Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 79936 | $220,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$220,000
$172/sqft
Bid $
$120,372
Max bid / MAO
Room
~$99,628 over max bid · 45% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,948
$68/sqft
ARV
$179,149

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 $ $120,372 · Ask $220,000

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 sqft1281 sqft
ARV$179,149
List− $220,000
Rehab− $86,948
Gross profit$-127,799

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 79936

Street locked · 79936 · SINGLE_FAMILY $210,000 · 1263 sqft
Street locked · 79936 · SINGLE_FAMILY $199,000 · 1252 sqft
Street locked · 79936 · SINGLE_FAMILY $205,000 · 1311 sqft

Net pro forma

Includes closing costs & 3.08-month carry

Buy closing (2%)$4,400
Holding carry$8,666
All-in capital$320,014
Sell costs (6%)− $10,749
Net proceeds$168,400
Net profit $-72,126
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,948

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: $86,948
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,281 sqft × $3.00) $3,843
Flooring — Hardwood Refinish (1,281 sqft × $4.50) $5,764
Contingency (15%) $11,341

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
1281
Zip
79936

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 · 79936

Street locked · 79936

El Paso, TX 79936

Ask$275,000
Bid $$165,729
Room~$109,271 over max bid · 40% of ask
WALK Street locked · 79936

Street locked · 79936

El Paso, TX 79936

Ask$589,950
Bid $$451,343
Room~$138,607 over max bid · 23% of ask
WALK Street locked · 79936

Street locked · 79936

El Paso, TX 79936

Ask$190,000
Bid $$90,440
Room~$99,560 over max bid · 52% of ask
WALK Street locked · 79936

Street locked · 79936

El Paso, TX 79936

Ask$248,100
Bid $$143,412
Room~$104,688 over max bid · 42% of ask
WALK Street locked · 79936

Street locked · 79936

El Paso, TX 79936

Ask$240,000
Bid $$134,253
Room~$105,747 over max bid · 44% of ask
← Bid/Pass Tape