Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78577 | $269,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$269,000
$144/sqft
Bid $
$161,255
Max bid / MAO
Room
~$107,745 over max bid · 40% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,960
$49/sqft
ARV
$220,568

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 $ $161,255 · Ask $269,000

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 sqft1862 sqft
ARV$220,568
List− $269,000
Rehab− $91,960
Gross profit$-140,392

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78577

Street locked · 78577 · SINGLE_FAMILY $359,000 · 1842 sqft
Street locked · 78577 · SINGLE_FAMILY $318,000 · 1940 sqft
Street locked · 78577 · SINGLE_FAMILY $237,000 · 2016 sqft

Net pro forma

Includes closing costs & 5.14-month carry

Buy closing (2%)$5,380
Holding carry$17,007
All-in capital$383,347
Sell costs (6%)− $13,234
Net proceeds$207,334
Net profit $-73,435
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,960

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: $91,960
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,862 sqft × $3.00) $5,586
Flooring — Hardwood Refinish (1,862 sqft × $4.50) $8,379
Contingency (15%) $11,995

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
3
Baths
3.0
Sqft
1862
Zip
78577

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 · 78577

Street locked · 78577

Pharr, TX 78577

Ask$375,000
Bid $$256,714
Room~$118,286 over max bid · 32% of ask
WALK Street locked · 78577

Street locked · 78577

Pharr, TX 78577

Ask$269,000
Bid $$165,567
Room~$103,433 over max bid · 38% of ask
WALK Street locked · 78577

Street locked · 78577

Pharr, TX 78577

Ask$330,000
Bid $$218,791
Room~$111,209 over max bid · 34% of ask
WALK Street locked · 78577

Street locked · 78577

Pharr, TX 78577

Ask$175,000
Bid $$79,683
Room~$95,317 over max bid · 54% of ask
WALK Street locked · 78577

Street locked · 78577

Pharr, TX 78577

Ask$175,000
Bid $$79,683
Room~$95,317 over max bid · 54% of ask
← Bid/Pass Tape