6426 Pirtlewood Cir, Houston, TX 77088
Analyzed
Call Notes
Seller
NameDouglas Davis
Phone(832) 846-7229
Emaildouglasb.davis@yahoo.com
Timeline30-days
Reason for sellingrelocation
Legal owner statusyes-owner
Property
Typesingle-family
Conditiongood
CountyHarris
Valuation
ARV$308,000
Equity$246,663 (80.0%)
Mortgage balance (est.)$61,337 (58.8% of original loan paid off)
Monthly mortgage payment$873
Monthly HOA$3
Original loan amount$148,750
Involuntary liensNone found
Owner of recordDAVIS DOUGLAS B
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%$215,600
60%$184,800
50%$154,000
Pitch the Offer
ARV$
Market discount%−$46,200
Realtor fee%−$18,480
Closing costs%−$12,320
Rehab reserve$
Interest rate%−$1,886 / 6momanually entered rate
Insurance (annual, % of ARV)%−$1,540 / 6mo
Annual property taxes$−$3,838 / 6mo
Net before mortgage payoff$217,576
Mortgage payoff$defaults to the seller-reported balance above, or PropStream's estimate if none is set
Net offer$156,239
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.