Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78250 | $209,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$209,900
$126/sqft
Bid $
$107,660
Max bid / MAO
Room
~$102,240 over max bid · 49% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,286
$54/sqft
ARV
$237,592

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 $ $107,660 · Ask $209,900

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 sqft1668 sqft
ARV$237,592
List− $209,900
Rehab− $90,286
Gross profit$-62,594

Contextual market baseline

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

Street locked · 78250 · SINGLE_FAMILY $245,000 · 1668 sqft
Street locked · 78250 · SINGLE_FAMILY $399,000 · 1631 sqft
Street locked · 78250 · SINGLE_FAMILY $285,000 · 1623 sqft

Net pro forma

Includes closing costs & 4.86-month carry

Buy closing (2%)$4,198
Holding carry$13,373
All-in capital$317,757
Sell costs (6%)− $14,256
Net proceeds$223,336
Net profit $-76,349
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,286

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: $90,286
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,668 sqft × $3.00) $5,004
Flooring — Hardwood Refinish (1,668 sqft × $4.50) $7,506
Contingency (15%) $11,776

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
2.0
Sqft
1668
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$275,000
Bid $$163,844
Room~$111,156 over max bid · 40% 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
← Bid/Pass Tape