Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78207 | $114,800 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$114,800
$160/sqft
Bid $
$26,810
Max bid / MAO
Room
~$87,990 over max bid · 77% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,093
$114/sqft
ARV
$67,786

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 $ $26,810 · Ask $114,800

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 sqft718 sqft
ARV$67,786
List− $114,800
Rehab− $82,093
Gross profit$-129,107

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78207

Street locked · 78207 · SINGLE_FAMILY $99,500 · 751 sqft
Street locked · 78207 · SINGLE_FAMILY $134,700 · 620 sqft
Street locked · 78207 · SINGLE_FAMILY $48,000 · 552 sqft

Net pro forma

Includes closing costs & 17.14-month carry

Buy closing (2%)$2,296
Holding carry$30,935
All-in capital$230,124
Sell costs (6%)− $4,067
Net proceeds$63,719
Net profit $-75,387
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,093

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: $82,093
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (718 sqft × $3.00) $2,154
Flooring — Hardwood Refinish (718 sqft × $4.50) $3,231
Contingency (15%) $10,708

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
718
Zip
78207

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 · 78207

Street locked · 78207

San Antonio, TX 78207

Ask$125,000
Bid $$35,532
Room~$89,468 over max bid · 72% of ask
WALK Street locked · 78207

Street locked · 78207

San Antonio, TX 78207

Ask$150,000
Bid $$55,380
Room~$94,620 over max bid · 63% of ask
WALK Street locked · 78207

Street locked · 78207

San Antonio, TX 78207

Ask$140,000
Bid $$49,121
Room~$90,879 over max bid · 65% of ask
WALK Street locked · 78207

Street locked · 78207

San Antonio, TX 78207

Ask$154,995
Bid $$61,368
Room~$93,627 over max bid · 60% of ask
WALK Street locked · 78207

Street locked · 78207

San Antonio, TX 78207

Ask$189,000
Bid $$89,302
Room~$99,698 over max bid · 53% of ask
← Bid/Pass Tape