Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77084 | $259,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$259,000
$164/sqft
Bid $
$154,276
Max bid / MAO
Room
~$104,724 over max bid · 40% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,545
$57/sqft
ARV
$190,957

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 $ $154,276 · Ask $259,000

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 sqft1582 sqft
ARV$190,957
List− $259,000
Rehab− $89,545
Gross profit$-157,588

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77084

Street locked · 77084 · SINGLE_FAMILY $250,000 · 1551 sqft
Street locked · 77084 · SINGLE_FAMILY $219,900 · 1534 sqft
Street locked · 77084 · SINGLE_FAMILY $257,000 · 1633 sqft

Net pro forma

Includes closing costs & 3.49-month carry

Buy closing (2%)$5,180
Holding carry$11,151
All-in capital$364,876
Sell costs (6%)− $11,457
Net proceeds$179,500
Net profit $-71,736
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,545

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: $89,545
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,582 sqft × $3.00) $4,746
Flooring — Hardwood Refinish (1,582 sqft × $4.50) $7,119
Contingency (15%) $11,680

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
2.0
Sqft
1582
Zip
77084

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 · 77084

Street locked · 77084

Houston, TX 77084

Ask$314,500
Bid $$197,640
Room~$116,860 over max bid · 37% of ask
WALK Street locked · 77084

Street locked · 77084

Houston, TX 77084

Ask$270,000
Bid $$155,949
Room~$114,051 over max bid · 42% of ask
WALK Street locked · 77084

Street locked · 77084

Houston, TX 77084

Ask$375,000
Bid $$256,376
Room~$118,624 over max bid · 32% of ask
WALK Street locked · 77084

Street locked · 77084

Houston, TX 77084

Ask$250,000
Bid $$142,541
Room~$107,459 over max bid · 43% of ask
WALK Street locked · 77084

Street locked · 77084

Houston, TX 77084

Ask$386,990
Bid $$270,498
Room~$116,492 over max bid · 30% of ask
← Bid/Pass Tape