Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77093 | $139,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$139,900
$173/sqft
Bid $
$49,509
Max bid / MAO
Room
~$90,391 over max bid · 65% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,869
$103/sqft
ARV
$97,567

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 $ $49,509 · Ask $139,900

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 sqft808 sqft
ARV$97,567
List− $139,900
Rehab− $82,869
Gross profit$-125,202

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77093

Street locked · 77093 · SINGLE_FAMILY $120,000 · 873 sqft
Street locked · 77093 · SINGLE_FAMILY $195,999 · 880 sqft
Street locked · 77093 · SINGLE_FAMILY $179,999 · 1024 sqft

Net pro forma

Includes closing costs & 7.19-month carry

Buy closing (2%)$2,798
Holding carry$14,682
All-in capital$240,249
Sell costs (6%)− $5,854
Net proceeds$91,713
Net profit $-74,216
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,869

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: $82,869
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (808 sqft × $3.00) $2,424
Flooring — Hardwood Refinish (808 sqft × $4.50) $3,636
Contingency (15%) $10,809

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
2
Baths
1.0
Sqft
808
Zip
77093

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 · 77093

Street locked · 77093

Houston, TX 77093

Ask$325,000
Bid $$215,124
Room~$109,876 over max bid · 34% of ask
WALK Street locked · 77093

Street locked · 77093

Houston, TX 77093

Ask$80,000
Bid $$0
Room~$80,000 over max bid · 100% of ask
WALK Street locked · 77093

Street locked · 77093

Houston, TX 77093

Ask$575,000
Bid $$439,806
Room~$135,194 over max bid · 24% of ask
WALK Street locked · 77093

Street locked · 77093

Houston, TX 77093

Ask$299,900
Bid $$191,496
Room~$108,404 over max bid · 36% of ask
WALK Street locked · 77093

Street locked · 77093

Houston, TX 77093

Ask$425,000
Bid $$305,465
Room~$119,535 over max bid · 28% of ask
← Bid/Pass Tape