Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77015 | $125,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$125,900
$76/sqft
Bid $
$29,304
Max bid / MAO
Room
~$96,596 over max bid · 77% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,131
$55/sqft
ARV
$172,977

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 $ $29,304 · Ask $125,900

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 sqft1650 sqft
ARV$172,977
List− $125,900
Rehab− $90,131
Gross profit$-43,054

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77015

Street locked · 77015 · TOWNHOMES $125,000 · 1642 sqft
Street locked · 77015 · SINGLE_FAMILY $199,000 · 1682 sqft
Street locked · 77015 · SINGLE_FAMILY $264,900 · 1607 sqft

Net pro forma

Includes closing costs & 8.24-month carry

Buy closing (2%)$2,518
Holding carry$16,318
All-in capital$234,867
Sell costs (6%)− $10,379
Net proceeds$162,599
Net profit $-82,779
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,131

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: $90,131
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,650 sqft × $3.00) $4,950
Flooring — Hardwood Refinish (1,650 sqft × $4.50) $7,425
Contingency (15%) $11,756

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
3.0
Sqft
1650
Zip
77015

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 · 77015

Street locked · 77015

Houston, TX 77015

Ask$319,900
Bid $$208,894
Room~$111,006 over max bid · 35% of ask
WALK Street locked · 77015

Street locked · 77015

Houston, TX 77015

Ask$245,000
Bid $$141,023
Room~$103,977 over max bid · 42% of ask
WALK Street locked · 77015

Street locked · 77015

Houston, TX 77015

Ask$100,000
Bid $$13,976
Room~$86,024 over max bid · 86% of ask
WALK Street locked · 77015

Street locked · 77015

Houston, TX 77015

Ask$365,000
Bid $$237,592
Room~$127,408 over max bid · 35% of ask
WALK Street locked · 77015

Street locked · 77015

Houston, TX 77015

Ask$139,900
Bid $$42,338
Room~$97,562 over max bid · 70% of ask
← Bid/Pass Tape