Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78542 | $279,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$279,000
$86/sqft
Bid $
$158,983
Max bid / MAO
Room
~$120,017 over max bid · 43% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$103,810
$32/sqft
ARV
$379,693

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 $ $158,983 · Ask $279,000

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 sqft3236 sqft
ARV$379,693
List− $279,000
Rehab− $103,810
Gross profit$-3,117

Contextual market baseline

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

Street locked · 78542 · SINGLE_FAMILY $175,000 · 2616 sqft
Street locked · 78542 · MULTI_FAMILY $535,000 · 4214 sqft
Street locked · 78542 · SINGLE_FAMILY $391,500 · 2082 sqft

Net pro forma

Includes closing costs & 4.92-month carry

Buy closing (2%)$5,580
Holding carry$17,265
All-in capital$405,655
Sell costs (6%)− $22,782
Net proceeds$356,911
Net profit $-84,832
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $103,810

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: $103,810
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,236 sqft × $3.00) $9,708
Flooring — Hardwood Refinish (3,236 sqft × $4.50) $14,562
Contingency (15%) $13,540

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
3236
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