Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78207 | $148,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$148,000
$189/sqft
Bid $
$57,282
Max bid / MAO
Room
~$90,718 over max bid · 61% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,662
$105/sqft
ARV
$76,050

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 $ $57,282 · Ask $148,000

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 sqft784 sqft
ARV$76,050
List− $148,000
Rehab− $82,662
Gross profit$-154,612

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78207

Street locked · 78207 · SINGLE_FAMILY $99,500 · 751 sqft
Street locked · 78207 · SINGLE_FAMILY $114,800 · 718 sqft
Street locked · 78207 · SINGLE_FAMILY $89,900 · 894 sqft

Net pro forma

Includes closing costs & 4.77-month carry

Buy closing (2%)$2,960
Holding carry$10,086
All-in capital$243,708
Sell costs (6%)− $4,563
Net proceeds$71,487
Net profit $-73,367
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,662

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: $82,662
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (784 sqft × $3.00) $2,352
Flooring — Hardwood Refinish (784 sqft × $4.50) $3,528
Contingency (15%) $10,782

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
2
Baths
1.0
Sqft
784
Zip
78207

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 · 78207

Street locked · 78207

San Antonio, TX 78207

Ask$125,000
Bid $$35,532
Room~$89,468 over max bid · 72% of ask
WALK Street locked · 78207

Street locked · 78207

San Antonio, TX 78207

Ask$150,000
Bid $$55,380
Room~$94,620 over max bid · 63% of ask
WALK Street locked · 78207

Street locked · 78207

San Antonio, TX 78207

Ask$140,000
Bid $$49,121
Room~$90,879 over max bid · 65% of ask
WALK Street locked · 78207

Street locked · 78207

San Antonio, TX 78207

Ask$154,995
Bid $$61,368
Room~$93,627 over max bid · 60% of ask
WALK Street locked · 78207

Street locked · 78207

San Antonio, TX 78207

Ask$189,000
Bid $$89,302
Room~$99,698 over max bid · 53% of ask
← Bid/Pass Tape