Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77479 | $720,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$720,000
$208/sqft
Bid $
$569,304
Max bid / MAO
Room
~$150,696 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$105,691
$31/sqft
ARV
$607,563

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 $ $569,304 · Ask $720,000

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 sqft3454 sqft
ARV$607,563
List− $720,000
Rehab− $105,691
Gross profit$-218,128

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77479

Street locked · 77479 · SINGLE_FAMILY $685,000 · 3448 sqft
Street locked · 77479 · SINGLE_FAMILY $720,000 · 3427 sqft
Street locked · 77479 · SINGLE_FAMILY $820,000 · 3500 sqft

Net pro forma

Includes closing costs & 2.99-month carry

Buy closing (2%)$14,400
Holding carry$22,631
All-in capital$862,722
Sell costs (6%)− $36,454
Net proceeds$571,109
Net profit $-52,174
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $105,691

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: $105,691
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,454 sqft × $3.00) $10,362
Flooring — Hardwood Refinish (3,454 sqft × $4.50) $15,543
Contingency (15%) $13,786

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
4
Baths
4.0
Sqft
3454
Zip
77479

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 · 77479

Street locked · 77479

Sugar Land, TX 77479

Ask$675,000
Bid $$525,564
Room~$149,436 over max bid · 22% of ask
WALK Street locked · 77479

Street locked · 77479

Sugar Land, TX 77479

Ask$735,000
Bid $$582,833
Room~$152,167 over max bid · 21% of ask
WALK Street locked · 77479

Street locked · 77479

Sugar Land, TX 77479

Ask$550,000
Bid $$411,739
Room~$138,261 over max bid · 25% of ask
WALK Street locked · 77479

Street locked · 77479

Sugar Land, TX 77479

Ask$609,000
Bid $$466,374
Room~$142,626 over max bid · 23% of ask
WALK Street locked · 77479

Street locked · 77479

Sugar Land, TX 77479

Ask$635,000
Bid $$496,796
Room~$138,204 over max bid · 22% of ask
← Bid/Pass Tape