$134,058
NAL Estimated Property Value8299 Cambridge St Apt 1801, Houston, TX, 77054
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Oven, Microwave, Electric Range
FlooringTile, Wood
Building Information
Year Built1983
Stories2
Land Information
APN1148630180001
SubdivisionSherbrooke Square T/H Condo 3
Land UseResidential
Legal DescriptionUNIT 1801 BLDG R .01112 INT COMMON LAND & ELE SHERBROOKE SQUARE T/H CONDO 3
Census Tract314005
Assessed Land Value$25,471
Assessed Improvement Value$108,587
Assessment Year2025
About this property
Beautiful home and move-in ready! This beautiful condo is nested in the heart of the Texas Medical Center in a gated community with a community pool. It features an open floor concept with 2 bedrooms and 1 1/2 bathrooms. The gourmet kitchen offers beautiful granite countertops. PRIME LOCATION – Minutes from the Texas Medical Center, NRG Stadium, Downtown, and major freeways
Investor Tools
$134,058
Estimated Property Value
$105,519Estimated Mortgage Balance
$28,539Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$804 /month
Positive
Cash Flow Estimate:
$268 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$290/month
$478/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,805
$134,058
2025
$25,471
$108,587
$134,058
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,805
$134,058
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gulf Coast Educators Fcu
Conventional
$106,605
No
First
Oct 20, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$105,519
$28,539
21%
79%
$640/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$1,118/mo
+$552/mo
14.9%
