Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78501 | $189,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$189,900
$78/sqft
Bid $
$82,507
Max bid / MAO
Room
~$107,393 over max bid · 57% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$96,876
$40/sqft
ARV
$262,819

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 $ $82,507 · Ask $189,900

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 sqft2432 sqft
ARV$262,819
List− $189,900
Rehab− $96,876
Gross profit$-23,957

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78501

Street locked · 78501 · SINGLE_FAMILY $245,000 · 2249 sqft
Street locked · 78501 · SINGLE_FAMILY $269,000 · 2190 sqft
Street locked · 78501 · SINGLE_FAMILY $415,000 · 2125 sqft

Net pro forma

Includes closing costs & 3.13-month carry

Buy closing (2%)$3,798
Holding carry$8,228
All-in capital$298,802
Sell costs (6%)− $15,769
Net proceeds$247,050
Net profit $-84,693
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $96,876

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: $96,876
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,432 sqft × $3.00) $7,296
Flooring — Hardwood Refinish (2,432 sqft × $4.50) $10,944
Contingency (15%) $12,636

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
3.5
Sqft
2432
Zip
78501

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 · 78501

Street locked · 78501

McAllen, TX 78501

Ask$249,000
Bid $$146,892
Room~$102,108 over max bid · 41% of ask
WALK Street locked · 78501

Street locked · 78501

McAllen, TX 78501

Ask$475,000
Bid $$348,721
Room~$126,279 over max bid · 27% of ask
WALK Street locked · 78501

Street locked · 78501

McAllen, TX 78501

Ask$280,000
Bid $$170,512
Room~$109,488 over max bid · 39% of ask
WALK Street locked · 78501

Street locked · 78501

McAllen, TX 78501

Ask$233,999
Bid $$127,282
Room~$106,717 over max bid · 46% of ask
WALK Street locked · 78501

Street locked · 78501

McAllen, TX 78501

Ask$264,900
Bid $$159,529
Room~$105,371 over max bid · 40% of ask
← Bid/Pass Tape