Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78250 | $275,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$275,000
$124/sqft
Bid $
$163,844
Max bid / MAO
Room
~$111,156 over max bid · 40% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,039
$43/sqft
ARV
$316,077

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 $ $163,844 · Ask $275,000

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 sqft2219 sqft
ARV$316,077
List− $275,000
Rehab− $95,039
Gross profit$-53,962

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78250

Street locked · 78250 · SINGLE_FAMILY $297,000 · 2060 sqft
Street locked · 78250 · SINGLE_FAMILY $276,999 · 1967 sqft
Street locked · 78250 · SINGLE_FAMILY $324,900 · 1961 sqft

Net pro forma

Includes closing costs & 3.44-month carry

Buy closing (2%)$5,500
Holding carry$11,669
All-in capital$387,208
Sell costs (6%)− $18,965
Net proceeds$297,112
Net profit $-76,129
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,039

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: $95,039
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,219 sqft × $3.00) $6,657
Flooring — Hardwood Refinish (2,219 sqft × $4.50) $9,986
Contingency (15%) $12,396

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
2219
Zip
78250

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 · 78250

Street locked · 78250

San Antonio, TX 78250

Ask$241,000
Bid $$136,354
Room~$104,646 over max bid · 43% of ask
WALK Street locked · 78250

Street locked · 78250

San Antonio, TX 78250

Ask$290,000
Bid $$179,993
Room~$110,007 over max bid · 38% of ask
WALK Street locked · 78250

Street locked · 78250

San Antonio, TX 78250

Ask$299,000
Bid $$191,331
Room~$107,669 over max bid · 36% of ask
WALK Street locked · 78250

Street locked · 78250

San Antonio, TX 78250

Ask$242,000
Bid $$142,244
Room~$99,756 over max bid · 41% of ask
WALK Street locked · 78250

Street locked · 78250

San Antonio, TX 78250

Ask$319,000
Bid $$207,927
Room~$111,073 over max bid · 35% of ask
← Bid/Pass Tape