Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77450 | $325,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$325,000
$181/sqft
Bid $
$214,152
Max bid / MAO
Room
~$110,848 over max bid · 34% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,390
$51/sqft
ARV
$261,058

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 $ $214,152 · Ask $325,000

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 sqft1796 sqft
ARV$261,058
List− $325,000
Rehab− $91,390
Gross profit$-155,332

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77450

Street locked · 77450 · SINGLE_FAMILY $269,000 · 1791 sqft
Street locked · 77450 · SINGLE_FAMILY $335,000 · 1820 sqft
Street locked · 77450 · SINGLE_FAMILY $295,000 · 1728 sqft

Net pro forma

Includes closing costs & 3.21-month carry

Buy closing (2%)$6,500
Holding carry$12,252
All-in capital$435,142
Sell costs (6%)− $15,663
Net proceeds$245,394
Net profit $-68,456
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,390

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: $91,390
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,796 sqft × $3.00) $5,388
Flooring — Hardwood Refinish (1,796 sqft × $4.50) $8,082
Contingency (15%) $11,920

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
1796
Zip
77450

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 · 77450

Street locked · 77450

Katy, TX 77450

Ask$549,900
Bid $$412,204
Room~$137,696 over max bid · 25% of ask
WALK Street locked · 77450

Street locked · 77450

Katy, TX 77450

Ask$349,900
Bid $$233,035
Room~$116,865 over max bid · 33% of ask
WALK Street locked · 77450

Street locked · 77450

Katy, TX 77450

Ask$290,000
Bid $$179,782
Room~$110,218 over max bid · 38% of ask
WALK Street locked · 77450

Street locked · 77450

Katy, TX 77450

Ask$264,000
Bid $$156,302
Room~$107,698 over max bid · 41% of ask
WALK Street locked · 77450

Street locked · 77450

Katy, TX 77450

Ask$269,000
Bid $$161,855
Room~$107,145 over max bid · 40% of ask
← Bid/Pass Tape