Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78542 | $289,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$289,000
$266/sqft
Bid $
$186,500
Max bid / MAO
Room
~$102,500 over max bid · 35% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,276
$78/sqft
ARV
$150,049

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 $ $186,500 · Ask $289,000

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 sqft1087 sqft
ARV$150,049
List− $289,000
Rehab− $85,276
Gross profit$-224,227

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%)$5,780
Holding carry$12,591
All-in capital$392,647
Sell costs (6%)− $9,003
Net proceeds$141,047
Net profit $-64,995
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,276

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: $85,276
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,087 sqft × $3.00) $3,261
Flooring — Hardwood Refinish (1,087 sqft × $4.50) $4,892
Contingency (15%) $11,123

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
2
Baths
2.0
Sqft
1087
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