9985 Spring Rock Ln, Brookshire, TX 77423
Analyzed
Call Notes
Seller
NameJaret Early
Phone(346) 588-4154
Emailearly.jaret@yahoo.com
Timeline2-weeks
Reason for sellingdivorce
Legal owner statusyes-owner
Property
Typesingle-family
Conditiongood
CountyWaller
Valuation
ARV$328,000
Equity$157,740 (48.0%)
Mortgage balance (est.)$170,260 (25.9% of original loan paid off)
Monthly mortgage payment$1,115
Monthly HOA$63
Original loan amount$229,837
Involuntary liensNone found
Owner of recordKEY DAVID ANTHONY, KEY AMBREYA
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%$229,600
60%$196,800
50%$164,000
Pitch the Offer
ARV$
Market discount%−$49,200
Realtor fee%−$19,680
Closing costs%−$13,120
Rehab reserve$
Interest rate%−$3,354 / 6momanually entered rate
Insurance (annual, % of ARV)%−$1,640 / 6mo
Annual property taxes$−$3,423 / 6mo
Net before mortgage payoff$231,023
Mortgage payoff$defaults to the seller-reported balance above, or PropStream's estimate if none is set
Net offer$60,763
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.