Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77084 | $270,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$270,000
$132/sqft
Bid $
$160,684
Max bid / MAO
Room
~$109,316 over max bid · 40% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,495
$46/sqft
ARV
$242,349

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 $ $160,684 · Ask $270,000

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 sqft2040 sqft
ARV$242,349
List− $270,000
Rehab− $93,495
Gross profit$-121,146

Contextual market baseline

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

Street locked · 77084 · SINGLE_FAMILY $225,000 · 2044 sqft
Street locked · 77084 · SINGLE_FAMILY $237,700 · 2024 sqft
Street locked · 77084 · SINGLE_FAMILY $275,000 · 2003 sqft

Net pro forma

Includes closing costs & 4.06-month carry

Buy closing (2%)$5,400
Holding carry$13,528
All-in capital$382,423
Sell costs (6%)− $14,541
Net proceeds$227,808
Net profit $-74,934
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,495

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: $93,495
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,040 sqft × $3.00) $6,120
Flooring — Hardwood Refinish (2,040 sqft × $4.50) $9,180
Contingency (15%) $12,195

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
2040
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