$126,391
NAL Estimated Property Value8055 Cambridge St Apt 22b, Houston, TX, 77054
Off Market
Property Lead Type:
High EquityCash Buyers
Highlights
Interior
AppliancesElectric Oven, Electric Range, Free-Standing Range, Dryer, Washer/Dryer Stacked, Washer, Washer/Dryer
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesCourtyard, Balcony
Building Information
Year Built1984
Land Information
APN1155900020010
SubdivisionCambridge Court Condo Ph 1
Land UseResidential
Legal DescriptionUNIT 22 BLDG B .0960 INT COMMON LAND & ELE CAMBRIDGE COURT CONDO PH 1
Census Tract314001
Assessed Land Value$24,014
Assessed Improvement Value$102,377
Assessment Year2025
About this property
Secure, well maintained condominium community in the Texas Medical Center area near Reliant Stadium, specialty clinics and hospitals.
Investor Tools
$126,391
Estimated Property Value
$0Estimated Mortgage Balance
$46,103Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$758 /month
Positive
Cash Flow Estimate:
$253 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$270/month
$384/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,607
$126,391
2025
$24,014
$102,377
$126,391
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,607
$126,391
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$126,391
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$384/mo
+$1,286/mo
15.9%
