Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77002 | $399,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,900
$99/sqft
Bid $
$265,340
Max bid / MAO
Room
~$134,560 over max bid · 34% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$110,581
$28/sqft
ARV
$710,960

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 $ $265,340 · Ask $399,900

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 sqft4021 sqft
ARV$710,960
List− $399,900
Rehab− $110,581
Gross profit$200,479

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77002

Street locked · 77002 · CONDOS $475,000 · 2567 sqft
Street locked · 77002 · SINGLE_FAMILY $600,000 · 2369 sqft
Street locked · 77002 · TOWNHOMES $359,900 · 2151 sqft

Net pro forma

Includes closing costs & 4.3-month carry

Buy closing (2%)$7,998
Holding carry$20,121
All-in capital$538,600
Sell costs (6%)− $42,658
Net proceeds$668,302
Net profit $-82,309
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $110,581

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: $110,581
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (4,021 sqft × $3.00) $12,063
Flooring — Hardwood Refinish (4,021 sqft × $4.50) $18,094
Contingency (15%) $14,424

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
1
Baths
2.5
Sqft
4021
Zip
77002

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 · 77002

Street locked · 77002

Houston, TX 77002

Ask$150,000
Bid $$56,099
Room~$93,901 over max bid · 63% of ask
WALK Street locked · 77002

Street locked · 77002

Houston, TX 77002

Ask$210,000
Bid $$112,100
Room~$97,900 over max bid · 47% of ask
WALK Street locked · 77002

Street locked · 77002

Houston, TX 77002

Ask$399,000
Bid $$279,051
Room~$119,949 over max bid · 30% of ask
WALK Street locked · 77002

Street locked · 77002

Houston, TX 77002

Ask$575,000
Bid $$444,338
Room~$130,662 over max bid · 23% of ask
WALK Street locked · 77002

Street locked · 77002

Houston, TX 77002

Ask$275,000
Bid $$167,286
Room~$107,714 over max bid · 39% of ask
← Bid/Pass Tape