Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78641 | $455,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$455,000
$149/sqft
Bid $
$324,997
Max bid / MAO
Room
~$130,003 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$102,258
$33/sqft
ARV
$542,742

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 $ $324,997 · Ask $455,000

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 sqft3056 sqft
ARV$542,742
List− $455,000
Rehab− $102,258
Gross profit$-14,516

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78641

Street locked · 78641 · SINGLE_FAMILY $515,000 · 3118 sqft
Street locked · 78641 · SINGLE_FAMILY $599,900 · 2964 sqft
Street locked · 78641 · SINGLE_FAMILY $499,990 · 2952 sqft

Net pro forma

Includes closing costs & 4.81-month carry

Buy closing (2%)$9,100
Holding carry$24,570
All-in capital$590,928
Sell costs (6%)− $32,565
Net proceeds$510,177
Net profit $-69,431
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $102,258

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: $102,258
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,056 sqft × $3.00) $9,168
Flooring — Hardwood Refinish (3,056 sqft × $4.50) $13,752
Contingency (15%) $13,338

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
5
Baths
3.0
Sqft
3056
Zip
78641

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 · 78641

Street locked · 78641

Leander, TX 78641

Ask$339,000
Bid $$227,659
Room~$111,341 over max bid · 33% of ask
WALK Street locked · 78641

Street locked · 78641

Leander, TX 78641

Ask$329,000
Bid $$218,938
Room~$110,062 over max bid · 33% of ask
WALK Street locked · 78641

Street locked · 78641

Leander, TX 78641

Ask$547,955
Bid $$412,719
Room~$135,236 over max bid · 25% of ask
WALK Street locked · 78641

Street locked · 78641

Leander, TX 78641

Ask$711,123
Bid $$567,222
Room~$143,901 over max bid · 20% of ask
WALK Street locked · 78641

Street locked · 78641

Leander, TX 78641

Ask$490,000
Bid $$357,827
Room~$132,173 over max bid · 27% of ask
← Bid/Pass Tape