Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77845 | $404,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$404,990
$142/sqft
Bid $
$279,931
Max bid / MAO
Room
~$125,059 over max bid · 31% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$100,550
$35/sqft
ARV
$494,047

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 $ $279,931 · Ask $404,990

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 sqft2858 sqft
ARV$494,047
List− $404,990
Rehab− $100,550
Gross profit$-11,493

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77845

Street locked · 77845 · FARM $565,500 · 2876 sqft
Street locked · 77845 · SINGLE_FAMILY $484,469 · 2804 sqft
Street locked · 77845 · SINGLE_FAMILY $499,000 · 3202 sqft

Net pro forma

Includes closing costs & 4.59-month carry

Buy closing (2%)$8,100
Holding carry$21,271
All-in capital$534,910
Sell costs (6%)− $29,643
Net proceeds$464,404
Net profit $-71,598
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $100,550

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: $100,550
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,858 sqft × $3.00) $8,574
Flooring — Hardwood Refinish (2,858 sqft × $4.50) $12,861
Contingency (15%) $13,115

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
2858
Zip
77845

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 · 77845

Street locked · 77845

College Station, TX 77845

Ask$286,320
Bid $$181,433
Room~$104,887 over max bid · 37% of ask
WALK Street locked · 77845

Street locked · 77845

College Station, TX 77845

Ask$274,990
Bid $$167,818
Room~$107,172 over max bid · 39% of ask
WALK Street locked · 77845

Street locked · 77845

College Station, TX 77845

Ask$369,990
Bid $$252,690
Room~$117,300 over max bid · 32% of ask
WALK Street locked · 77845

Street locked · 77845

College Station, TX 77845

Ask$640,000
Bid $$499,381
Room~$140,619 over max bid · 22% of ask
WALK Street locked · 77845

Street locked · 77845

College Station, TX 77845

Ask$484,469
Bid $$354,670
Room~$129,799 over max bid · 27% of ask
← Bid/Pass Tape