$182,000
NAL Estimated Property Value7589 Cambridge St # A, Houston, TX, 77054
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringLaminate
Building Information
Year Built1983
Land Information
APN1155810020001
SubdivisionMedical Center Th Condo 1amend
Land UseResidential
Legal DescriptionUNIT 7589A BLDG B .00870 INT COMMON LAND & ELE MEDICAL CENTER TH CONDO 1AMEND
Census Tract314001
Assessed Land Value$36,670
Assessed Improvement Value$144,092
Assessment Year2025
About this property
THIS SPACIOUS 2-STORY IS READY TO GO!!! FRESHLYY PAINTED, LAMINATE FLOORS THROUGHOUT, AND THE COVERED PARKING SPACE IS A FEW STEPS FROM THE DOOR. GALLEY KITCHEN WITH UTILITY CLOSET (WASHER AND DRYER PROVIDED). SCHEDULED MANNED GATES, POOL ON PROPERTY. JUST ACROSS CAMBRIDGE FROM THE UT DENTAL SCHOOL AND THE METRO STOP TO BAYLOR AND THE TMC AREA.
Investor Tools
$182,000
Estimated Property Value
$45,217Estimated Mortgage Balance
$136,783Estimated Equity
75% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,092 /month
Positive
Cash Flow Estimate:
$364 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$412/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,038
$180,762
2025
$36,670
$144,092
$180,762
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,038
$180,762
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Countrywide Home Loans Inc
Fannie Mae/Freddie Mac (Phased Out Keying In 2008 Because Fannie Mae Does Not Originate Loans Directly To Borrowers Or Investors. Most "New Conventional" Loans Meet Their General Underwriting Guidelines.)
$100,000
No
First
Jan 26, 2006
Feb 2021
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$45,217
$136,783
75%
25%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
N/A
+$1,670/mo
11.0%
