Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77573 | $410,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$410,990
$161/sqft
Bid $
$288,161
Max bid / MAO
Room
~$122,829 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,876
$38/sqft
ARV
$376,050

Clearance (C) — bid physics. C = Bid $ ÷ Ask. We don't mint fake CLEARS. CLEARS · BID TARGET · WALK

Free: tape numbers + 3 Bid Checks/mo. Pro $15/mo: unlimited Bid Checks · streets + Deal Architecture.

Deal Architecture · Pro

Bid $ $288,161 · Ask $410,990

Walk-away max bid is free above — same math as the Bid/Pass Tape. Live waterfall, health, controls, and rehab bands unlock with Pro. We do not show a hollow OUR EDGE with empty dashes.

Go Pro $15/mo MAO calculator
Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft2548 sqft
ARV$376,050
List− $410,990
Rehab− $97,876
Gross profit$-132,816

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77573

Street locked · 77573 · SINGLE_FAMILY $288,000 · 2553 sqft
Street locked · 77573 · SINGLE_FAMILY $339,900 · 2580 sqft
Street locked · 77573 · SINGLE_FAMILY $360,000 · 2499 sqft

Net pro forma

Includes closing costs & 3.31-month carry

Buy closing (2%)$8,220
Holding carry$15,440
All-in capital$532,526
Sell costs (6%)− $22,563
Net proceeds$353,487
Net profit $-68,378
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,876

Baseline notes

Investor scope checklist

  • ▸Kitchen cabinets/counters are primary value-add
  • ▸Flooring and paint drive resale perception
  • ▸Exterior curb appeal strongly impacts ARV
  • ▸Mechanicals assumed functional; verify on inspection

Renovation budget

Total: $97,876
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,548 sqft × $3.00) $7,644
Flooring — Hardwood Refinish (2,548 sqft × $4.50) $11,466
Contingency (15%) $12,766

Rehab from historical Condition Tier $/sqft band × subject sqft — not vision-invented GC quotes. Verify with a licensed contractor before closing.

Neighborhood & Apex

Trajectory: Stable

No enrichment data.

Apex breakdown

Threshold 85+ = Apex Hot

profit margin
15/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
4
Baths
4.0
Sqft
2548
Zip
77573

Assigns Condition Tier 1–4 from listing photos (gut / heavy / cosmetic / turnkey). Rehab $ comes from historical tier bands — not photo guessing. Usually ~30–90s.

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 77573

Street locked · 77573

League City, TX 77573

Ask$335,990
Bid $$219,975
Room~$116,015 over max bid · 35% of ask
WALK Street locked · 77573

Street locked · 77573

League City, TX 77573

Ask$524,045
Bid $$390,796
Room~$133,249 over max bid · 25% of ask
WALK Street locked · 77573

Street locked · 77573

League City, TX 77573

Ask$323,990
Bid $$214,620
Room~$109,370 over max bid · 34% of ask
WALK Street locked · 77573

Street locked · 77573

League City, TX 77573

Ask$313,490
Bid $$205,600
Room~$107,890 over max bid · 34% of ask
WALK Street locked · 77573

Street locked · 77573

League City, TX 77573

Ask$549,990
Bid $$415,619
Room~$134,371 over max bid · 24% of ask
← Bid/Pass Tape