Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77450 | $264,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$264,000
$139/sqft
Bid $
$156,302
Max bid / MAO
Room
~$107,698 over max bid · 41% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,245
$49/sqft
ARV
$274,917

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 $ $156,302 · Ask $264,000

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 sqft1895 sqft
ARV$274,917
List− $264,000
Rehab− $92,245
Gross profit$-81,328

Contextual market baseline

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

Street locked · 77450 · SINGLE_FAMILY $299,900 · 1890 sqft
Street locked · 77450 · SINGLE_FAMILY $239,999 · 1866 sqft
Street locked · 77450 · SINGLE_FAMILY $325,000 · 1931 sqft

Net pro forma

Includes closing costs & 3.01-month carry

Buy closing (2%)$5,280
Holding carry$9,829
All-in capital$371,354
Sell costs (6%)− $16,495
Net proceeds$258,422
Net profit $-74,120
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,245

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: $92,245
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,895 sqft × $3.00) $5,685
Flooring — Hardwood Refinish (1,895 sqft × $4.50) $8,528
Contingency (15%) $12,032

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
1895
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$325,000
Bid $$214,152
Room~$110,848 over max bid · 34% of ask
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$269,000
Bid $$161,855
Room~$107,145 over max bid · 40% of ask
← Bid/Pass Tape