Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77379 | $282,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$282,000
$141/sqft
Bid $
$172,289
Max bid / MAO
Room
~$109,711 over max bid · 39% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,098
$47/sqft
ARV
$266,109

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 $ $172,289 · Ask $282,000

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 sqft1994 sqft
ARV$266,109
List− $282,000
Rehab− $93,098
Gross profit$-108,989

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77379

Street locked · 77379 · SINGLE_FAMILY $420,000 · 1960 sqft
Street locked · 77379 · SINGLE_FAMILY $319,900 · 1955 sqft
Street locked · 77379 · SINGLE_FAMILY $325,000 · 2057 sqft

Net pro forma

Includes closing costs & 6.14-month carry

Buy closing (2%)$5,640
Holding carry$21,112
All-in capital$401,850
Sell costs (6%)− $15,967
Net proceeds$250,143
Net profit $-73,585
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,098

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: $93,098
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,994 sqft × $3.00) $5,982
Flooring — Hardwood Refinish (1,994 sqft × $4.50) $8,973
Contingency (15%) $12,143

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
1994
Zip
77379

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 · 77379

Street locked · 77379

Spring, TX 77379

Ask$449,900
Bid $$326,927
Room~$122,973 over max bid · 27% of ask
WALK Street locked · 77379

Street locked · 77379

Spring, TX 77379

Ask$349,900
Bid $$227,208
Room~$122,692 over max bid · 35% of ask
WALK Street locked · 77379

Street locked · 77379

Spring, TX 77379

Ask$345,000
Bid $$221,690
Room~$123,310 over max bid · 36% of ask
WALK Street locked · 77379

Street locked · 77379

Spring, TX 77379

Ask$310,000
Bid $$190,933
Room~$119,067 over max bid · 38% of ask
WALK Street locked · 77379

Street locked · 77379

Spring, TX 77379

Ask$699,999
Bid $$551,093
Room~$148,906 over max bid · 21% of ask
← Bid/Pass Tape