Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77840 | $169,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$169,900
$148/sqft
Bid $
$74,646
Max bid / MAO
Room
~$95,254 over max bid · 56% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,828
$75/sqft
ARV
$170,732

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 $ $74,646 · Ask $169,900

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 sqft1151 sqft
ARV$170,732
List− $169,900
Rehab− $85,828
Gross profit$-84,996

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77840

Street locked · 77840 · TOWNHOMES $175,000 · 1152 sqft
Street locked · 77840 · CONDOS $195,000 · 1199 sqft
Street locked · 77840 · CONDOS $199,000 · 1236 sqft

Net pro forma

Includes closing costs & 3.77-month carry

Buy closing (2%)$3,398
Holding carry$8,838
All-in capital$267,964
Sell costs (6%)− $10,244
Net proceeds$160,488
Net profit $-74,904
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,828

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: $85,828
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,151 sqft × $3.00) $3,453
Flooring — Hardwood Refinish (1,151 sqft × $4.50) $5,180
Contingency (15%) $11,195

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
2
Baths
3.0
Sqft
1151
Zip
77840

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 · 77840

Street locked · 77840

College Station, TX 77840

Ask$630,000
Bid $$494,795
Room~$135,205 over max bid · 21% of ask
WALK Street locked · 77840

Street locked · 77840

College Station, TX 77840

Ask$285,900
Bid $$179,975
Room~$105,925 over max bid · 37% of ask
WALK Street locked · 77840

Street locked · 77840

College Station, TX 77840

Ask$259,900
Bid $$156,614
Room~$103,286 over max bid · 40% of ask
WALK Street locked · 77840

Street locked · 77840

College Station, TX 77840

Ask$459,900
Bid $$337,272
Room~$122,628 over max bid · 27% of ask
WALK Street locked · 77840

Street locked · 77840

College Station, TX 77840

Ask$389,000
Bid $$273,163
Room~$115,837 over max bid · 30% of ask
← Bid/Pass Tape