20865 HAULOVER CV #D-4 (MLS: TB8499067) For Sale

20865 HAULOVER CV #D-4, (Hillsborough), Lutz Florida 33558

Currently Rented at $1,400.00 / month

Area: 456

Property Info

  • MLS TB8499067
  • Unit No D-4
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 456
  • Living Area (sqft) 456
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $487.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Vaulted Ceiling(s)

Buy Price

$
$134,900.00

Rental Price

$
$1,400.00
  • Cap Rate
  • 7.1%
  • Gross Yield
  • 12.5%
  • Lease End Date
  • May 31, 2026
  • Rent Amount

  • $1,400.00

Cash Flow

Cap Rate7.1 Gross Yield12.5% Annual Rent$16,800.00 Property Taxes$1,409.67 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,800.00 $1,400.00 / mo $84,000.00 $1,400.00 / mo $168,000.00 $1,400.00 / mo
Estimated Expenses $1,409.67 $7,048.35 $14,096.70
Net Cash Flow $15,390.33 $76,951.65 $153,903.30
HOA Fees $5,844.00 $29,220.00 $58,440.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.