Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 79936 | $299,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$299,000
$115/sqft
Bid $
$183,113
Max bid / MAO
Room
~$115,887 over max bid · 39% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$98,264
$38/sqft
ARV
$362,634

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 $ $183,113 · Ask $299,000

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 sqft2593 sqft
ARV$362,634
List− $299,000
Rehab− $98,264
Gross profit$-34,630

Contextual market baseline

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

Street locked · 79936 · SINGLE_FAMILY $359,950 · 2375 sqft
Street locked · 79936 · SINGLE_FAMILY $300,000 · 2354 sqft
Street locked · 79936 · SINGLE_FAMILY $329,770 · 2261 sqft

Net pro forma

Includes closing costs & 3.71-month carry

Buy closing (2%)$5,980
Holding carry$13,510
All-in capital$416,754
Sell costs (6%)− $21,758
Net proceeds$340,876
Net profit $-77,562
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $98,264

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: $98,264
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,593 sqft × $3.00) $7,779
Flooring — Hardwood Refinish (2,593 sqft × $4.50) $11,668
Contingency (15%) $12,817

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
2593
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