64Days on Market

1view

$180,000

8100 Cambridge Street 80, Houston, TX, 77054

On Market

2 Beds

2 Bath

1,362 Sq Ft

Condos / Townhouses

$132.16 / sqft

Built in 1980

Property Lead Type:

Absentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

FlooringTile, Vinyl Plank

Building Information

Year Built1980

Stories2

Land Information

APN1141810080008

SubdivisionCambridge Glen Condo Ph 1

Land UseResidential

Legal DescriptionUNIT 80 BLDG H .0068 INT COMMON LAND & ELE CAMBRIDGE GLEN CONDO PH 1 EXTN

Census Tract314005

Assessed Land Value$34,580

Assessed Improvement Value$147,418

Assessment Year2025

About this property

Two story, high ceiling, fully remodeled condo with a convenient floorplan one bedroom on the first floor and a secondary bedroom on the second floor, two full bathrooms and big walk-in closets. Energy saving double pane windows and doors. Upgrade kitchen is open to 2 story high ceiling living room, modern design in bathrooms. Private patio and full size washer and dryer. Vinyl Plank floor (2020), Kitchen (2021), Kitchen appliances (2020), two full Bathrooms (2020, 2025), HVAC (2021), water heater(2026), washer dryer (2026). Safe secure community. End Unit, less neighbors. The monthly maintenance fee covers water, trash, insurance, landscaping, and gated access. Conventional loan available! Responsible HOA management team. Move-in ready!!!!

Investor Tools

$98,679Estimated Mortgage Balance

$94,321Estimated Equity

48% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,158 /month

Positive

Cash Flow Estimate:

$386 /month

Interested in this property?

Lili Wu

Forever Realty, LLC

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$259/month

$500/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,146

$181,998

2025

$34,580

$147,418

$181,998

Tax History

Year

Tax Paid

Assessed Value

2024

$2,146

$181,998

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Wintex Group Llc

Conventional

$110,400

First

Nov 25, 2020

Dec 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$98,679

$94,321

48%

51%

$662/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,670/mo

$1,162/mo

+$508/mo

10.4%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area