Ask

$124,000

$132/sqft

Bid $

$33,531

Max bid / MAO

Room

~$90,469 over max bid · 73% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$84,008

$89/sqft

ARV

$131,222

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 $ $33,531 · Ask $124,000

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 sqft	940 sqft
ARV	$131,222
List	− $124,000
Rehab	− $84,008
Gross profit	$-76,786

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75227

Street locked · 75227 · SINGLE_FAMILY $185,000 · 980 sqft

Street locked · 75227 · SINGLE_FAMILY $180,000 · 1050 sqft

Street locked · 75227 · SINGLE_FAMILY $199,999 · 1058 sqft

Net pro forma

Includes closing costs & 5.58-month carry

Buy closing (2%)	$2,480
Holding carry	$10,640
All-in capital	$221,128
Sell costs (6%)	− $7,873
Net proceeds	$123,348
Net profit	$-76,634

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,008

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: $84,008

Kitchen — Full Replacement $48,000

Bathroom — Full Renovation $18,000

Interior Paint (940 sqft × $3.00) $2,820

Flooring — Hardwood Refinish (940 sqft × $4.50) $4,230

Contingency (15%) $10,958

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: 1.0
Sqft: 940
Zip: 75227

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 · 75227

Dallas, TX 75227

Ask$239,900

Bid $$134,439

Room~$105,461 over max bid · 44% of ask

WALK

Street locked · 75227

Dallas, TX 75227

Ask$260,000

Bid $$155,938

Room~$104,062 over max bid · 40% of ask

WALK

Street locked · 75227

Dallas, TX 75227

Ask$251,300

Bid $$147,317

Room~$103,983 over max bid · 41% of ask

WALK

Street locked · 75227

Dallas, TX 75227

Ask$90,000

Bid $$2,347

Room~$87,653 over max bid · 97% of ask

WALK

Street locked · 75227

Dallas, TX 75227

Ask$255,000

Bid $$151,501

Room~$103,499 over max bid · 41% of ask

← Bid/Pass Tape