Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78542 | $229,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$229,000
$117/sqft
Bid $
$123,067
Max bid / MAO
Room
~$105,933 over max bid · 46% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,779
$47/sqft
ARV
$270,144

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 $ $123,067 · Ask $229,000

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 sqft1957 sqft
ARV$270,144
List− $229,000
Rehab− $92,779
Gross profit$-51,635

Contextual market baseline

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

Street locked · 78542 · SINGLE_FAMILY $229,000 · 1957 sqft
Street locked · 78542 · SINGLE_FAMILY $259,999 · 1877 sqft
Street locked · 78542 · SINGLE_FAMILY $269,900 · 1852 sqft

Net pro forma

Includes closing costs & 6.47-month carry

Buy closing (2%)$4,580
Holding carry$19,084
All-in capital$345,443
Sell costs (6%)− $16,209
Net proceeds$253,936
Net profit $-77,414
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,779

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: $92,779
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,957 sqft × $3.00) $5,871
Flooring — Hardwood Refinish (1,957 sqft × $4.50) $8,806
Contingency (15%) $12,102

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
1957
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