Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77479 | $389,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$389,900
$189/sqft
Bid $
$272,575
Max bid / MAO
Room
~$117,325 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,668
$45/sqft
ARV
$362,357

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 $ $272,575 · Ask $389,900

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 sqft2060 sqft
ARV$362,357
List− $389,900
Rehab− $93,668
Gross profit$-121,211

Contextual market baseline

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

Street locked · 77479 · SINGLE_FAMILY $389,900 · 2060 sqft
Street locked · 77479 · SINGLE_FAMILY $338,000 · 2042 sqft
Street locked · 77479 · SINGLE_FAMILY $420,000 · 2192 sqft

Net pro forma

Includes closing costs & 3.43-month carry

Buy closing (2%)$7,798
Holding carry$15,204
All-in capital$506,570
Sell costs (6%)− $21,741
Net proceeds$340,615
Net profit $-65,707
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,668

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: $93,668
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,060 sqft × $3.00) $6,180
Flooring — Hardwood Refinish (2,060 sqft × $4.50) $9,270
Contingency (15%) $12,218

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
2060
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$720,000
Bid $$569,304
Room~$150,696 over max bid · 21% of ask
← Bid/Pass Tape