$133,172
NAL Estimated Property Value2121 El Paseo Street 2003, Houston, TX, 77054
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer/Dryer Stacked, Washer, Dishwasher
FlooringVinyl
Exterior
Exterior FeaturesCourtyard
Building Information
Year Built1984
Land Information
APN1159200200004
SubdivisionCambridge Court Condo Ph 2
Land UseResidential
Legal DescriptionUNIT 2003 BLDG T .4161 INT COMMON LAND & ELE CAMBRIDGE COURT CONDO PH 2
Census Tract314001
Assessed Land Value$25,303
Assessed Improvement Value$107,869
Assessment Year2025
About this property
THIS LOVELY UNIT IS READY TO GO!!! UPDATES - RECENT PAINT, GRANITE COUNTERTOPS, LAMINATE FLOORING AND KITCHEN CABINETS. KITCHEN OPENS TO THE DINING/LIVING AREA, COZY FIREPLACE AND FRENCH DOORS TO THE PRIVATE PATIO AREA. NEW REFRIGERATOR WITH ICE MAKER ON THE WAY!!! THE WASHER/DRYER WILL REMAIN. JUST A SHORT WALK TO THE UT SHUTTLE OR UT DENTAL SCHOOL OR METRO BUS #60 TO BAYLOR AND THE TMC AREA.
Investor Tools
$133,172
Estimated Property Value
$0Estimated Mortgage Balance
$133,172Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$799 /month
Positive
Cash Flow Estimate:
$266 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$111/month
$590/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$661
$133,172
2025
$25,303
$107,869
$133,172
No
Tax History
Year
Tax Paid
Assessed Value
2020
$661
$133,172
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$133,172
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$590/mo
+$1,080/mo
15.0%
