Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77019 | $619,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$619,000
$242/sqft
Bid $
$482,510
Max bid / MAO
Room
~$136,490 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,937
$38/sqft
ARV
$817,539

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 $ $482,510 · Ask $619,000

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 sqft2555 sqft
ARV$817,539
List− $619,000
Rehab− $97,937
Gross profit$100,602

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77019

Street locked · 77019 · SINGLE_FAMILY $875,000 · 2554 sqft
Street locked · 77019 · TOWNHOMES $450,000 · 2588 sqft
Street locked · 77019 · SINGLE_FAMILY $789,000 · 2619 sqft

Net pro forma

Includes closing costs & 4.27-month carry

Buy closing (2%)$12,380
Holding carry$28,062
All-in capital$757,379
Sell costs (6%)− $49,052
Net proceeds$768,487
Net profit $-52,125
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,937

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: $97,937
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,555 sqft × $3.00) $7,665
Flooring — Hardwood Refinish (2,555 sqft × $4.50) $11,498
Contingency (15%) $12,774

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
3
Baths
4.0
Sqft
2555
Zip
77019

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 · 77019

Street locked · 77019

Houston, TX 77019

Ask$570,000
Bid $$435,327
Room~$134,673 over max bid · 24% of ask
WALK Street locked · 77019

Street locked · 77019

Houston, TX 77019

Ask$475,000
Bid $$350,505
Room~$124,495 over max bid · 26% of ask
WALK Street locked · 77019

Street locked · 77019

Houston, TX 77019

Ask$474,500
Bid $$357,183
Room~$117,317 over max bid · 25% of ask
WALK Street locked · 77019

Street locked · 77019

Houston, TX 77019

Ask$374,000
Bid $$259,347
Room~$114,653 over max bid · 31% of ask
WALK Street locked · 77019

Street locked · 77019

Houston, TX 77019

Ask$450,000
Bid $$328,340
Room~$121,660 over max bid · 27% of ask
← Bid/Pass Tape