Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78666 | $742,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$742,500
$334/sqft
Bid $
$553,878
Max bid / MAO
Room
~$188,622 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,074
$43/sqft
ARV
$426,430

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 $ $553,878 · Ask $742,500

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 sqft2223 sqft
ARV$426,430
List− $742,500
Rehab− $95,074
Gross profit$-411,144

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78666

Street locked · 78666 · SINGLE_FAMILY $279,999 · 2230 sqft
Street locked · 78666 · SINGLE_FAMILY $424,990 · 2237 sqft
Street locked · 78666 · SINGLE_FAMILY $429,679 · 2209 sqft

Net pro forma

Includes closing costs & 3.5-month carry

Buy closing (2%)$14,850
Holding carry$26,872
All-in capital$879,296
Sell costs (6%)− $25,586
Net proceeds$400,844
Net profit $-96,005
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,074

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: $95,074
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,223 sqft × $3.00) $6,669
Flooring — Hardwood Refinish (2,223 sqft × $4.50) $10,004
Contingency (15%) $12,401

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
2/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
3.0
Sqft
2223
Zip
78666

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 · 78666

Street locked · 78666

San Marcos, TX 78666

Ask$329,000
Bid $$214,896
Room~$114,104 over max bid · 35% of ask
WALK Street locked · 78666

Street locked · 78666

San Marcos, TX 78666

Ask$319,000
Bid $$206,210
Room~$112,790 over max bid · 35% of ask
WALK Street locked · 78666

Street locked · 78666

San Marcos, TX 78666

Ask$299,998
Bid $$193,422
Room~$106,576 over max bid · 36% of ask
WALK Street locked · 78666

Street locked · 78666

San Marcos, TX 78666

Ask$422,410
Bid $$306,901
Room~$115,509 over max bid · 27% of ask
WALK Street locked · 78666

Street locked · 78666

San Marcos, TX 78666

Ask$426,990
Bid $$312,145
Room~$114,845 over max bid · 27% of ask
← Bid/Pass Tape