Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 76010 | $415,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$415,000
$185/sqft
Bid $
$294,479
Max bid / MAO
Room
~$120,521 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,254
$42/sqft
ARV
$355,119

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 $ $294,479 · Ask $415,000

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 sqft2244 sqft
ARV$355,119
List− $415,000
Rehab− $95,254
Gross profit$-155,135

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 76010

Street locked · 76010 · SINGLE_FAMILY $309,900 · 2333 sqft
Street locked · 76010 · SINGLE_FAMILY $289,999 · 2041 sqft
Street locked · 76010 · SINGLE_FAMILY $328,900 · 1909 sqft

Net pro forma

Includes closing costs & 8.49-month carry

Buy closing (2%)$8,300
Holding carry$39,711
All-in capital$558,265
Sell costs (6%)− $21,307
Net proceeds$333,811
Net profit $-65,369
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,254

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: $95,254
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,244 sqft × $3.00) $6,732
Flooring — Hardwood Refinish (2,244 sqft × $4.50) $10,098
Contingency (15%) $12,424

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
4.0
Sqft
2244
Zip
76010

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 · 76010

Street locked · 76010

Arlington, TX 76010

Ask$245,000
Bid $$139,771
Room~$105,229 over max bid · 43% of ask
WALK Street locked · 76010

Street locked · 76010

Arlington, TX 76010

Ask$225,000
Bid $$127,920
Room~$97,080 over max bid · 43% of ask
WALK Street locked · 76010

Street locked · 76010

Arlington, TX 76010

Ask$243,000
Bid $$143,939
Room~$99,061 over max bid · 41% of ask
WALK Street locked · 76010

Street locked · 76010

Arlington, TX 76010

Ask$309,900
Bid $$195,498
Room~$114,402 over max bid · 37% of ask
WALK Street locked · 76010

Street locked · 76010

Arlington, TX 76010

Ask$265,000
Bid $$160,781
Room~$104,219 over max bid · 39% of ask
← Bid/Pass Tape