Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75243 | $180,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$180,000
$161/sqft
Bid $
$84,341
Max bid / MAO
Room
~$95,659 over max bid · 53% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,568
$76/sqft
ARV
$212,036

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 $ $84,341 · Ask $180,000

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 sqft1121 sqft
ARV$212,036
List− $180,000
Rehab− $85,568
Gross profit$-53,532

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75243

Street locked · 75243 · CONDOS $149,000 · 1119 sqft
Street locked · 75243 · TOWNHOMES $239,000 · 1213 sqft
Street locked · 75243 · CONDOS $139,000 · 1017 sqft

Net pro forma

Includes closing costs & 12.17-month carry

Buy closing (2%)$3,600
Holding carry$29,626
All-in capital$298,794
Sell costs (6%)− $12,722
Net proceeds$199,314
Net profit $-73,845
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,568

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: $85,568
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,121 sqft × $3.00) $3,363
Flooring — Hardwood Refinish (1,121 sqft × $4.50) $5,044
Contingency (15%) $11,161

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
2
Baths
3.0
Sqft
1121
Zip
75243

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 · 75243

Street locked · 75243

Dallas, TX 75243

Ask$175,000
Bid $$79,447
Room~$95,553 over max bid · 55% of ask
WALK Street locked · 75243

Street locked · 75243

Dallas, TX 75243

Ask$455,000
Bid $$333,799
Room~$121,201 over max bid · 27% of ask
WALK Street locked · 75243

Street locked · 75243

Dallas, TX 75243

Ask$110,000
Bid $$22,097
Room~$87,903 over max bid · 80% of ask
WALK Street locked · 75243

Street locked · 75243

Dallas, TX 75243

Ask$165,000
Bid $$70,803
Room~$94,197 over max bid · 57% of ask
WALK Street locked · 75243

Street locked · 75243

Dallas, TX 75243

Ask$135,000
Bid $$44,236
Room~$90,764 over max bid · 67% of ask
← Bid/Pass Tape