Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78745 | $539,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$539,500
$525/sqft
Bid $
$421,129
Max bid / MAO
Room
~$118,371 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,758
$83/sqft
ARV
$282,231

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 $ $421,129 · Ask $539,500

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 sqft1027 sqft
ARV$282,231
List− $539,500
Rehab− $84,758
Gross profit$-342,027

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78745

Street locked · 78745 · SINGLE_FAMILY $360,000 · 1002 sqft
Street locked · 78745 · SINGLE_FAMILY $359,000 · 1091 sqft
Street locked · 78745 · SINGLE_FAMILY $310,000 · 1103 sqft

Net pro forma

Includes closing costs & 3.43-month carry

Buy closing (2%)$10,790
Holding carry$19,628
All-in capital$654,676
Sell costs (6%)− $16,934
Net proceeds$265,297
Net profit $-44,813
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,758

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: $84,758
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,027 sqft × $3.00) $3,081
Flooring — Hardwood Refinish (1,027 sqft × $4.50) $4,622
Contingency (15%) $11,055

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
3.0
Sqft
1027
Zip
78745

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 · 78745

Street locked · 78745

Austin, TX 78745

Ask$475,000
Bid $$358,166
Room~$116,834 over max bid · 25% of ask
WALK Street locked · 78745

Street locked · 78745

Austin, TX 78745

Ask$385,000
Bid $$272,299
Room~$112,701 over max bid · 29% of ask
WALK Street locked · 78745

Street locked · 78745

Austin, TX 78745

Ask$285,000
Bid $$184,978
Room~$100,022 over max bid · 35% of ask
WALK Street locked · 78745

Street locked · 78745

Austin, TX 78745

Ask$500,000
Bid $$382,571
Room~$117,429 over max bid · 23% of ask
WALK Street locked · 78745

Street locked · 78745

Austin, TX 78745

Ask$360,000
Bid $$253,577
Room~$106,423 over max bid · 30% of ask
← Bid/Pass Tape