3423 Chambers Cir, Missouri City, TX 77459
Analyzed
Call Notes
Seller
NameMarlyn Vargas
Phone(713) 305-0021
Emailmarlynvargas1002@gmail.com
Timelineflexible
Reason for sellingdownsizing
Legal owner statusyes-owner
Property
Typesingle-family
Conditiongood
CountyFort Bend
Valuation
ARV$406,000
Equity$280,701 (69.0%)
Mortgage balance (est.)$125,299 (36.9% of original loan paid off)
Monthly mortgage payment$1,074
Monthly HOA$1,543
Original loan amount$198,432
Involuntary liensNone found
Owner of recordMARLYN AND NOEL VARGAS REVOCABLE LIVING TRUST, VARGAS
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%$284,200
60%$243,600
50%$203,000
Pitch the Offer
ARV$
Market discount%−$60,900
Realtor fee%−$24,360
Closing costs%−$16,240
Rehab reserve$
Interest rate%−$3,183 / 6momanually entered rate
Insurance (annual, % of ARV)%−$2,030 / 6mo
Annual property taxes$−$4,141 / 6mo
Net before mortgage payoff$287,027
Mortgage payoff$defaults to the seller-reported balance above, or PropStream's estimate if none is set
Net offer$161,728
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.