Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78572 | $159,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$159,000
$150/sqft
Bid $
$65,203
Max bid / MAO
Room
~$93,797 over max bid · 59% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,069
$80/sqft
ARV
$113,940

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 $ $65,203 · Ask $159,000

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 sqft1063 sqft
ARV$113,940
List− $159,000
Rehab− $85,069
Gross profit$-130,129

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78572

Street locked · 78572 · SINGLE_FAMILY $158,000 · 1016 sqft
Street locked · 78572 · MOBILE $81,000 · 1004 sqft
Street locked · 78572 · SINGLE_FAMILY $109,900 · 999 sqft

Net pro forma

Includes closing costs & 6.13-month carry

Buy closing (2%)$3,180
Holding carry$13,715
All-in capital$260,964
Sell costs (6%)− $6,836
Net proceeds$107,104
Net profit $-74,979
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,069

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: $85,069
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,063 sqft × $3.00) $3,189
Flooring — Hardwood Refinish (1,063 sqft × $4.50) $4,784
Contingency (15%) $11,096

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
1063
Zip
78572

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 · 78572

Street locked · 78572

Mission, TX 78572

Ask$215,000
Bid $$115,588
Room~$99,412 over max bid · 46% of ask
WALK Street locked · 78572

Street locked · 78572

Mission, TX 78572

Ask$299,900
Bid $$191,758
Room~$108,142 over max bid · 36% of ask
WALK Street locked · 78572

Street locked · 78572

Mission, TX 78572

Ask$235,000
Bid $$133,342
Room~$101,658 over max bid · 43% of ask
WALK Street locked · 78572

Street locked · 78572

Mission, TX 78572

Ask$287,000
Bid $$177,046
Room~$109,954 over max bid · 38% of ask
WALK Street locked · 78572

Street locked · 78572

Mission, TX 78572

Ask$342,990
Bid $$221,122
Room~$121,868 over max bid · 36% of ask
← Bid/Pass Tape