5022 Caroline St, Seabrook, TX 77586
Analyzed
Call Notes
Seller
NameAda Hooper
Phone(936) 500-4016
Emailadahooper3@gmail.com
Timeline2-weeks
Reason for sellingother
Legal owner statusyes-owner
Property
Typesingle-family
Conditiongood
CountyHarris
Valuation
ARV$201,000
Equity$47,578 (24.0%)
Mortgage balance (est.)$153,422 (9.8% of original loan paid off)
Monthly mortgage payment$737
Monthly HOA$6
Original loan amount$170,050
Involuntary liensNone found
Owner of recordHOOPER ADA
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%$140,700
60%$120,600
50%$100,500
Pitch the Offer
ARV$
Market discount%−$30,150
Realtor fee%−$12,060
Closing costs%−$8,040
Rehab reserve$
Interest rate%−$2,470 / 6momanually entered rate
Insurance (annual, % of ARV)%−$1,005 / 6mo
Annual property taxes$−$1,922 / 6mo
Net before mortgage payoff$141,333
Mortgage payoff$defaults to the seller-reported balance above, or PropStream's estimate if none is set
Net offer-$12,089
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.