Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78227 | $219,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$219,000
$111/sqft
Bid $
$113,653
Max bid / MAO
Room
~$105,347 over max bid · 48% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,848
$47/sqft
ARV
$243,721

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 $ $113,653 · Ask $219,000

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 sqft1965 sqft
ARV$243,721
List− $219,000
Rehab− $92,848
Gross profit$-68,127

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78227

Street locked · 78227 · SINGLE_FAMILY $242,500 · 1955 sqft
Street locked · 78227 · SINGLE_FAMILY $20,000 · 2079 sqft
Street locked · 78227 · SINGLE_FAMILY $249,000 · 1850 sqft

Net pro forma

Includes closing costs & 5.12-month carry

Buy closing (2%)$4,380
Holding carry$14,636
All-in capital$330,864
Sell costs (6%)− $14,623
Net proceeds$229,098
Net profit $-78,269
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,848

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: $92,848
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,965 sqft × $3.00) $5,895
Flooring — Hardwood Refinish (1,965 sqft × $4.50) $8,842
Contingency (15%) $12,111

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
2.0
Sqft
1965
Zip
78227

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 · 78227

Street locked · 78227

San Antonio, TX 78227

Ask$250,999
Bid $$147,635
Room~$103,364 over max bid · 41% of ask
WALK Street locked · 78227

Street locked · 78227

San Antonio, TX 78227

Ask$189,900
Bid $$94,015
Room~$95,885 over max bid · 50% of ask
WALK Street locked · 78227

Street locked · 78227

San Antonio, TX 78227

Ask$208,000
Bid $$108,133
Room~$99,867 over max bid · 48% of ask
WALK Street locked · 78227

Street locked · 78227

San Antonio, TX 78227

Ask$240,000
Bid $$136,900
Room~$103,100 over max bid · 43% of ask
WALK Street locked · 78227

Street locked · 78227

San Antonio, TX 78227

Ask$174,990
Bid $$78,787
Room~$96,203 over max bid · 55% of ask
← Bid/Pass Tape