Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77083 | $439,786 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$439,786
$177/sqft
Bid $
$315,573
Max bid / MAO
Room
~$124,213 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,367
$39/sqft
ARV
$324,438

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 $ $315,573 · Ask $439,786

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 sqft2489 sqft
ARV$324,438
List− $439,786
Rehab− $97,367
Gross profit$-212,715

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77083

Street locked · 77083 · SINGLE_FAMILY $300,000 · 2424 sqft
Street locked · 77083 · SINGLE_FAMILY $319,900 · 2316 sqft
Street locked · 77083 · SINGLE_FAMILY $277,500 · 2715 sqft

Net pro forma

Includes closing costs & 3.37-month carry

Buy closing (2%)$8,796
Holding carry$16,594
All-in capital$562,542
Sell costs (6%)− $19,466
Net proceeds$304,972
Net profit $-65,596
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,367

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: $97,367
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,489 sqft × $3.00) $7,467
Flooring — Hardwood Refinish (2,489 sqft × $4.50) $11,200
Contingency (15%) $12,700

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
5
Baths
4.0
Sqft
2489
Zip
77083

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 · 77083

Street locked · 77083

Houston, TX 77083

Ask$361,190
Bid $$246,334
Room~$114,856 over max bid · 32% of ask
WALK Street locked · 77083

Street locked · 77083

Houston, TX 77083

Ask$213,000
Bid $$112,222
Room~$100,778 over max bid · 47% of ask
WALK Street locked · 77083

Street locked · 77083

Houston, TX 77083

Ask$275,000
Bid $$170,109
Room~$104,891 over max bid · 38% of ask
WALK Street locked · 77083

Street locked · 77083

Houston, TX 77083

Ask$219,000
Bid $$105,341
Room~$113,659 over max bid · 52% of ask
WALK Street locked · 77083

Street locked · 77083

Houston, TX 77083

Ask$336,000
Bid $$217,363
Room~$118,637 over max bid · 35% of ask
← Bid/Pass Tape