Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78542 | $89,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$89,900
$97/sqft
Bid $
$1,796
Max bid / MAO
Room
~$88,104 over max bid · 98% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,870
$91/sqft
ARV
$108,417

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 $ $1,796 · Ask $89,900

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 sqft924 sqft
ARV$108,417
List− $89,900
Rehab− $83,870
Gross profit$-65,353

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78542

Street locked · 78542 · SINGLE_FAMILY $185,000 · 1121 sqft
Street locked · 78542 · SINGLE_FAMILY $69,000 · 1209 sqft
Street locked · 78542 · SINGLE_FAMILY $210,000 · 1217 sqft

Net pro forma

Includes closing costs & 3.67-month carry

Buy closing (2%)$1,798
Holding carry$5,846
All-in capital$181,414
Sell costs (6%)− $6,505
Net proceeds$101,912
Net profit $-79,167
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,870

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: $83,870
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (924 sqft × $3.00) $2,772
Flooring — Hardwood Refinish (924 sqft × $4.50) $4,158
Contingency (15%) $10,940

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
2.0
Sqft
924
Zip
78542

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 · 78542

Street locked · 78542

Edinburg, TX 78542

Ask$299,000
Bid $$191,340
Room~$107,660 over max bid · 36% of ask
WALK Street locked · 78542

Street locked · 78542

Edinburg, TX 78542

Ask$289,900
Bid $$175,935
Room~$113,965 over max bid · 39% of ask
WALK Street locked · 78542

Street locked · 78542

Edinburg, TX 78542

Ask$221,000
Bid $$117,805
Room~$103,195 over max bid · 47% of ask
WALK Street locked · 78542

Street locked · 78542

Edinburg, TX 78542

Ask$215,000
Bid $$115,403
Room~$99,597 over max bid · 46% of ask
WALK Street locked · 78542

Street locked · 78542

Edinburg, TX 78542

Ask$170,000
Bid $$75,476
Room~$94,524 over max bid · 56% of ask
← Bid/Pass Tape