Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78550 | $189,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$189,000
$140/sqft
Bid $
$90,815
Max bid / MAO
Room
~$98,185 over max bid · 52% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,544
$65/sqft
ARV
$153,685

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 $ $90,815 · Ask $189,000

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 sqft1350 sqft
ARV$153,685
List− $189,000
Rehab− $87,544
Gross profit$-122,859

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78550

Street locked · 78550 · SINGLE_FAMILY $299,000 · 1496 sqft
Street locked · 78550 · SINGLE_FAMILY $125,000 · 1190 sqft
Street locked · 78550 · SINGLE_FAMILY $150,000 · 1535 sqft

Net pro forma

Includes closing costs & 5.29-month carry

Buy closing (2%)$3,780
Holding carry$13,410
All-in capital$293,734
Sell costs (6%)− $9,221
Net proceeds$144,464
Net profit $-75,170
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,544

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: $87,544
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,350 sqft × $3.00) $4,050
Flooring — Hardwood Refinish (1,350 sqft × $4.50) $6,075
Contingency (15%) $11,419

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
1350
Zip
78550

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 · 78550

Street locked · 78550

Harlingen, TX 78550

Ask$254,990
Bid $$153,471
Room~$101,519 over max bid · 40% of ask
WALK Street locked · 78550

Street locked · 78550

Harlingen, TX 78550

Ask$399,000
Bid $$283,677
Room~$115,323 over max bid · 29% of ask
WALK Street locked · 78550

Street locked · 78550

Harlingen, TX 78550

Ask$258,188
Bid $$154,769
Room~$103,419 over max bid · 40% of ask
WALK Street locked · 78550

Street locked · 78550

Harlingen, TX 78550

Ask$252,340
Bid $$149,583
Room~$102,757 over max bid · 41% of ask
WALK Street locked · 78550

Street locked · 78550

Harlingen, TX 78550

Ask$255,762
Bid $$152,619
Room~$103,143 over max bid · 40% of ask
← Bid/Pass Tape