Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77088 | $119,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$119,000
$54/sqft
Bid $
$18,002
Max bid / MAO
Room
~$100,998 over max bid · 85% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,082
$43/sqft
ARV
$233,072

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 $ $18,002 · Ask $119,000

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 sqft2224 sqft
ARV$233,072
List− $119,000
Rehab− $95,082
Gross profit$18,990

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77088

Street locked · 77088 · SINGLE_FAMILY $219,900 · 2194 sqft
Street locked · 77088 · MULTI_FAMILY $479,999 · 2169 sqft
Street locked · 77088 · SINGLE_FAMILY $279,990 · 2142 sqft

Net pro forma

Includes closing costs & 6.86-month carry

Buy closing (2%)$2,380
Holding carry$13,462
All-in capital$229,924
Sell costs (6%)− $13,984
Net proceeds$219,088
Net profit $-88,410
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,082

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: $95,082
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,224 sqft × $3.00) $6,672
Flooring — Hardwood Refinish (2,224 sqft × $4.50) $10,008
Contingency (15%) $12,402

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
2.0
Sqft
2224
Zip
77088

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 · 77088

Street locked · 77088

Houston, TX 77088

Ask$312,500
Bid $$202,722
Room~$109,778 over max bid · 35% of ask
WALK Street locked · 77088

Street locked · 77088

Houston, TX 77088

Ask$275,000
Bid $$168,047
Room~$106,953 over max bid · 39% of ask
WALK Street locked · 77088

Street locked · 77088

Houston, TX 77088

Ask$346,900
Bid $$235,008
Room~$111,892 over max bid · 32% of ask
WALK Street locked · 77088

Street locked · 77088

Houston, TX 77088

Ask$284,900
Bid $$179,633
Room~$105,267 over max bid · 37% of ask
WALK Street locked · 77088

Street locked · 77088

Houston, TX 77088

Ask$280,990
Bid $$176,157
Room~$104,833 over max bid · 37% of ask
← Bid/Pass Tape