$185,000
NAL Estimated Property Value8100 Cambridge St Apt 99, Houston, TX, 77054
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Dishwasher
FlooringTile, Vinyl
Building Information
Year Built1980
Stories2
Land Information
APN1141810110005
SubdivisionCambridge Glen Condo Ph 3
Land UseResidential
Legal DescriptionUNIT 99 BLDG K .0075 INT COMMON LAND & ELE CAMBRIDGE GLEN CONDO PH 3
Census Tract314005
Assessed Land Value$31,066
Assessed Improvement Value$132,438
Assessment Year2025
About this property
Don’t miss this charming, fully remodeled home that feels like new! This two-story unit features a high-ceiling living area for an open and airy ambiance. The upstairs master suite boasts a skylight and an additional private study space, while the second bedroom is conveniently located on the first floor. Both bathrooms are equipped with modern walk-in showers. Enjoy the convenience of two dedicated parking spaces and a prime location near the light rail and the Medical Center!
Investor Tools
$185,000
Estimated Property Value
$148,029Estimated Mortgage Balance
$36,971Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,230 /month
Positive
Cash Flow Estimate:
$410 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$359/month
$480/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,385
$163,504
2025
$31,066
$132,438
$163,504
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,385
$163,504
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Champions Funding Llc
Commercial
$150,000
No
First
Aug 6, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$148,029
$38,971
20%
80%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$1,380/mo
+$290/mo
10.8%
