Andy Flack
HomeLand Properties, Inc.
Ideal 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 | $9,008.40 |
Total Principal & Interest | $2,162,015.41 |
# | Payment | Interest | Principle | Balance |
1 | $9,008.40 | $7,008.92 | $1,999.48 | $1,112,000.52 |
2 | $9,008.40 | $6,996.34 | $2,012.06 | $1,109,988.46 |
3 | $9,008.40 | $6,983.68 | $2,024.72 | $1,107,963.74 |
4 | $9,008.40 | $6,970.94 | $2,037.46 | $1,105,926.28 |
5 | $9,008.40 | $6,958.12 | $2,050.28 | $1,103,876.00 |
6 | $9,008.40 | $6,945.22 | $2,063.18 | $1,101,812.82 |
7 | $9,008.40 | $6,932.24 | $2,076.16 | $1,099,736.66 |
8 | $9,008.40 | $6,919.18 | $2,089.22 | $1,097,647.44 |
9 | $9,008.40 | $6,906.03 | $2,102.37 | $1,095,545.08 |
10 | $9,008.40 | $6,892.80 | $2,115.59 | $1,093,429.49 |
11 | $9,008.40 | $6,879.49 | $2,128.90 | $1,091,300.58 |
12 | $9,008.40 | $6,866.10 | $2,142.30 | $1,089,158.28 |
13 | $9,008.40 | $6,852.62 | $2,155.78 | $1,087,002.51 |
14 | $9,008.40 | $6,839.06 | $2,169.34 | $1,084,833.17 |
15 | $9,008.40 | $6,825.41 | $2,182.99 | $1,082,650.18 |
16 | $9,008.40 | $6,811.67 | $2,196.72 | $1,080,453.45 |
17 | $9,008.40 | $6,797.85 | $2,210.54 | $1,078,242.91 |
18 | $9,008.40 | $6,783.94 | $2,224.45 | $1,076,018.46 |
19 | $9,008.40 | $6,769.95 | $2,238.45 | $1,073,780.01 |
20 | $9,008.40 | $6,755.87 | $2,252.53 | $1,071,527.48 |
21 | $9,008.40 | $6,741.69 | $2,266.70 | $1,069,260.77 |
22 | $9,008.40 | $6,727.43 | $2,280.97 | $1,066,979.81 |
23 | $9,008.40 | $6,713.08 | $2,295.32 | $1,064,684.49 |
24 | $9,008.40 | $6,698.64 | $2,309.76 | $1,062,374.73 |
25 | $9,008.40 | $6,684.11 | $2,324.29 | $1,060,050.44 |
26 | $9,008.40 | $6,669.48 | $2,338.91 | $1,057,711.53 |
27 | $9,008.40 | $6,654.77 | $2,353.63 | $1,055,357.90 |
28 | $9,008.40 | $6,639.96 | $2,368.44 | $1,052,989.46 |
29 | $9,008.40 | $6,625.06 | $2,383.34 | $1,050,606.13 |
30 | $9,008.40 | $6,610.06 | $2,398.33 | $1,048,207.79 |
31 | $9,008.40 | $6,594.97 | $2,413.42 | $1,045,794.37 |
32 | $9,008.40 | $6,579.79 | $2,428.61 | $1,043,365.76 |
33 | $9,008.40 | $6,564.51 | $2,443.89 | $1,040,921.87 |
34 | $9,008.40 | $6,549.13 | $2,459.26 | $1,038,462.61 |
35 | $9,008.40 | $6,533.66 | $2,474.74 | $1,035,987.87 |
36 | $9,008.40 | $6,518.09 | $2,490.31 | $1,033,497.56 |
37 | $9,008.40 | $6,502.42 | $2,505.98 | $1,030,991.59 |
38 | $9,008.40 | $6,486.66 | $2,521.74 | $1,028,469.85 |
39 | $9,008.40 | $6,470.79 | $2,537.61 | $1,025,932.24 |
40 | $9,008.40 | $6,454.82 | $2,553.57 | $1,023,378.66 |
41 | $9,008.40 | $6,438.76 | $2,569.64 | $1,020,809.02 |
42 | $9,008.40 | $6,422.59 | $2,585.81 | $1,018,223.22 |
43 | $9,008.40 | $6,406.32 | $2,602.08 | $1,015,621.14 |
44 | $9,008.40 | $6,389.95 | $2,618.45 | $1,013,002.69 |
45 | $9,008.40 | $6,373.48 | $2,634.92 | $1,010,367.77 |
46 | $9,008.40 | $6,356.90 | $2,651.50 | $1,007,716.27 |
47 | $9,008.40 | $6,340.21 | $2,668.18 | $1,005,048.09 |
48 | $9,008.40 | $6,323.43 | $2,684.97 | $1,002,363.12 |
49 | $9,008.40 | $6,306.53 | $2,701.86 | $999,661.25 |
50 | $9,008.40 | $6,289.54 | $2,718.86 | $996,942.39 |
51 | $9,008.40 | $6,272.43 | $2,735.97 | $994,206.42 |
52 | $9,008.40 | $6,255.22 | $2,753.18 | $991,453.24 |
53 | $9,008.40 | $6,237.89 | $2,770.50 | $988,682.74 |
54 | $9,008.40 | $6,220.46 | $2,787.94 | $985,894.80 |
55 | $9,008.40 | $6,202.92 | $2,805.48 | $983,089.33 |
56 | $9,008.40 | $6,185.27 | $2,823.13 | $980,266.20 |
57 | $9,008.40 | $6,167.51 | $2,840.89 | $977,425.31 |
58 | $9,008.40 | $6,149.63 | $2,858.76 | $974,566.55 |
59 | $9,008.40 | $6,131.65 | $2,876.75 | $971,689.80 |
60 | $9,008.40 | $6,113.55 | $2,894.85 | $968,794.95 |
61 | $9,008.40 | $6,095.33 | $2,913.06 | $965,881.89 |
62 | $9,008.40 | $6,077.01 | $2,931.39 | $962,950.49 |
63 | $9,008.40 | $6,058.56 | $2,949.83 | $960,000.66 |
64 | $9,008.40 | $6,040.00 | $2,968.39 | $957,032.27 |
65 | $9,008.40 | $6,021.33 | $2,987.07 | $954,045.20 |
66 | $9,008.40 | $6,002.53 | $3,005.86 | $951,039.33 |
67 | $9,008.40 | $5,983.62 | $3,024.78 | $948,014.56 |
68 | $9,008.40 | $5,964.59 | $3,043.81 | $944,970.75 |
69 | $9,008.40 | $5,945.44 | $3,062.96 | $941,907.80 |
70 | $9,008.40 | $5,926.17 | $3,082.23 | $938,825.57 |
71 | $9,008.40 | $5,906.78 | $3,101.62 | $935,723.95 |
72 | $9,008.40 | $5,887.26 | $3,121.13 | $932,602.82 |
73 | $9,008.40 | $5,867.63 | $3,140.77 | $929,462.04 |
74 | $9,008.40 | $5,847.87 | $3,160.53 | $926,301.51 |
75 | $9,008.40 | $5,827.98 | $3,180.42 | $923,121.09 |
76 | $9,008.40 | $5,807.97 | $3,200.43 | $919,920.67 |
77 | $9,008.40 | $5,787.83 | $3,220.56 | $916,700.10 |
78 | $9,008.40 | $5,767.57 | $3,240.83 | $913,459.28 |
79 | $9,008.40 | $5,747.18 | $3,261.22 | $910,198.06 |
80 | $9,008.40 | $5,726.66 | $3,281.73 | $906,916.33 |
81 | $9,008.40 | $5,706.02 | $3,302.38 | $903,613.94 |
82 | $9,008.40 | $5,685.24 | $3,323.16 | $900,290.78 |
83 | $9,008.40 | $5,664.33 | $3,344.07 | $896,946.72 |
84 | $9,008.40 | $5,643.29 | $3,365.11 | $893,581.61 |
85 | $9,008.40 | $5,622.12 | $3,386.28 | $890,195.33 |
86 | $9,008.40 | $5,600.81 | $3,407.59 | $886,787.74 |
87 | $9,008.40 | $5,579.37 | $3,429.02 | $883,358.72 |
88 | $9,008.40 | $5,557.80 | $3,450.60 | $879,908.12 |
89 | $9,008.40 | $5,536.09 | $3,472.31 | $876,435.81 |
90 | $9,008.40 | $5,514.24 | $3,494.16 | $872,941.66 |
91 | $9,008.40 | $5,492.26 | $3,516.14 | $869,425.52 |
92 | $9,008.40 | $5,470.14 | $3,538.26 | $865,887.25 |
93 | $9,008.40 | $5,447.87 | $3,560.52 | $862,326.73 |
94 | $9,008.40 | $5,425.47 | $3,582.93 | $858,743.81 |
95 | $9,008.40 | $5,402.93 | $3,605.47 | $855,138.34 |
96 | $9,008.40 | $5,380.25 | $3,628.15 | $851,510.19 |
97 | $9,008.40 | $5,357.42 | $3,650.98 | $847,859.21 |
98 | $9,008.40 | $5,334.45 | $3,673.95 | $844,185.26 |
99 | $9,008.40 | $5,311.33 | $3,697.07 | $840,488.19 |
100 | $9,008.40 | $5,288.07 | $3,720.33 | $836,767.86 |
101 | $9,008.40 | $5,264.66 | $3,743.73 | $833,024.13 |
102 | $9,008.40 | $5,241.11 | $3,767.29 | $829,256.84 |
103 | $9,008.40 | $5,217.41 | $3,790.99 | $825,465.85 |
104 | $9,008.40 | $5,193.56 | $3,814.84 | $821,651.01 |
105 | $9,008.40 | $5,169.55 | $3,838.84 | $817,812.17 |
106 | $9,008.40 | $5,145.40 | $3,863.00 | $813,949.17 |
107 | $9,008.40 | $5,121.10 | $3,887.30 | $810,061.87 |
108 | $9,008.40 | $5,096.64 | $3,911.76 | $806,150.11 |
109 | $9,008.40 | $5,072.03 | $3,936.37 | $802,213.75 |
110 | $9,008.40 | $5,047.26 | $3,961.14 | $798,252.61 |
111 | $9,008.40 | $5,022.34 | $3,986.06 | $794,266.55 |
112 | $9,008.40 | $4,997.26 | $4,011.14 | $790,255.41 |
113 | $9,008.40 | $4,972.02 | $4,036.37 | $786,219.04 |
114 | $9,008.40 | $4,946.63 | $4,061.77 | $782,157.27 |
115 | $9,008.40 | $4,921.07 | $4,087.32 | $778,069.95 |
116 | $9,008.40 | $4,895.36 | $4,113.04 | $773,956.90 |
117 | $9,008.40 | $4,869.48 | $4,138.92 | $769,817.99 |
118 | $9,008.40 | $4,843.44 | $4,164.96 | $765,653.03 |
119 | $9,008.40 | $4,817.23 | $4,191.16 | $761,461.86 |
120 | $9,008.40 | $4,790.86 | $4,217.53 | $757,244.33 |
121 | $9,008.40 | $4,764.33 | $4,244.07 | $753,000.26 |
122 | $9,008.40 | $4,737.63 | $4,270.77 | $748,729.49 |
123 | $9,008.40 | $4,710.76 | $4,297.64 | $744,431.85 |
124 | $9,008.40 | $4,683.72 | $4,324.68 | $740,107.17 |
125 | $9,008.40 | $4,656.51 | $4,351.89 | $735,755.28 |
126 | $9,008.40 | $4,629.13 | $4,379.27 | $731,376.01 |
127 | $9,008.40 | $4,601.57 | $4,406.82 | $726,969.18 |
128 | $9,008.40 | $4,573.85 | $4,434.55 | $722,534.63 |
129 | $9,008.40 | $4,545.95 | $4,462.45 | $718,072.18 |
130 | $9,008.40 | $4,517.87 | $4,490.53 | $713,581.66 |
131 | $9,008.40 | $4,489.62 | $4,518.78 | $709,062.88 |
132 | $9,008.40 | $4,461.19 | $4,547.21 | $704,515.67 |
133 | $9,008.40 | $4,432.58 | $4,575.82 | $699,939.85 |
134 | $9,008.40 | $4,403.79 | $4,604.61 | $695,335.24 |
135 | $9,008.40 | $4,374.82 | $4,633.58 | $690,701.66 |
136 | $9,008.40 | $4,345.66 | $4,662.73 | $686,038.93 |
137 | $9,008.40 | $4,316.33 | $4,692.07 | $681,346.86 |
138 | $9,008.40 | $4,286.81 | $4,721.59 | $676,625.27 |
139 | $9,008.40 | $4,257.10 | $4,751.30 | $671,873.97 |
140 | $9,008.40 | $4,227.21 | $4,781.19 | $667,092.78 |
141 | $9,008.40 | $4,197.13 | $4,811.27 | $662,281.51 |
142 | $9,008.40 | $4,166.85 | $4,841.54 | $657,439.96 |
143 | $9,008.40 | $4,136.39 | $4,872.00 | $652,567.96 |
144 | $9,008.40 | $4,105.74 | $4,902.66 | $647,665.30 |
145 | $9,008.40 | $4,074.89 | $4,933.50 | $642,731.80 |
146 | $9,008.40 | $4,043.85 | $4,964.54 | $637,767.26 |
147 | $9,008.40 | $4,012.62 | $4,995.78 | $632,771.48 |
148 | $9,008.40 | $3,981.19 | $5,027.21 | $627,744.27 |
149 | $9,008.40 | $3,949.56 | $5,058.84 | $622,685.43 |
150 | $9,008.40 | $3,917.73 | $5,090.67 | $617,594.76 |
151 | $9,008.40 | $3,885.70 | $5,122.70 | $612,472.06 |
152 | $9,008.40 | $3,853.47 | $5,154.93 | $607,317.13 |
153 | $9,008.40 | $3,821.04 | $5,187.36 | $602,129.77 |
154 | $9,008.40 | $3,788.40 | $5,220.00 | $596,909.78 |
155 | $9,008.40 | $3,755.56 | $5,252.84 | $591,656.93 |
156 | $9,008.40 | $3,722.51 | $5,285.89 | $586,371.05 |
157 | $9,008.40 | $3,689.25 | $5,319.15 | $581,051.90 |
158 | $9,008.40 | $3,655.78 | $5,352.61 | $575,699.29 |
159 | $9,008.40 | $3,622.11 | $5,386.29 | $570,313.00 |
160 | $9,008.40 | $3,588.22 | $5,420.18 | $564,892.82 |
161 | $9,008.40 | $3,554.12 | $5,454.28 | $559,438.54 |
162 | $9,008.40 | $3,519.80 | $5,488.60 | $553,949.94 |
163 | $9,008.40 | $3,485.27 | $5,523.13 | $548,426.81 |
164 | $9,008.40 | $3,450.52 | $5,557.88 | $542,868.93 |
165 | $9,008.40 | $3,415.55 | $5,592.85 | $537,276.09 |
166 | $9,008.40 | $3,380.36 | $5,628.04 | $531,648.05 |
167 | $9,008.40 | $3,344.95 | $5,663.45 | $525,984.61 |
168 | $9,008.40 | $3,309.32 | $5,699.08 | $520,285.53 |
169 | $9,008.40 | $3,273.46 | $5,734.93 | $514,550.59 |
170 | $9,008.40 | $3,237.38 | $5,771.02 | $508,779.58 |
171 | $9,008.40 | $3,201.07 | $5,807.33 | $502,972.25 |
172 | $9,008.40 | $3,164.53 | $5,843.86 | $497,128.39 |
173 | $9,008.40 | $3,127.77 | $5,880.63 | $491,247.76 |
174 | $9,008.40 | $3,090.77 | $5,917.63 | $485,330.13 |
175 | $9,008.40 | $3,053.54 | $5,954.86 | $479,375.26 |
176 | $9,008.40 | $3,016.07 | $5,992.33 | $473,382.94 |
177 | $9,008.40 | $2,978.37 | $6,030.03 | $467,352.91 |
178 | $9,008.40 | $2,940.43 | $6,067.97 | $461,284.94 |
179 | $9,008.40 | $2,902.25 | $6,106.15 | $455,178.79 |
180 | $9,008.40 | $2,863.83 | $6,144.56 | $449,034.23 |
181 | $9,008.40 | $2,825.17 | $6,183.22 | $442,851.00 |
182 | $9,008.40 | $2,786.27 | $6,222.13 | $436,628.88 |
183 | $9,008.40 | $2,747.12 | $6,261.27 | $430,367.60 |
184 | $9,008.40 | $2,707.73 | $6,300.67 | $424,066.93 |
185 | $9,008.40 | $2,668.09 | $6,340.31 | $417,726.62 |
186 | $9,008.40 | $2,628.20 | $6,380.20 | $411,346.42 |
187 | $9,008.40 | $2,588.05 | $6,420.34 | $404,926.08 |
188 | $9,008.40 | $2,547.66 | $6,460.74 | $398,465.34 |
189 | $9,008.40 | $2,507.01 | $6,501.39 | $391,963.96 |
190 | $9,008.40 | $2,466.11 | $6,542.29 | $385,421.66 |
191 | $9,008.40 | $2,424.94 | $6,583.45 | $378,838.21 |
192 | $9,008.40 | $2,383.52 | $6,624.87 | $372,213.34 |
193 | $9,008.40 | $2,341.84 | $6,666.56 | $365,546.78 |
194 | $9,008.40 | $2,299.90 | $6,708.50 | $358,838.28 |
195 | $9,008.40 | $2,257.69 | $6,750.71 | $352,087.58 |
196 | $9,008.40 | $2,215.22 | $6,793.18 | $345,294.40 |
197 | $9,008.40 | $2,172.48 | $6,835.92 | $338,458.48 |
198 | $9,008.40 | $2,129.47 | $6,878.93 | $331,579.55 |
199 | $9,008.40 | $2,086.19 | $6,922.21 | $324,657.34 |
200 | $9,008.40 | $2,042.64 | $6,965.76 | $317,691.58 |
201 | $9,008.40 | $1,998.81 | $7,009.59 | $310,681.99 |
202 | $9,008.40 | $1,954.71 | $7,053.69 | $303,628.30 |
203 | $9,008.40 | $1,910.33 | $7,098.07 | $296,530.23 |
204 | $9,008.40 | $1,865.67 | $7,142.73 | $289,387.50 |
205 | $9,008.40 | $1,820.73 | $7,187.67 | $282,199.83 |
206 | $9,008.40 | $1,775.51 | $7,232.89 | $274,966.94 |
207 | $9,008.40 | $1,730.00 | $7,278.40 | $267,688.54 |
208 | $9,008.40 | $1,684.21 | $7,324.19 | $260,364.35 |
209 | $9,008.40 | $1,638.13 | $7,370.27 | $252,994.08 |
210 | $9,008.40 | $1,591.75 | $7,416.64 | $245,577.44 |
211 | $9,008.40 | $1,545.09 | $7,463.31 | $238,114.13 |
212 | $9,008.40 | $1,498.13 | $7,510.26 | $230,603.87 |
213 | $9,008.40 | $1,450.88 | $7,557.51 | $223,046.36 |
214 | $9,008.40 | $1,403.33 | $7,605.06 | $215,441.29 |
215 | $9,008.40 | $1,355.48 | $7,652.91 | $207,788.38 |
216 | $9,008.40 | $1,307.34 | $7,701.06 | $200,087.32 |
217 | $9,008.40 | $1,258.88 | $7,749.51 | $192,337.80 |
218 | $9,008.40 | $1,210.13 | $7,798.27 | $184,539.53 |
219 | $9,008.40 | $1,161.06 | $7,847.34 | $176,692.19 |
220 | $9,008.40 | $1,111.69 | $7,896.71 | $168,795.48 |
221 | $9,008.40 | $1,062.00 | $7,946.39 | $160,849.09 |
222 | $9,008.40 | $1,012.01 | $7,996.39 | $152,852.70 |
223 | $9,008.40 | $961.70 | $8,046.70 | $144,806.00 |
224 | $9,008.40 | $911.07 | $8,097.33 | $136,708.68 |
225 | $9,008.40 | $860.13 | $8,148.27 | $128,560.40 |
226 | $9,008.40 | $808.86 | $8,199.54 | $120,360.87 |
227 | $9,008.40 | $757.27 | $8,251.13 | $112,109.74 |
228 | $9,008.40 | $705.36 | $8,303.04 | $103,806.70 |
229 | $9,008.40 | $653.12 | $8,355.28 | $95,451.42 |
230 | $9,008.40 | $600.55 | $8,407.85 | $87,043.57 |
231 | $9,008.40 | $547.65 | $8,460.75 | $78,582.82 |
232 | $9,008.40 | $494.42 | $8,513.98 | $70,068.84 |
233 | $9,008.40 | $440.85 | $8,567.55 | $61,501.29 |
234 | $9,008.40 | $386.95 | $8,621.45 | $52,879.84 |
235 | $9,008.40 | $332.70 | $8,675.70 | $44,204.15 |
236 | $9,008.40 | $278.12 | $8,730.28 | $35,473.87 |
237 | $9,008.40 | $223.19 | $8,785.21 | $26,688.66 |
238 | $9,008.40 | $167.92 | $8,840.48 | $17,848.18 |
239 | $9,008.40 | $112.29 | $8,896.10 | $8,952.07 |
240 | $9,008.40 | $56.32 | $8,952.07 | $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 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 8, 2025 at 12:00:00 PM UTC
Listed By: Jennifer Tran of Avignon Realty
Notifications