Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 78521 | $155,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$155,000
$83/sqft
Bid $
$54,624
Max bid / MAO
Room
~$100,376 over max bid · 65% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,046
$49/sqft
ARV
$195,414

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 $ $54,624 · Ask $155,000

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 sqft1872 sqft
ARV$195,414
List− $155,000
Rehab− $92,046
Gross profit$-51,632

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 78521

Street locked · 78521 · SINGLE_FAMILY $199,000 · 1519 sqft
Street locked · 78521 · SINGLE_FAMILY $274,000 · 1414 sqft
Street locked · 78521 · SINGLE_FAMILY $175,000 · 1380 sqft

Net pro forma

Includes closing costs & 4.96-month carry

Buy closing (2%)$3,100
Holding carry$11,232
All-in capital$261,378
Sell costs (6%)− $11,725
Net proceeds$183,690
Net profit $-82,465
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,046

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: $92,046
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,872 sqft × $3.00) $5,616
Flooring — Hardwood Refinish (1,872 sqft × $4.50) $8,424
Contingency (15%) $12,006

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
2.0
Sqft
1872
Zip
78521

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 · 78521

Street locked · 78521

Brownsville, TX 78521

Ask$145,000
Bid $$53,802
Room~$91,198 over max bid · 63% of ask
WALK Street locked · 78521

Street locked · 78521

Brownsville, TX 78521

Ask$215,000
Bid $$116,451
Room~$98,549 over max bid · 46% of ask
WALK Street locked · 78521

Street locked · 78521

Brownsville, TX 78521

Ask$550,000
Bid $$413,177
Room~$136,823 over max bid · 25% of ask
WALK Street locked · 78521

Street locked · 78521

Brownsville, TX 78521

Ask$185,860
Bid $$89,758
Room~$96,102 over max bid · 52% of ask
WALK Street locked · 78521

Street locked · 78521

Brownsville, TX 78521

Ask$250,000
Bid $$148,148
Room~$101,852 over max bid · 41% of ask
← Bid/Pass Tape