Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78704 | $429,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$429,000
$453/sqft
Bid $
$294,009
Max bid / MAO
Room
~$134,991 over max bid · 31% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$23,700
$25/sqft
ARV
$415,812

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 $ $294,009 · Ask $429,000

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 sqft948 sqft
ARV$415,812
List− $429,000
Rehab− $23,700
Gross profit$-36,888

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78704

Street locked · 78704 · CONDOS $335,000 · 977 sqft
Street locked · 78704 · CONDOS $299,900 · 989 sqft
Street locked · 78704 · SINGLE_FAMILY $480,000 · 1135 sqft

Net pro forma

Includes closing costs & 4.14-month carry

Buy closing (2%)$8,580
Holding carry$16,281
All-in capital$477,561
Sell costs (6%)− $24,949
Net proceeds$390,863
Net profit $-91,649
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $23,700
Renovation Budget (estimated) $23,700

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
40/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
1.0
Sqft
948
Zip
78704

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 · 78704

Street locked · 78704

Austin, TX 78704

Ask$299,999
Bid $$196,611
Room~$103,388 over max bid · 34% of ask
WALK Street locked · 78704

Street locked · 78704

Austin, TX 78704

Ask$409,999
Bid $$302,183
Room~$107,816 over max bid · 26% of ask
WALK Street locked · 78704

Street locked · 78704

Austin, TX 78704

Ask$599,000
Bid $$473,863
Room~$125,137 over max bid · 21% of ask
WALK Street locked · 78704

Street locked · 78704

Austin, TX 78704

Ask$334,900
Bid $$229,848
Room~$105,052 over max bid · 31% of ask
WALK Street locked · 78704

Street locked · 78704

Austin, TX 78704

Ask$378,000
Bid $$271,372
Room~$106,628 over max bid · 28% of ask
← Bid/Pass Tape