Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 79912 | $475,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$475,000
$183/sqft
Bid $
$347,629
Max bid / MAO
Room
~$127,371 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$98,239
$38/sqft
ARV
$392,424

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 $ $347,629 · Ask $475,000

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 sqft2590 sqft
ARV$392,424
List− $475,000
Rehab− $98,239
Gross profit$-180,815

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 79912

Street locked · 79912 · SINGLE_FAMILY $459,450 · 2759 sqft
Street locked · 79912 · SINGLE_FAMILY $475,000 · 2399 sqft
Street locked · 79912 · SINGLE_FAMILY $445,888 · 2376 sqft

Net pro forma

Includes closing costs & 6.06-month carry

Buy closing (2%)$9,500
Holding carry$31,843
All-in capital$614,582
Sell costs (6%)− $23,545
Net proceeds$368,878
Net profit $-63,731
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $98,239

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: $98,239
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,590 sqft × $3.00) $7,770
Flooring — Hardwood Refinish (2,590 sqft × $4.50) $11,655
Contingency (15%) $12,814

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
2590
Zip
79912

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 · 79912

Street locked · 79912

El Paso, TX 79912

Ask$624,999
Bid $$478,833
Room~$146,166 over max bid · 23% of ask
WALK Street locked · 79912

Street locked · 79912

El Paso, TX 79912

Ask$435,000
Bid $$306,076
Room~$128,924 over max bid · 30% of ask
WALK Street locked · 79912

Street locked · 79912

El Paso, TX 79912

Ask$265,000
Bid $$160,222
Room~$104,778 over max bid · 40% of ask
WALK Street locked · 79912

Street locked · 79912

El Paso, TX 79912

Ask$477,000
Bid $$347,842
Room~$129,158 over max bid · 27% of ask
WALK Street locked · 79912

Street locked · 79912

El Paso, TX 79912

Ask$469,900
Bid $$340,698
Room~$129,202 over max bid · 27% of ask
← Bid/Pass Tape