20893 HAULOVER CV #6 (MLS: W7890333) For Sale

20893 HAULOVER CV #6, (Hillsborough), Lutz Florida 33558

Currently Rented at $1,100.00 / month

Area: 540

Property Info

  • MLS W7890333
  • Unit No 6
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 540
  • Living Area (sqft) 456
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $452.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • Window Treatments

Buy Price

$
$105,000.00

Rental Price

$
$1,100.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 12.6%
  • Lease End Date
  • March 31, 2027
  • Rent Amount

  • $1,100.00

Cash Flow

Cap Rate6.0 Gross Yield12.6% Annual Rent$13,200.00 Property Taxes$1,428.70 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $13,200.00 $1,100.00 / mo $66,000.00 $1,100.00 / mo $132,000.00 $1,100.00 / mo
Estimated Expenses $1,428.70 $7,143.50 $14,287.00
Net Cash Flow $11,771.30 $58,856.50 $117,713.00
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.