Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77081 | $449,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$449,500
$224/sqft
Bid $
$328,702
Max bid / MAO
Room
~$120,798 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,236
$46/sqft
ARV
$328,442

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 $ $328,702 · Ask $449,500

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 sqft2010 sqft
ARV$328,442
List− $449,500
Rehab− $93,236
Gross profit$-214,294

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77081

Street locked · 77081 · SINGLE_FAMILY $408,000 · 2028 sqft
Street locked · 77081 · SINGLE_FAMILY $310,000 · 2095 sqft
Street locked · 77081 · SINGLE_FAMILY $370,000 · 2110 sqft

Net pro forma

Includes closing costs & 3.51-month carry

Buy closing (2%)$8,990
Holding carry$17,463
All-in capital$569,189
Sell costs (6%)− $19,707
Net proceeds$308,736
Net profit $-60,588
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,236

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: $93,236
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,010 sqft × $3.00) $6,030
Flooring — Hardwood Refinish (2,010 sqft × $4.50) $9,045
Contingency (15%) $12,161

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
2010
Zip
77081

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 · 77081

Street locked · 77081

Houston, TX 77081

Ask$479,500
Bid $$363,818
Room~$115,682 over max bid · 24% of ask
WALK Street locked · 77081

Street locked · 77081

Houston, TX 77081

Ask$110,000
Bid $$22,891
Room~$87,109 over max bid · 79% of ask
WALK Street locked · 77081

Street locked · 77081

Houston, TX 77081

Ask$103,000
Bid $$13,939
Room~$89,061 over max bid · 86% of ask
WALK Street locked · 77081

Street locked · 77081

Houston, TX 77081

Ask$110,000
Bid $$19,813
Room~$90,187 over max bid · 82% of ask
WALK Street locked · 77081

Street locked · 77081

Houston, TX 77081

Ask$250,000
Bid $$143,235
Room~$106,765 over max bid · 43% of ask
← Bid/Pass Tape