6308 Dryad Dr, Houston, TX 77035
Analyzed
Call Notes
Seller
NamePaolo Rosanes
Phone(619) 732-2743
Emailrosanes.paolo28@gmail.com
Timeline60-days
Reason for sellingrepairs
Legal owner statusyes-family
Property
Typesingle-family
Conditionpoor
CountyHarris
Valuation
ARV$183,000
Equity$99,596 (54.0%)
Mortgage balance (est.)$83,404 (16.7% of original loan paid off)
Monthly mortgage payment$522
Monthly HOA$400
Original loan amount$100,152
Involuntary liensNone found
Owner of recordEBARLE ALMA B, EBARLE KARL M
Owner match⚠️ Does not match — verify manually
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%$128,100
60%$109,800
50%$91,500
Pitch the Offer
ARV$
Market discount%−$27,450
Realtor fee%−$10,980
Closing costs%−$7,320
Rehab reserve$
Interest rate%−$1,981 / 6momanually entered rate
Insurance (annual, % of ARV)%−$915 / 6mo
Annual property taxes$−$1,946 / 6mo
Net before mortgage payoff$128,748
Mortgage payoff$defaults to the seller-reported balance above, or PropStream's estimate if none is set
Net offer$45,344
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.