Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78223 | $124,100 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$124,100
$167/sqft
Bid $
$34,361
Max bid / MAO
Room
~$89,739 over max bid · 72% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,291
$111/sqft
ARV
$100,907

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 $ $34,361 · Ask $124,100

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 sqft741 sqft
ARV$100,907
List− $124,100
Rehab− $82,291
Gross profit$-105,484

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78223

Street locked · 78223 · SINGLE_FAMILY $375,000 · 1100 sqft
Street locked · 78223 · SINGLE_FAMILY $176,999 · 1228 sqft
Street locked · 78223 · SINGLE_FAMILY $135,000 · 1228 sqft

Net pro forma

Includes closing costs & 3.53-month carry

Buy closing (2%)$2,482
Holding carry$6,678
All-in capital$215,551
Sell costs (6%)− $6,054
Net proceeds$94,852
Net profit $-76,002
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,291

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: $82,291
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (741 sqft × $3.00) $2,223
Flooring — Hardwood Refinish (741 sqft × $4.50) $3,334
Contingency (15%) $10,734

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
13/100
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
741
Zip
78223

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 · 78223

Street locked · 78223

San Antonio, TX 78223

Ask$299,499
Bid $$181,753
Room~$117,746 over max bid · 39% of ask
WALK Street locked · 78223

Street locked · 78223

San Antonio, TX 78223

Ask$235,000
Bid $$134,231
Room~$100,769 over max bid · 43% of ask
WALK Street locked · 78223

Street locked · 78223

San Antonio, TX 78223

Ask$182,499
Bid $$84,435
Room~$98,064 over max bid · 54% of ask
WALK Street locked · 78223

Street locked · 78223

San Antonio, TX 78223

Ask$250,000
Bid $$146,270
Room~$103,730 over max bid · 41% of ask
WALK Street locked · 78223

Street locked · 78223

San Antonio, TX 78223

Ask$234,999
Bid $$129,122
Room~$105,877 over max bid · 45% of ask
← Bid/Pass Tape