Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 79901 | $295,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$295,000
$259/sqft
Bid $
$191,660
Max bid / MAO
Room
~$103,340 over max bid · 35% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,732
$75/sqft
ARV
$122,678

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 $ $191,660 · Ask $295,000

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 sqft1140 sqft
ARV$122,678
List− $295,000
Rehab− $85,732
Gross profit$-258,054

Contextual market baseline

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

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

Net pro forma

Includes closing costs & 3.18-month carry

Buy closing (2%)$5,900
Holding carry$11,098
All-in capital$397,730
Sell costs (6%)− $7,361
Net proceeds$115,318
Net profit $-64,993
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,732

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: $85,732
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,140 sqft × $3.00) $3,420
Flooring — Hardwood Refinish (1,140 sqft × $4.50) $5,130
Contingency (15%) $11,182

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
1.5
Sqft
1140
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$120,000
Bid $$20,094
Room~$99,906 over max bid · 83% 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
← Bid/Pass Tape