Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77379 | $535,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$535,000
$164/sqft
Bid $
$397,940
Max bid / MAO
Room
~$137,060 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$104,121
$32/sqft
ARV
$434,203

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 $ $397,940 · Ask $535,000

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 sqft3272 sqft
ARV$434,203
List− $535,000
Rehab− $104,121
Gross profit$-204,918

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77379

Street locked · 77379 · SINGLE_FAMILY $460,000 · 3208 sqft
Street locked · 77379 · SINGLE_FAMILY $530,000 · 3388 sqft
Street locked · 77379 · SINGLE_FAMILY $429,000 · 3471 sqft

Net pro forma

Includes closing costs & 4.11-month carry

Buy closing (2%)$10,700
Holding carry$24,079
All-in capital$673,900
Sell costs (6%)− $26,052
Net proceeds$408,150
Net profit $-65,071
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $104,121

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: $104,121
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,272 sqft × $3.00) $9,816
Flooring — Hardwood Refinish (3,272 sqft × $4.50) $14,724
Contingency (15%) $13,581

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
5
Baths
4.0
Sqft
3272
Zip
77379

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 · 77379

Street locked · 77379

Spring, TX 77379

Ask$449,900
Bid $$326,927
Room~$122,973 over max bid · 27% of ask
WALK Street locked · 77379

Street locked · 77379

Spring, TX 77379

Ask$349,900
Bid $$227,208
Room~$122,692 over max bid · 35% of ask
WALK Street locked · 77379

Street locked · 77379

Spring, TX 77379

Ask$345,000
Bid $$221,690
Room~$123,310 over max bid · 36% of ask
WALK Street locked · 77379

Street locked · 77379

Spring, TX 77379

Ask$310,000
Bid $$190,933
Room~$119,067 over max bid · 38% of ask
WALK Street locked · 77379

Street locked · 77379

Spring, TX 77379

Ask$699,999
Bid $$551,093
Room~$148,906 over max bid · 21% of ask
← Bid/Pass Tape