Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78681 | $586,725 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$586,725
$278/sqft
Bid $
$456,134
Max bid / MAO
Room
~$130,591 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,073
$45/sqft
ARV
$440,811

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 $ $456,134 · Ask $586,725

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 sqft2107 sqft
ARV$440,811
List− $586,725
Rehab− $94,073
Gross profit$-239,987

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78681

Street locked · 78681 · SINGLE_FAMILY $449,900 · 2096 sqft
Street locked · 78681 · SINGLE_FAMILY $479,900 · 2133 sqft
Street locked · 78681 · SINGLE_FAMILY $479,900 · 2179 sqft

Net pro forma

Includes closing costs & 3.61-month carry

Buy closing (2%)$11,734
Holding carry$22,529
All-in capital$715,061
Sell costs (6%)− $26,449
Net proceeds$414,362
Net profit $-50,684
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,073

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: $94,073
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,107 sqft × $3.00) $6,321
Flooring — Hardwood Refinish (2,107 sqft × $4.50) $9,482
Contingency (15%) $12,270

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
3.0
Sqft
2107
Zip
78681

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 · 78681

Street locked · 78681

Round Rock, TX 78681

Ask$436,900
Bid $$317,906
Room~$118,994 over max bid · 27% of ask
WALK Street locked · 78681

Street locked · 78681

Round Rock, TX 78681

Ask$635,000
Bid $$496,508
Room~$138,492 over max bid · 22% of ask
WALK Street locked · 78681

Street locked · 78681

Round Rock, TX 78681

Ask$429,900
Bid $$312,557
Room~$117,343 over max bid · 27% of ask
WALK Street locked · 78681

Street locked · 78681

Round Rock, TX 78681

Ask$599,900
Bid $$461,962
Room~$137,938 over max bid · 23% of ask
WALK Street locked · 78681

Street locked · 78681

Round Rock, TX 78681

Ask$509,000
Bid $$380,218
Room~$128,782 over max bid · 25% of ask
← Bid/Pass Tape