Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78504 | $280,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$280,000
$174/sqft
Bid $
$173,658
Max bid / MAO
Room
~$106,342 over max bid · 38% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,795
$56/sqft
ARV
$232,743

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 $ $173,658 · Ask $280,000

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 sqft1611 sqft
ARV$232,743
List− $280,000
Rehab− $89,795
Gross profit$-137,052

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78504

Street locked · 78504 · SINGLE_FAMILY $329,500 · 1596 sqft
Street locked · 78504 · SINGLE_FAMILY $249,999 · 1639 sqft
Street locked · 78504 · SINGLE_FAMILY $318,500 · 1658 sqft

Net pro forma

Includes closing costs & 3.37-month carry

Buy closing (2%)$5,600
Holding carry$11,424
All-in capital$386,819
Sell costs (6%)− $13,965
Net proceeds$218,779
Net profit $-70,346
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,795

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: $89,795
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,611 sqft × $3.00) $4,833
Flooring — Hardwood Refinish (1,611 sqft × $4.50) $7,250
Contingency (15%) $11,712

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
1611
Zip
78504

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 · 78504

Street locked · 78504

McAllen, TX 78504

Ask$275,000
Bid $$169,915
Room~$105,085 over max bid · 38% of ask
WALK Street locked · 78504

Street locked · 78504

McAllen, TX 78504

Ask$433,000
Bid $$312,553
Room~$120,447 over max bid · 28% of ask
WALK Street locked · 78504

Street locked · 78504

McAllen, TX 78504

Ask$392,000
Bid $$273,185
Room~$118,815 over max bid · 30% of ask
WALK Street locked · 78504

Street locked · 78504

McAllen, TX 78504

Ask$275,000
Bid $$166,297
Room~$108,703 over max bid · 40% of ask
WALK Street locked · 78504

Street locked · 78504

McAllen, TX 78504

Ask$340,000
Bid $$227,782
Room~$112,218 over max bid · 33% of ask
← Bid/Pass Tape