Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78666 | $252,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$252,999
$115/sqft
Bid $
$143,502
Max bid / MAO
Room
~$109,497 over max bid · 43% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,814
$43/sqft
ARV
$361,472

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 $ $143,502 · Ask $252,999

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 sqft2193 sqft
ARV$361,472
List− $252,999
Rehab− $94,814
Gross profit$13,659

Contextual market baseline

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

Street locked · 78666 · SINGLE_FAMILY $273,999 · 2202 sqft
Street locked · 78666 · SINGLE_FAMILY $429,679 · 2209 sqft
Street locked · 78666 · SINGLE_FAMILY $279,999 · 2230 sqft

Net pro forma

Includes closing costs & 5.11-month carry

Buy closing (2%)$5,060
Holding carry$16,292
All-in capital$369,165
Sell costs (6%)− $21,688
Net proceeds$339,784
Net profit $-77,624
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,814

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: $94,814
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,193 sqft × $3.00) $6,579
Flooring — Hardwood Refinish (2,193 sqft × $4.50) $9,868
Contingency (15%) $12,367

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
2.0
Sqft
2193
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