Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 79907 | $170,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$170,000
$103/sqft
Bid $
$70,487
Max bid / MAO
Room
~$99,513 over max bid · 59% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,166
$55/sqft
ARV
$196,221

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 $ $70,487 · Ask $170,000

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 sqft1654 sqft
ARV$196,221
List− $170,000
Rehab− $90,166
Gross profit$-63,945

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 79907

Street locked · 79907 · SINGLE_FAMILY $210,000 · 1642 sqft
Street locked · 79907 · SINGLE_FAMILY $250,000 · 1669 sqft
Street locked · 79907 · SINGLE_FAMILY $220,000 · 1683 sqft

Net pro forma

Includes closing costs & 2.89-month carry

Buy closing (2%)$3,400
Holding carry$6,892
All-in capital$270,458
Sell costs (6%)− $11,773
Net proceeds$184,448
Net profit $-79,356
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,166

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: $90,166
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,654 sqft × $3.00) $4,962
Flooring — Hardwood Refinish (1,654 sqft × $4.50) $7,443
Contingency (15%) $11,761

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
1.0
Sqft
1654
Zip
79907

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 · 79907

Street locked · 79907

El Paso, TX 79907

Ask$260,000
Bid $$149,689
Room~$110,311 over max bid · 42% of ask
WALK Street locked · 79907

Street locked · 79907

El Paso, TX 79907

Ask$140,000
Bid $$45,053
Room~$94,947 over max bid · 68% of ask
WALK Street locked · 79907

Street locked · 79907

El Paso, TX 79907

Ask$185,000
Bid $$87,102
Room~$97,898 over max bid · 53% of ask
WALK Street locked · 79907

Street locked · 79907

El Paso, TX 79907

Ask$355,000
Bid $$246,418
Room~$108,582 over max bid · 31% of ask
WALK Street locked · 79907

Street locked · 79907

El Paso, TX 79907

Ask$228,000
Bid $$121,177
Room~$106,823 over max bid · 47% of ask
← Bid/Pass Tape