1115 Woodbridge Ave, Pearland, TX 77584
Analyzed
Call Notes
Seller
NameEric Francis
Phone(281) 685-2569
Emailefrancis1115@gmail.com
Timeline2-weeks
Reason for sellingforeclosure
Legal owner statusyes-owner
Property
Typesingle-family
Conditionfair
CountyBrazoria
Valuation
ARV$266,000
Equity$201,275 (76.0%)
Mortgage balance (est.)$64,725 (44.4% of original loan paid off)
Monthly mortgage payment$749
Monthly HOA$18
Original loan amount$116,500
Involuntary liens⚠️ $1,309 (1)
Owner of recordFRANCIS ERIC E
Owner match✓ Matches lead
Mortgage balance is PropStream's amortization estimate from the original loan's recorded terms — not a live servicer balance. It won't reflect a refinance, cash-out, or ARM rate reset since origination; verify with the seller directly when it matters.
Maximum Allowable Offer (% of ARV)
70%$186,200
60%$159,600
50%$133,000
Pitch the Offer
ARV$
Market discount%−$39,900
Realtor fee%−$15,960
Closing costs%−$10,640
Rehab reserve$
Interest rate%−$2,159 / 6momanually entered rate
Insurance (annual, % of ARV)%−$1,330 / 6mo
Annual property taxes$−$2,049 / 6mo
Net before mortgage payoff$188,643
Mortgage payoff$defaults to the seller-reported balance above, or PropStream's estimate if none is set
Net offer$123,918
Every number above is editable — type over any default and Net Offer recalculates instantly; click Save pitch numbers to keep your edits for next time. The 6-mo carry cost charges interest only, not principal — the mortgage payoff already accounts for the principal, so charging 6 months of principal reduction on top of that would double-count it.