Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78613 | $549,847 Flip Analysis — FlipScout
Property photo 1 Property photo 2
Ask
$549,847
$265/sqft
Bid $
$255,864
Max bid / MAO
Room
~$293,983 over max bid · 53% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$51,800
$25/sqft
ARV
$401,924

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 $ $255,864 · Ask $549,847

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 sqft2072 sqft
ARV$401,924
List− $549,847
Rehab− $51,800
Gross profit$-199,723

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78613

Street locked · 78613 · SINGLE_FAMILY $525,000 · 2167 sqft
Street locked · 78613 · SINGLE_FAMILY $550,000 · 1932 sqft
Street locked · 78613 · SINGLE_FAMILY $325,000 · 2225 sqft

Net pro forma

Includes closing costs & 3.18-month carry

Buy closing (2%)$10,997
Holding carry$16,028
All-in capital$628,672
Sell costs (6%)− $24,115
Net proceeds$377,809
Net profit $-260,028
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $51,800
Renovation Budget (estimated) $51,800

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
40/100
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
2072
Zip
78613

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 · 78613

Street locked · 78613

Cedar Park, TX 78613

Ask$734,000
Bid $$585,552
Room~$148,448 over max bid · 20% of ask
WALK Street locked · 78613

Street locked · 78613

Cedar Park, TX 78613

Ask$435,560
Bid $$319,368
Room~$116,192 over max bid · 27% of ask
WALK Street locked · 78613

Street locked · 78613

Cedar Park, TX 78613

Ask$350,000
Bid $$238,540
Room~$111,460 over max bid · 32% of ask
WALK Street locked · 78613

Street locked · 78613

Cedar Park, TX 78613

Ask$425,000
Bid $$310,607
Room~$114,393 over max bid · 27% of ask
WALK Street locked · 78613

Street locked · 78613

Cedar Park, TX 78613

Ask$555,000
Bid $$418,594
Room~$136,406 over max bid · 25% of ask
← Bid/Pass Tape