Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78749 | $500,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$500,000
$370/sqft
Bid $
$381,456
Max bid / MAO
Room
~$118,544 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,569
$65/sqft
ARV
$362,645

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 $ $381,456 · Ask $500,000

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 sqft1353 sqft
ARV$362,645
List− $500,000
Rehab− $87,569
Gross profit$-224,924

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78749

Street locked · 78749 · SINGLE_FAMILY $409,000 · 1320 sqft
Street locked · 78749 · CONDOS $427,900 · 1419 sqft
Street locked · 78749 · SINGLE_FAMILY $398,000 · 1430 sqft

Net pro forma

Includes closing costs & 2.68-month carry

Buy closing (2%)$10,000
Holding carry$14,435
All-in capital$612,004
Sell costs (6%)− $21,759
Net proceeds$340,886
Net profit $-50,801
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,569

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: $87,569
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,353 sqft × $3.00) $4,059
Flooring — Hardwood Refinish (1,353 sqft × $4.50) $6,088
Contingency (15%) $11,422

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
1353
Zip
78749

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 · 78749

Street locked · 78749

Austin, TX 78749

Ask$505,000
Bid $$381,993
Room~$123,007 over max bid · 24% of ask
WALK Street locked · 78749

Street locked · 78749

Austin, TX 78749

Ask$599,000
Bid $$466,895
Room~$132,105 over max bid · 22% of ask
WALK Street locked · 78749

Street locked · 78749

Austin, TX 78749

Ask$583,500
Bid $$451,015
Room~$132,485 over max bid · 23% of ask
WALK Street locked · 78749

Street locked · 78749

Austin, TX 78749

Ask$799,900
Bid $$646,255
Room~$153,645 over max bid · 19% of ask
WALK Street locked · 78749

Street locked · 78749

Austin, TX 78749

Ask$579,000
Bid $$451,231
Room~$127,769 over max bid · 22% of ask
← Bid/Pass Tape