$139,244
NAL Estimated Property Value8055 Cambridge St Apt 82, Houston, TX, 77054
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Building Information
Year Built1984
Land Information
APN1155900090006
SubdivisionCambridge Court Condo Ph 1
Land UseResidential
Legal DescriptionUNIT 82 BLDG I 0.960 INT COMMON LAND & ELE CAMBRIDGE COURT CONDO PH 1
Census Tract314001
Assessed Land Value$26,456
Assessed Improvement Value$112,788
Assessment Year2025
About this property
A must see condo which located at inside the heart of the medical center area with 2b2b. Great location - less than 2 miles to Med Center, Rice Village, NRG Stadium, DINING, and ENTERTAINMENT. It's on the second floor, no worry about water flood. The unit has been updated with granite counter top, in both rest room and kitchen. The laminate wood floor through out the unit. Come to see, you don't want to miss it!!
Investor Tools
$139,244
Estimated Property Value
$88,135Estimated Mortgage Balance
$51,109Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$835 /month
Positive
Cash Flow Estimate:
$278 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$297/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,867
$139,244
2025
$26,456
$112,788
$139,244
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,867
$139,244
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$93,750
No
First
Feb 10, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$88,135
$51,109
36%
63%
$563/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$563/mo
+$1,107/mo
14.4%
