Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 79901 | $120,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$120,000
$58/sqft
Bid $
$20,094
Max bid / MAO
Room
~$99,906 over max bid · 83% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,901
$45/sqft
ARV
$190,899

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 $ $20,094 · Ask $120,000

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 sqft2087 sqft
ARV$190,899
List− $120,000
Rehab− $93,901
Gross profit$-23,002

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 79901

Street locked · 79901 · MULTI_FAMILY $165,000 · 1230 sqft
Street locked · 79901 · MULTI_FAMILY $145,000 · 1216 sqft
Street locked · 79901 · SINGLE_FAMILY $159,000 · 1114 sqft

Net pro forma

Includes closing costs & 3.18-month carry

Buy closing (2%)$2,400
Holding carry$6,235
All-in capital$222,536
Sell costs (6%)− $11,454
Net proceeds$179,445
Net profit $-87,117
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,901

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: $93,901
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,087 sqft × $3.00) $6,261
Flooring — Hardwood Refinish (2,087 sqft × $4.50) $9,392
Contingency (15%) $12,248

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
4
Baths
2.0
Sqft
2087
Zip
79901

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 · 79901

Street locked · 79901

El Paso, TX 79901

Ask$129,000
Bid $$37,021
Room~$91,979 over max bid · 71% of ask
WALK Street locked · 79901

Street locked · 79901

El Paso, TX 79901

Ask$159,995
Bid $$63,470
Room~$96,525 over max bid · 60% of ask
WALK Street locked · 79901

Street locked · 79901

El Paso, TX 79901

Ask$124,900
Bid $$29,427
Room~$95,473 over max bid · 76% of ask
WALK Street locked · 79901

Street locked · 79901

El Paso, TX 79901

Ask$99,990
Bid $$0
Room~$99,990 over max bid · 100% of ask
WALK Street locked · 79901

Street locked · 79901

El Paso, TX 79901

Ask$125,000
Bid $$34,568
Room~$90,432 over max bid · 72% of ask
← Bid/Pass Tape