Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77373 | $403,389 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$403,389
$145/sqft
Bid $
$279,077
Max bid / MAO
Room
~$124,312 over max bid · 31% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$99,895
$36/sqft
ARV
$334,101

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 $ $279,077 · Ask $403,389

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 sqft2782 sqft
ARV$334,101
List− $403,389
Rehab− $99,895
Gross profit$-169,183

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77373

Street locked · 77373 · SINGLE_FAMILY $149,000 · 2742 sqft
Street locked · 77373 · SINGLE_FAMILY $375,000 · 2628 sqft
Street locked · 77373 · SINGLE_FAMILY $255,000 · 2623 sqft

Net pro forma

Includes closing costs & 3.54-month carry

Buy closing (2%)$8,068
Holding carry$16,332
All-in capital$527,683
Sell costs (6%)− $20,046
Net proceeds$314,055
Net profit $-71,050
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $99,895

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: $99,895
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,782 sqft × $3.00) $8,346
Flooring — Hardwood Refinish (2,782 sqft × $4.50) $12,519
Contingency (15%) $13,030

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
2782
Zip
77373

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 · 77373

Street locked · 77373

Spring, TX 77373

Ask$299,900
Bid $$187,733
Room~$112,167 over max bid · 37% of ask
WALK Street locked · 77373

Street locked · 77373

Spring, TX 77373

Ask$292,000
Bid $$177,593
Room~$114,407 over max bid · 39% of ask
WALK Street locked · 77373

Street locked · 77373

Spring, TX 77373

Ask$415,215
Bid $$293,411
Room~$121,804 over max bid · 29% of ask
WALK Street locked · 77373

Street locked · 77373

Spring, TX 77373

Ask$287,900
Bid $$181,650
Room~$106,250 over max bid · 37% of ask
WALK Street locked · 77373

Street locked · 77373

Spring, TX 77373

Ask$250,000
Bid $$144,343
Room~$105,657 over max bid · 42% of ask
← Bid/Pass Tape