Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77099 | $265,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$265,000
$140/sqft
Bid $
$207,201
Max bid / MAO
Room
~$57,799 over max bid · 22% of ask
vs max bid
Verdict
BID TARGET
Negotiate to $207,201
Rehab
$92,227
$49/sqft
ARV
$231,247

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 $ $207,201 · Ask $265,000

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 sqft1893 sqft
ARV$231,247
List− $265,000
Rehab− $92,227
Gross profit$-125,980

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77099

Street locked · 77099 · SINGLE_FAMILY $250,000 · 1932 sqft
Street locked · 77099 · SINGLE_FAMILY $249,888 · 1833 sqft
Street locked · 77099 · SINGLE_FAMILY $255,000 · 1812 sqft

Net pro forma

Includes closing costs & 5.09-month carry

Buy closing (2%)$5,300
Holding carry$16,668
All-in capital$379,195
Sell costs (6%)− $13,875
Net proceeds$217,372
Net profit $-13,794
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $92,227

Renovation budget

Total: $92,227
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,893 sqft × $3.00) $5,679
Flooring — Hardwood Refinish (1,893 sqft × $4.50) $8,518
Contingency (15%) $12,030

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
24/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
3.0
Sqft
1893
Zip
77099

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 77099

Street locked · 77099

Houston, TX 77099

Ask$81,888
Bid $$0
Room~$81,888 over max bid · 100% of ask
WALK Street locked · 77099

Street locked · 77099

Houston, TX 77099

Ask$78,999
Bid $$0
Room~$78,999 over max bid · 100% of ask
WALK Street locked · 77099

Street locked · 77099

Houston, TX 77099

Ask$82,388
Bid $$0
Room~$82,388 over max bid · 100% of ask
WALK Street locked · 77099

Street locked · 77099

Houston, TX 77099

Ask$95,000
Bid $$5,345
Room~$89,655 over max bid · 94% of ask
WALK Street locked · 77099

Street locked · 77099

Houston, TX 77099

Ask$162,000
Bid $$73,354
Room~$88,646 over max bid · 55% of ask
← Bid/Pass Tape