Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78577 | $260,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$260,000
$119/sqft
Bid $
$150,061
Max bid / MAO
Room
~$109,939 over max bid · 42% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,798
$43/sqft
ARV
$259,540

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 $ $150,061 · Ask $260,000

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 sqft2191 sqft
ARV$259,540
List− $260,000
Rehab− $94,798
Gross profit$-95,258

Contextual market baseline

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

Street locked · 78577 · SINGLE_FAMILY $398,000 · 2296 sqft
Street locked · 78577 · SINGLE_FAMILY $237,000 · 2016 sqft
Street locked · 78577 · SINGLE_FAMILY $318,000 · 1940 sqft

Net pro forma

Includes closing costs & 5.21-month carry

Buy closing (2%)$5,200
Holding carry$16,945
All-in capital$376,943
Sell costs (6%)− $15,572
Net proceeds$243,968
Net profit $-77,058
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,798

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: $94,798
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,191 sqft × $3.00) $6,573
Flooring — Hardwood Refinish (2,191 sqft × $4.50) $9,860
Contingency (15%) $12,365

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
4.0
Sqft
2191
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