Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75217 | $199,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$199,500
$123/sqft
Bid $
$98,354
Max bid / MAO
Room
~$101,146 over max bid · 51% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,864
$56/sqft
ARV
$236,449

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 $ $98,354 · Ask $199,500

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 sqft1619 sqft
ARV$236,449
List− $199,500
Rehab− $89,864
Gross profit$-52,915

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75217

Street locked · 75217 · SINGLE_FAMILY $258,000 · 1600 sqft
Street locked · 75217 · SINGLE_FAMILY $265,000 · 1556 sqft
Street locked · 75217 · SINGLE_FAMILY $305,000 · 1684 sqft

Net pro forma

Includes closing costs & 3.11-month carry

Buy closing (2%)$3,990
Holding carry$8,249
All-in capital$301,603
Sell costs (6%)− $14,187
Net proceeds$222,262
Net profit $-76,731
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,864

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: $89,864
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,619 sqft × $3.00) $4,857
Flooring — Hardwood Refinish (1,619 sqft × $4.50) $7,286
Contingency (15%) $11,721

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
1619
Zip
75217

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 · 75217

Street locked · 75217

Dallas, TX 75217

Ask$200,000
Bid $$103,345
Room~$96,655 over max bid · 48% of ask
WALK Street locked · 75217

Street locked · 75217

Dallas, TX 75217

Ask$229,000
Bid $$127,895
Room~$101,105 over max bid · 44% of ask
WALK Street locked · 75217

Street locked · 75217

Dallas, TX 75217

Ask$349,900
Bid $$239,841
Room~$110,059 over max bid · 31% of ask
WALK Street locked · 75217

Street locked · 75217

Dallas, TX 75217

Ask$340,000
Bid $$226,361
Room~$113,639 over max bid · 33% of ask
WALK Street locked · 75217

Street locked · 75217

Dallas, TX 75217

Ask$328,800
Bid $$212,874
Room~$115,926 over max bid · 35% of ask
← Bid/Pass Tape