Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77379 | $364,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$364,900
$161/sqft
Bid $
$247,434
Max bid / MAO
Room
~$117,466 over max bid · 32% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,479
$42/sqft
ARV
$302,824

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 $ $247,434 · Ask $364,900

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 sqft2270 sqft
ARV$302,824
List− $364,900
Rehab− $95,479
Gross profit$-157,555

Contextual market baseline

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

Street locked · 77379 · SINGLE_FAMILY $329,990 · 2291 sqft
Street locked · 77379 · SINGLE_FAMILY $374,000 · 2301 sqft
Street locked · 77379 · SINGLE_FAMILY $400,000 · 2191 sqft

Net pro forma

Includes closing costs & 2.74-month carry

Buy closing (2%)$7,298
Holding carry$11,563
All-in capital$479,240
Sell costs (6%)− $18,169
Net proceeds$284,654
Net profit $-69,530
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,479

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: $95,479
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,270 sqft × $3.00) $6,810
Flooring — Hardwood Refinish (2,270 sqft × $4.50) $10,215
Contingency (15%) $12,454

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
3.0
Sqft
2270
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