Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77573 | $665,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2
Ask
$665,000
$261/sqft
Bid $
$525,536
Max bid / MAO
Room
~$139,464 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,903
$38/sqft
ARV
$380,042

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 $ $525,536 · Ask $665,000

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 sqft2551 sqft
ARV$380,042
List− $665,000
Rehab− $97,903
Gross profit$-382,861

Contextual market baseline

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

Street locked · 77573 · SINGLE_FAMILY $339,900 · 2580 sqft
Street locked · 77573 · SINGLE_FAMILY $360,000 · 2499 sqft
Street locked · 77573 · SINGLE_FAMILY $348,999 · 2489 sqft

Net pro forma

Includes closing costs & 2.47-month carry

Buy closing (2%)$13,300
Holding carry$17,273
All-in capital$793,476
Sell costs (6%)− $22,802
Net proceeds$357,239
Net profit $-48,482
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,903

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: $97,903
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,551 sqft × $3.00) $7,653
Flooring — Hardwood Refinish (2,551 sqft × $4.50) $11,480
Contingency (15%) $12,770

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
3
Baths
3.0
Sqft
2551
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$410,990
Bid $$288,161
Room~$122,829 over max bid · 30% of ask
← Bid/Pass Tape