Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77088 | $295,500 Flip Analysis — FlipScout
Ask
$295,500
$205/sqft
Bid $
$189,583
Max bid / MAO
Room
~$105,917 over max bid · 36% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,328
$61/sqft
ARV
$172,483

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 $ $189,583 · Ask $295,500

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 sqft1441 sqft
ARV$172,483
List− $295,500
Rehab− $88,328
Gross profit$-211,345

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77088

Street locked · 77088 · SINGLE_FAMILY $219,900 · 1436 sqft
Street locked · 77088 · SINGLE_FAMILY $230,000 · 1523 sqft
Street locked · 77088 · SINGLE_FAMILY $200,000 · 1544 sqft

Net pro forma

Includes closing costs & 4.34-month carry

Buy closing (2%)$5,910
Holding carry$15,270
All-in capital$405,008
Sell costs (6%)− $10,349
Net proceeds$162,134
Net profit $-67,622
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,328

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: $88,328
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,441 sqft × $3.00) $4,323
Flooring — Hardwood Refinish (1,441 sqft × $4.50) $6,484
Contingency (15%) $11,521

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
1441
Zip
77088

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 · 77088

Street locked · 77088

Houston, TX 77088

Ask$312,500
Bid $$202,722
Room~$109,778 over max bid · 35% of ask
WALK Street locked · 77088

Street locked · 77088

Houston, TX 77088

Ask$275,000
Bid $$168,047
Room~$106,953 over max bid · 39% of ask
WALK Street locked · 77088

Street locked · 77088

Houston, TX 77088

Ask$346,900
Bid $$235,008
Room~$111,892 over max bid · 32% of ask
WALK Street locked · 77088

Street locked · 77088

Houston, TX 77088

Ask$284,900
Bid $$179,633
Room~$105,267 over max bid · 37% of ask
WALK Street locked · 77088

Street locked · 77088

Houston, TX 77088

Ask$280,990
Bid $$176,157
Room~$104,833 over max bid · 37% of ask
← Bid/Pass Tape