20857 HAULOVER CV #B14 (MLS: W7885188) For Sale

20857 HAULOVER CV #B14, (Hillsborough), Lutz Florida 33558

Currently Rented at $1,300.00 / month

Area: 540

Property Info

  • MLS W7885188
  • Unit No B14
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 540
  • Living Area (sqft) 456
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $452.00

Interior Features

  • Built-in Features
  • Ceiling Fans(s)
  • Vaulted Ceiling(s)

Buy Price

$
$124,900.00

Rental Price

$
$1,300.00
  • Cap Rate
  • 7%
  • Gross Yield
  • 12.5%
  • Lease End Date
  • -
  • Rent Amount

  • $1,300.00

Cash Flow

Cap Rate7.0 Gross Yield12.5% Annual Rent$15,600.00 Property Taxes$1,429.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,600.00 $1,300.00 / mo $78,000.00 $1,300.00 / mo $156,000.00 $1,300.00 / mo
Estimated Expenses $1,429.00 $7,145.00 $14,290.00
Net Cash Flow $14,171.00 $70,855.00 $141,710.00
HOA Fees $5,424.00 $27,120.00 $54,240.00

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