Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77479 | $319,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$319,900
$177/sqft
Bid $
$196,456
Max bid / MAO
Room
~$123,444 over max bid · 39% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$45,300
$25/sqft
ARV
$315,705

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 $ $196,456 · Ask $319,900

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 sqft1812 sqft
ARV$315,705
List− $319,900
Rehab− $45,300
Gross profit$-49,495

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77479

Street locked · 77479 · SINGLE_FAMILY $325,000 · 1836 sqft
Street locked · 77479 · TOWNHOMES $305,000 · 1634 sqft
Street locked · 77479 · SINGLE_FAMILY $338,000 · 2042 sqft

Net pro forma

Includes closing costs & 5.91-month carry

Buy closing (2%)$6,398
Holding carry$17,331
All-in capital$388,929
Sell costs (6%)− $18,942
Net proceeds$296,762
Net profit $-91,554
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $45,300
Renovation Budget (estimated) $45,300

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
40/100
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
1812
Zip
77479

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 · 77479

Street locked · 77479

Sugar Land, TX 77479

Ask$675,000
Bid $$525,564
Room~$149,436 over max bid · 22% of ask
WALK Street locked · 77479

Street locked · 77479

Sugar Land, TX 77479

Ask$735,000
Bid $$582,833
Room~$152,167 over max bid · 21% of ask
WALK Street locked · 77479

Street locked · 77479

Sugar Land, TX 77479

Ask$550,000
Bid $$411,739
Room~$138,261 over max bid · 25% of ask
WALK Street locked · 77479

Street locked · 77479

Sugar Land, TX 77479

Ask$609,000
Bid $$466,374
Room~$142,626 over max bid · 23% of ask
WALK Street locked · 77479

Street locked · 77479

Sugar Land, TX 77479

Ask$720,000
Bid $$569,304
Room~$150,696 over max bid · 21% of ask
← Bid/Pass Tape