7762 Buena Vista St, Houston, TX 77087
Analyzed
Call Notes
Seller
NameVincent Coronado
Phone(832) 696-3665
Emailcoronadovincent@ymail.com
Timelineasap
Reason for sellingrepairs
Legal owner statusyes-owner
Property
Typesingle-family
Conditiongood
CountyHarris
Valuation
ARV$238,000
Equity$110,654 (46.0%)
Mortgage balance (est.)$127,346 (1.7% of original loan paid off)
Monthly mortgage payment$855
Monthly HOANone
Original loan amount$129,500
Involuntary liensNone found
Owner of recordCORONADO VINCENT, MARTINEZ ALINA
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%$166,600
60%$142,800
50%$119,000
Pitch the Offer
ARV$
Market discount%−$35,700
Realtor fee%−$14,280
Closing costs%−$9,520
Rehab reserve$
Interest rate%−$4,413 / 6momanually entered rate
Insurance (annual, % of ARV)%−$1,190 / 6mo
Annual property taxes$−$816 / 6mo
Net before mortgage payoff$167,322
Mortgage payoff$defaults to the seller-reported balance above, or PropStream's estimate if none is set
Net offer$39,976
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.