Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78660 | $371,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$371,999
$150/sqft
Bid $
$252,361
Max bid / MAO
Room
~$119,638 over max bid · 32% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,221
$39/sqft
ARV
$389,362

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 $ $252,361 · Ask $371,999

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 sqft2472 sqft
ARV$389,362
List− $371,999
Rehab− $97,221
Gross profit$-79,858

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78660

Street locked · 78660 · SINGLE_FAMILY $479,990 · 2581 sqft
Street locked · 78660 · SINGLE_FAMILY $380,000 · 2586 sqft
Street locked · 78660 · SINGLE_FAMILY $484,000 · 2330 sqft

Net pro forma

Includes closing costs & 6.74-month carry

Buy closing (2%)$7,440
Holding carry$28,990
All-in capital$505,650
Sell costs (6%)− $23,362
Net proceeds$366,000
Net profit $-70,764
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,221

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: $97,221
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,472 sqft × $3.00) $7,416
Flooring — Hardwood Refinish (2,472 sqft × $4.50) $11,124
Contingency (15%) $12,681

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
4.0
Sqft
2472
Zip
78660

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 · 78660

Street locked · 78660

Pflugerville, TX 78660

Ask$398,905
Bid $$284,078
Room~$114,827 over max bid · 29% of ask
WALK Street locked · 78660

Street locked · 78660

Pflugerville, TX 78660

Ask$352,749
Bid $$237,482
Room~$115,267 over max bid · 33% of ask
WALK Street locked · 78660

Street locked · 78660

Pflugerville, TX 78660

Ask$409,990
Bid $$290,151
Room~$119,839 over max bid · 29% of ask
WALK Street locked · 78660

Street locked · 78660

Pflugerville, TX 78660

Ask$290,000
Bid $$186,860
Room~$103,140 over max bid · 36% of ask
WALK Street locked · 78660

Street locked · 78660

Pflugerville, TX 78660

Ask$336,999
Bid $$221,857
Room~$115,142 over max bid · 34% of ask
← Bid/Pass Tape