5802 Ridge Row Ct, Houston, TX 77041
Analyzed
Call Notes
Seller
NameAdam Shapero
Phone(832) 691-1319
Emailadamhshapero@gmail.com
Timelineflexible
Reason for sellingother
Legal owner statusyes-family
Property
Typesingle-family
Conditionfair
CountyHarris
Valuation
ARV$507,000
Equity$412,033 (81.0%)
Mortgage balance (est.)$94,967 (33.7% of original loan paid off)
Monthly mortgage payment$657
Monthly HOA$92
Original loan amount$143,242
Involuntary liens⚠️ $1,372 (1)
Owner of recordSHAPERO ROBERT
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%$354,900
60%$304,200
50%$253,500
Pitch the Offer
ARV$
Market discount%−$76,050
Realtor fee%−$30,420
Closing costs%−$20,280
Rehab reserve$
Interest rate%−$1,747 / 6momanually entered rate
Insurance (annual, % of ARV)%−$2,535 / 6mo
Annual property taxes$−$4,240 / 6mo
Net before mortgage payoff$361,588
Mortgage payoff$defaults to the seller-reported balance above, or PropStream's estimate if none is set
Net offer$266,621
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.