Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78577 | $280,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$280,000
$185/sqft
Bid $
$174,453
Max bid / MAO
Room
~$105,547 over max bid · 38% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,984
$59/sqft
ARV
$183,961

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 $ $174,453 · Ask $280,000

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 sqft1517 sqft
ARV$183,961
List− $280,000
Rehab− $88,984
Gross profit$-185,023

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78577

Street locked · 78577 · SINGLE_FAMILY $232,500 · 1537 sqft
Street locked · 78577 · SINGLE_FAMILY $230,000 · 1478 sqft
Street locked · 78577 · SINGLE_FAMILY $195,000 · 1418 sqft

Net pro forma

Includes closing costs & 7.23-month carry

Buy closing (2%)$5,600
Holding carry$24,454
All-in capital$399,038
Sell costs (6%)− $11,038
Net proceeds$172,923
Net profit $-69,512
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,984

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: $88,984
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,517 sqft × $3.00) $4,551
Flooring — Hardwood Refinish (1,517 sqft × $4.50) $6,826
Contingency (15%) $11,607

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
2.0
Sqft
1517
Zip
78577

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 · 78577

Street locked · 78577

Pharr, TX 78577

Ask$375,000
Bid $$256,714
Room~$118,286 over max bid · 32% of ask
WALK Street locked · 78577

Street locked · 78577

Pharr, TX 78577

Ask$269,000
Bid $$165,567
Room~$103,433 over max bid · 38% of ask
WALK Street locked · 78577

Street locked · 78577

Pharr, TX 78577

Ask$330,000
Bid $$218,791
Room~$111,209 over max bid · 34% of ask
WALK Street locked · 78577

Street locked · 78577

Pharr, TX 78577

Ask$175,000
Bid $$79,683
Room~$95,317 over max bid · 54% of ask
WALK Street locked · 78577

Street locked · 78577

Pharr, TX 78577

Ask$175,000
Bid $$79,683
Room~$95,317 over max bid · 54% of ask
← Bid/Pass Tape