Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78504 | $289,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$289,000
$170/sqft
Bid $
$181,309
Max bid / MAO
Room
~$107,691 over max bid · 37% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,571
$53/sqft
ARV
$244,882

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 $ $181,309 · Ask $289,000

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 sqft1701 sqft
ARV$244,882
List− $289,000
Rehab− $90,571
Gross profit$-134,689

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78504

Street locked · 78504 · SINGLE_FAMILY $249,000 · 1687 sqft
Street locked · 78504 · SINGLE_FAMILY $299,000 · 1684 sqft
Street locked · 78504 · SINGLE_FAMILY $282,990 · 1667 sqft

Net pro forma

Includes closing costs & 7.7-month carry

Buy closing (2%)$5,780
Holding carry$26,791
All-in capital$412,142
Sell costs (6%)− $14,693
Net proceeds$230,189
Net profit $-70,438
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,571

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: $90,571
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,701 sqft × $3.00) $5,103
Flooring — Hardwood Refinish (1,701 sqft × $4.50) $7,654
Contingency (15%) $11,814

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
1701
Zip
78504

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 · 78504

Street locked · 78504

McAllen, TX 78504

Ask$275,000
Bid $$169,915
Room~$105,085 over max bid · 38% of ask
WALK Street locked · 78504

Street locked · 78504

McAllen, TX 78504

Ask$433,000
Bid $$312,553
Room~$120,447 over max bid · 28% of ask
WALK Street locked · 78504

Street locked · 78504

McAllen, TX 78504

Ask$280,000
Bid $$173,658
Room~$106,342 over max bid · 38% of ask
WALK Street locked · 78504

Street locked · 78504

McAllen, TX 78504

Ask$392,000
Bid $$273,185
Room~$118,815 over max bid · 30% of ask
WALK Street locked · 78504

Street locked · 78504

McAllen, TX 78504

Ask$275,000
Bid $$166,297
Room~$108,703 over max bid · 40% of ask
← Bid/Pass Tape