Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77093 | $255,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$255,900
$224/sqft
Bid $
$77,084
Max bid / MAO
Room
~$178,816 over max bid · 70% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$28,500
$25/sqft
ARV
$137,656

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 $ $77,084 · Ask $255,900

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 sqft1140 sqft
ARV$137,656
List− $255,900
Rehab− $28,500
Gross profit$-146,744

Contextual market baseline

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

Street locked · 77093 · SINGLE_FAMILY $94,900 · 1144 sqft
Street locked · 77093 · SINGLE_FAMILY $199,500 · 1102 sqft
Street locked · 77093 · MOBILE $85,000 · 1064 sqft

Net pro forma

Includes closing costs & 3.44-month carry

Buy closing (2%)$5,118
Holding carry$8,069
All-in capital$297,587
Sell costs (6%)− $8,259
Net proceeds$129,397
Net profit $-170,981
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: $28,500
Renovation Budget (estimated) $28,500

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
1140
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$139,900
Bid $$49,509
Room~$90,391 over max bid · 65% of ask
← Bid/Pass Tape