Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78701 | $475,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$475,900
$713/sqft
Bid $
$364,731
Max bid / MAO
Room
~$111,169 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,653
$122/sqft
ARV
$405,835

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 $ $364,731 · Ask $475,900

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 sqft667 sqft
ARV$405,835
List− $475,900
Rehab− $81,653
Gross profit$-151,718

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78701

Street locked · 78701 · CONDOS $550,000 · 699 sqft
Street locked · 78701 · CONDOS $330,000 · 725 sqft
Street locked · 78701 · CONDOS $445,000 · 748 sqft

Net pro forma

Includes closing costs & 6.82-month carry

Buy closing (2%)$9,518
Holding carry$34,856
All-in capital$601,927
Sell costs (6%)− $24,350
Net proceeds$381,485
Net profit $-46,610
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,653

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: $81,653
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (667 sqft × $3.00) $2,001
Flooring — Hardwood Refinish (667 sqft × $4.50) $3,002
Contingency (15%) $10,650

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
1
Baths
1.0
Sqft
667
Zip
78701

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 · 78701

Street locked · 78701

Austin, TX 78701

Ask$220,000
Bid $$127,364
Room~$92,636 over max bid · 42% of ask
WALK Street locked · 78701

Street locked · 78701

Austin, TX 78701

Ask$495,000
Bid $$378,338
Room~$116,662 over max bid · 24% of ask
WALK Street locked · 78701

Street locked · 78701

Austin, TX 78701

Ask$499,000
Bid $$386,169
Room~$112,831 over max bid · 23% of ask
WALK Street locked · 78701

Street locked · 78701

Austin, TX 78701

Ask$349,000
Bid $$245,377
Room~$103,623 over max bid · 30% of ask
WALK Street locked · 78701

Street locked · 78701

Austin, TX 78701

Ask$174,900
Bid $$83,911
Room~$90,989 over max bid · 52% of ask
← Bid/Pass Tape