Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78504 | $315,250 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$315,250
$149/sqft
Bid $
$202,333
Max bid / MAO
Room
~$112,917 over max bid · 36% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,150
$44/sqft
ARV
$304,627

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 $ $202,333 · Ask $315,250

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 sqft2116 sqft
ARV$304,627
List− $315,250
Rehab− $94,150
Gross profit$-104,773

Contextual market baseline

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

Street locked · 78504 · SINGLE_FAMILY $388,293 · 2107 sqft
Street locked · 78504 · SINGLE_FAMILY $392,071 · 2062 sqft
Street locked · 78504 · MULTI_FAMILY $345,000 · 2200 sqft

Net pro forma

Includes closing costs & 7.0-month carry

Buy closing (2%)$6,305
Holding carry$26,270
All-in capital$441,975
Sell costs (6%)− $18,278
Net proceeds$286,350
Net profit $-72,058
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,150

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: $94,150
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,116 sqft × $3.00) $6,348
Flooring — Hardwood Refinish (2,116 sqft × $4.50) $9,522
Contingency (15%) $12,280

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
4
Baths
3.0
Sqft
2116
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