$155,852
NAL Estimated Property Value8100 Cambridge St Apt 136, Houston, TX, 77054
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher, Dryer, Refrigerator, Washer
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1980
Stories1
Land Information
APN1141810160004
SubdivisionCambridge Glen Condominiums
Land UseResidential
Legal DescriptionUNIT 136 BLDG P .0056 INT COMMON LAND & ELE CAMBRIDGE GLEN CONDO PH 3
Census Tract314005
Assessed Land Value$29,612
Assessed Improvement Value$126,240
Assessment Year2025
About this property
Beautifully updated Condo minutes from the Medical Center and easy commute to Loop 610 and HWY 288. This open concept home has lots of natural light, elevated ceiling and TWO balconies. Washer, dryer, refrigerator, and NEST thermostat are included. Located in a gated community with pool and dog park. Low monthly HOA and close to Metro train and bus stops. Never lost power or water during last years freeze. Condo comes with 2 reserved parking spots. MOVE IN READY! This one won't last long!
Investor Tools
$155,852
Estimated Property Value
$107,120Estimated Mortgage Balance
$48,732Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$935 /month
Positive
Cash Flow Estimate:
$312 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$333/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,221
$155,852
2025
$29,612
$126,240
$155,852
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,221
$155,852
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$116,000
No
First
Apr 1, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$107,120
$48,732
31%
69%
$696/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
$696/mo
+$704/mo
10.8%
