Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78701 | $269,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$269,900
$315/sqft
Bid $
$170,595
Max bid / MAO
Room
~$99,305 over max bid · 37% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,291
$97/sqft
ARV
$441,784

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 $ $170,595 · Ask $269,900

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 sqft857 sqft
ARV$441,784
List− $269,900
Rehab− $83,291
Gross profit$88,593

Contextual market baseline

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

Street locked · 78701 · CONDOS $599,990 · 860 sqft
Street locked · 78701 · CONDOS $470,000 · 852 sqft
Street locked · 78701 · CONDOS $674,000 · 821 sqft

Net pro forma

Includes closing costs & 4.36-month carry

Buy closing (2%)$5,398
Holding carry$14,116
All-in capital$372,705
Sell costs (6%)− $26,507
Net proceeds$415,277
Net profit $-64,452
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,291

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: $83,291
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (857 sqft × $3.00) $2,571
Flooring — Hardwood Refinish (857 sqft × $4.50) $3,856
Contingency (15%) $10,864

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
2
Baths
1.0
Sqft
857
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