Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 79907 | $192,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$192,000
$133/sqft
Bid $
$92,798
Max bid / MAO
Room
~$99,202 over max bid · 52% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,381
$61/sqft
ARV
$171,664

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 $ $92,798 · Ask $192,000

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 sqft1447 sqft
ARV$171,664
List− $192,000
Rehab− $88,381
Gross profit$-108,717

Contextual market baseline

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

Street locked · 79907 · SINGLE_FAMILY $175,000 · 1400 sqft
Street locked · 79907 · SINGLE_FAMILY $185,000 · 1347 sqft
Street locked · 79907 · SINGLE_FAMILY $219,950 · 1302 sqft

Net pro forma

Includes closing costs & 2.97-month carry

Buy closing (2%)$3,840
Holding carry$7,633
All-in capital$291,854
Sell costs (6%)− $10,300
Net proceeds$161,364
Net profit $-75,795
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,381

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: $88,381
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,447 sqft × $3.00) $4,341
Flooring — Hardwood Refinish (1,447 sqft × $4.50) $6,512
Contingency (15%) $11,528

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
1447
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