$149,000
NAL Estimated Property Value8100 Cambridge Street 104, Houston, TX, 77054
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Laminate
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1980
Stories1
Land Information
APN1141810120004
SubdivisionCambridge Glen Condo Ph 3
Land UseResidential
Legal DescriptionUNIT 104 BLDG L .0056 INT COMMON LAND & ELE CAMBRIDGE GLEN CONDO PH 3
Census Tract314005
Assessed Land Value$26,322
Assessed Improvement Value$112,213
Assessment Year2025
About this property
Beautifully maintained 2-bedroom, 1-bath upstairs unit with two balconies in a prime location! Situated in the heart of the Texas Medical Center, just a 2-minute walk to the UT Shuttle stop. Perfect for medical professionals, students, or anyone seeking convenience and easy access to hospitals, Rice University, and nearby dining and shopping.
Investor Tools
$149,000
Estimated Property Value
$0Estimated Mortgage Balance
$149,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$894 /month
Positive
Cash Flow Estimate:
$298 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$301/month
$380/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,869
$138,535
2025
$26,322
$112,213
$138,535
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,869
$138,535
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$149,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
$380/mo
+$1,020/mo
11.3%
