Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 77845 | $380,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$380,000
$164/sqft
Bid $
$261,132
Max bid / MAO
Room
~$118,868 over max bid · 31% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,902
$41/sqft
ARV
$404,224

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 $ $261,132 · Ask $380,000

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 sqft2319 sqft
ARV$404,224
List− $380,000
Rehab− $95,902
Gross profit$-71,678

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 77845

Street locked · 77845 · SINGLE_FAMILY $349,000 · 2365 sqft
Street locked · 77845 · SINGLE_FAMILY $440,000 · 2461 sqft
Street locked · 77845 · SINGLE_FAMILY $383,000 · 2059 sqft

Net pro forma

Includes closing costs & 4.13-month carry

Buy closing (2%)$7,600
Holding carry$18,017
All-in capital$501,519
Sell costs (6%)− $24,253
Net proceeds$379,970
Net profit $-68,780
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,902

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: $95,902
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,319 sqft × $3.00) $6,957
Flooring — Hardwood Refinish (2,319 sqft × $4.50) $10,436
Contingency (15%) $12,509

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
4
Baths
3.0
Sqft
2319
Zip
77845

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 · 77845

Street locked · 77845

College Station, TX 77845

Ask$286,320
Bid $$181,433
Room~$104,887 over max bid · 37% of ask
WALK Street locked · 77845

Street locked · 77845

College Station, TX 77845

Ask$274,990
Bid $$167,818
Room~$107,172 over max bid · 39% of ask
WALK Street locked · 77845

Street locked · 77845

College Station, TX 77845

Ask$404,990
Bid $$279,931
Room~$125,059 over max bid · 31% of ask
WALK Street locked · 77845

Street locked · 77845

College Station, TX 77845

Ask$369,990
Bid $$252,690
Room~$117,300 over max bid · 32% of ask
WALK Street locked · 77845

Street locked · 77845

College Station, TX 77845

Ask$640,000
Bid $$499,381
Room~$140,619 over max bid · 22% of ask
← Bid/Pass Tape