
107 | $11,321.15 | $6,435.85 | $4,885.30 | $1,018,031.08 |
108 | $11,321.15 | $6,405.11 | $4,916.03 | $1,013,115.05 |
109 | $11,321.15 | $6,374.18 | $4,946.96 | $1,008,168.08 |
110 | $11,321.15 | $6,343.06 | $4,978.09 | $1,003,189.99 |
111 | $11,321.15 | $6,311.74 | $5,009.41 | $998,180.58 |
112 | $11,321.15 | $6,280.22 | $5,040.93 | $993,139.66 |
113 | $11,321.15 | $6,248.50 | $5,072.64 | $988,067.02 |
114 | $11,321.15 | $6,216.59 | $5,104.56 | $982,962.46 |
115 | $11,321.15 | $6,184.47 | $5,136.67 | $977,825.78 |
116 | $11,321.15 | $6,152.15 | $5,168.99 | $972,656.79 |
117 | $11,321.15 | $6,119.63 | $5,201.51 | $967,455.28 |
118 | $11,321.15 | $6,086.91 | $5,234.24 | $962,221.04 |
119 | $11,321.15 | $6,053.97 | $5,267.17 | $956,953.87 |
120 | $11,321.15 | $6,020.83 | $5,300.31 | $951,653.56 |
121 | $11,321.15 | $5,987.49 | $5,333.66 | $946,319.90 |
122 | $11,321.15 | $5,953.93 | $5,367.22 | $940,952.68 |
123 | $11,321.15 | $5,920.16 | $5,400.99 | $935,551.70 |
124 | $11,321.15 | $5,886.18 | $5,434.97 | $930,116.73 |
125 | $11,321.15 | $5,851.98 | $5,469.16 | $924,647.57 |
126 | $11,321.15 | $5,817.57 | $5,503.57 | $919,144.00 |
127 | $11,321.15 | $5,782.95 | $5,538.20 | $913,605.80 |
128 | $11,321.15 | $5,748.10 | $5,573.04 | $908,032.75 |
129 | $11,321.15 | $5,713.04 | $5,608.11 | $902,424.65 |
130 | $11,321.15 | $5,677.76 | $5,643.39 | $896,781.26 |
131 | $11,321.15 | $5,642.25 | $5,678.90 | $891,102.36 |
132 | $11,321.15 | $5,606.52 | $5,714.63 | $885,387.73 |
133 | $11,321.15 | $5,570.56 | $5,750.58 | $879,637.15 |
134 | $11,321.15 | $5,534.38 | $5,786.76 | $873,850.39 |
135 | $11,321.15 | $5,497.98 | $5,823.17 | $868,027.22 |
136 | $11,321.15 | $5,461.34 | $5,859.81 | $862,167.41 |
137 | $11,321.15 | $5,424.47 | $5,896.68 | $856,270.74 |
138 | $11,321.15 | $5,387.37 | $5,933.78 | $850,336.96 |
139 | $11,321.15 | $5,350.04 | $5,971.11 | $844,365.85 |
140 | $11,321.15 | $5,312.47 | $6,008.68 | $838,357.17 |
141 | $11,321.15 | $5,274.66 | $6,046.48 | $832,310.69 |
142 | $11,321.15 | $5,236.62 | $6,084.52 | $826,226.17 |
143 | $11,321.15 | $5,198.34 | $6,122.81 | $820,103.36 |
144 | $11,321.15 | $5,159.82 | $6,161.33 | $813,942.03 |
145 | $11,321.15 | $5,121.05 | $6,200.09 | $807,741.94 |
146 | $11,321.15 | $5,082.04 | $6,239.10 | $801,502.83 |
147 | $11,321.15 | $5,042.79 | $6,278.36 | $795,224.48 |
148 | $11,321.15 | $5,003.29 | $6,317.86 | $788,906.62 |
149 | $11,321.15 | $4,963.54 | $6,357.61 | $782,549.01 |
150 | $11,321.15 | $4,923.54 | $6,397.61 | $776,151.40 |
151 | $11,321.15 | $4,883.29 | $6,437.86 | $769,713.54 |
152 | $11,321.15 | $4,842.78 | $6,478.36 | $763,235.18 |
153 | $11,321.15 | $4,802.02 | $6,519.12 | $756,716.05 |
154 | $11,321.15 | $4,761.01 | $6,560.14 | $750,155.91 |
155 | $11,321.15 | $4,719.73 | $6,601.41 | $743,554.50 |
156 | $11,321.15 | $4,678.20 | $6,642.95 | $736,911.55 |
157 | $11,321.15 | $4,636.40 | $6,684.74 | $730,226.80 |
158 | $11,321.15 | $4,594.34 | $6,726.80 | $723,500.00 |
159 | $11,321.15 | $4,552.02 | $6,769.13 | $716,730.88 |
160 | $11,321.15 | $4,509.43 | $6,811.71 | $709,919.16 |
161 | $11,321.15 | $4,466.57 | $6,854.57 | $703,064.59 |
162 | $11,321.15 | $4,423.45 | $6,897.70 | $696,166.89 |
163 | $11,321.15 | $4,380.05 | $6,941.10 | $689,225.80 |
164 | $11,321.15 | $4,336.38 | $6,984.77 | $682,241.03 |
165 | $11,321.15 | $4,292.43 | $7,028.71 | $675,212.32 |
166 | $11,321.15 | $4,248.21 | $7,072.94 | $668,139.38 |
167 | $11,321.15 | $4,203.71 | $7,117.44 | $661,021.95 |
168 | $11,321.15 | $4,158.93 | $7,162.22 | $653,859.73 |
169 | $11,321.15 | $4,113.87 | $7,207.28 | $646,652.45 |
170 | $11,321.15 | $4,068.52 | $7,252.62 | $639,399.83 |
171 | $11,321.15 | $4,022.89 | $7,298.26 | $632,101.57 |
172 | $11,321.15 | $3,976.97 | $7,344.17 | $624,757.40 |
173 | $11,321.15 | $3,930.77 | $7,390.38 | $617,367.02 |
174 | $11,321.15 | $3,884.27 | $7,436.88 | $609,930.14 |
175 | $11,321.15 | $3,837.48 | $7,483.67 | $602,446.47 |
176 | $11,321.15 | $3,790.39 | $7,530.75 | $594,915.72 |
177 | $11,321.15 | $3,743.01 | $7,578.13 | $587,337.58 |
178 | $11,321.15 | $3,695.33 | $7,625.81 | $579,711.77 |
179 | $11,321.15 | $3,647.35 | $7,673.79 | $572,037.98 |
180 | $11,321.15 | $3,599.07 | $7,722.07 | $564,315.90 |
181 | $11,321.15 | $3,550.49 | $7,770.66 | $556,545.24 |
182 | $11,321.15 | $3,501.60 | $7,819.55 | $548,725.70 |
183 | $11,321.15 | $3,452.40 | $7,868.75 | $540,856.95 |
184 | $11,321.15 | $3,402.89 | $7,918.25 | $532,938.70 |
185 | $11,321.15 | $3,353.07 | $7,968.07 | $524,970.62 |
186 | $11,321.15 | $3,302.94 | $8,018.21 | $516,952.42 |
187 | $11,321.15 | $3,252.49 | $8,068.65 | $508,883.76 |
188 | $11,321.15 | $3,201.73 | $8,119.42 | $500,764.34 |
189 | $11,321.15 | $3,150.64 | $8,170.50 | $492,593.84 |
190 | $11,321.15 | $3,099.24 | $8,221.91 | $484,371.93 |
191 | $11,321.15 | $3,047.51 | $8,273.64 | $476,098.29 |
192 | $11,321.15 | $2,995.45 | $8,325.69 | $467,772.60 |
193 | $11,321.15 | $2,943.07 | $8,378.08 | $459,394.52 |
194 | $11,321.15 | $2,890.36 | $8,430.79 | $450,963.73 |
195 | $11,321.15 | $2,837.31 | $8,483.83 | $442,479.90 |
196 | $11,321.15 | $2,783.94 | $8,537.21 | $433,942.69 |
197 | $11,321.15 | $2,730.22 | $8,590.92 | $425,351.77 |
198 | $11,321.15 | $2,676.17 | $8,644.97 | $416,706.79 |
199 | $11,321.15 | $2,621.78 | $8,699.37 | $408,007.43 |
200 | $11,321.15 | $2,567.05 | $8,754.10 | $399,253.33 |
201 | $11,321.15 | $2,511.97 | $8,809.18 | $390,444.15 |
202 | $11,321.15 | $2,456.54 | $8,864.60 | $381,579.55 |
203 | $11,321.15 | $2,400.77 | $8,920.37 | $372,659.17 |
204 | $11,321.15 | $2,344.65 | $8,976.50 | $363,682.68 |
205 | $11,321.15 | $2,288.17 | $9,032.98 | $354,649.70 |
206 | $11,321.15 | $2,231.34 | $9,089.81 | $345,559.89 |
207 | $11,321.15 | $2,174.15 | $9,147.00 | $336,412.89 |
208 | $11,321.15 | $2,116.60 | $9,204.55 | $327,208.34 |
209 | $11,321.15 | $2,058.69 | $9,262.46 | $317,945.88 |
210 | $11,321.15 | $2,000.41 | $9,320.74 | $308,625.15 |
211 | $11,321.15 | $1,941.77 | $9,379.38 | $299,245.77 |
212 | $11,321.15 | $1,882.75 | $9,438.39 | $289,807.38 |
213 | $11,321.15 | $1,823.37 | $9,497.77 | $280,309.60 |
214 | $11,321.15 | $1,763.61 | $9,557.53 | $270,752.07 |
215 | $11,321.15 | $1,703.48 | $9,617.66 | $261,134.41 |
216 | $11,321.15 | $1,642.97 | $9,678.18 | $251,456.23 |
217 | $11,321.15 | $1,582.08 | $9,739.07 | $241,717.17 |
218 | $11,321.15 | $1,520.80 | $9,800.34 | $231,916.82 |
219 | $11,321.15 | $1,459.14 | $9,862.00 | $222,054.82 |
220 | $11,321.15 | $1,397.09 | $9,924.05 | $212,130.77 |
221 | $11,321.15 | $1,334.66 | $9,986.49 | $202,144.28 |
222 | $11,321.15 | $1,271.82 | $10,049.32 | $192,094.96 |
223 | $11,321.15 | $1,208.60 | $10,112.55 | $181,982.41 |
224 | $11,321.15 | $1,144.97 | $10,176.17 | $171,806.24 |
225 | $11,321.15 | $1,080.95 | $10,240.20 | $161,566.04 |
226 | $11,321.15 | $1,016.52 | $10,304.63 | $151,261.41 |
227 | $11,321.15 | $951.69 | $10,369.46 | $140,891.95 |
228 | $11,321.15 | $886.45 | $10,434.70 | $130,457.25 |
229 | $11,321.15 | $820.79 | $10,500.35 | $119,956.90 |
230 | $11,321.15 | $754.73 | $10,566.42 | $109,390.48 |
231 | $11,321.15 | $688.25 | $10,632.90 | $98,757.59 |
232 | $11,321.15 | $621.35 | $10,699.80 | $88,057.79 |
233 | $11,321.15 | $554.03 | $10,767.12 | $77,290.67 |
234 | $11,321.15 | $486.29 | $10,834.86 | $66,455.81 |
235 | $11,321.15 | $418.12 | $10,903.03 | $55,552.79 |
236 | $11,321.15 | $349.52 | $10,971.63 | $44,581.16 |
237 | $11,321.15 | $280.49 | $11,040.66 | $33,540.50 |
238 | $11,321.15 | $211.03 | $11,110.12 | $22,430.38 |
239 | $11,321.15 | $141.12 | $11,180.02 | $11,250.36 |
240 | $11,321.15 | $70.78 | $11,250.36 | $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 8, 2025 at 12:00:00 AM 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 8, 2025 at 12:00:00 AM UTC
Listed By: Ashleigh Wright of Modern Day Living Re Llc
Notifications