Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75227 | $257,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$257,500
$198/sqft
Bid $
$155,242
Max bid / MAO
Room
~$102,258 over max bid · 40% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,130
$67/sqft
ARV
$181,756

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 $ $155,242 · Ask $257,500

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 sqft1302 sqft
ARV$181,756
List− $257,500
Rehab− $87,130
Gross profit$-162,874

Contextual market baseline

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

Street locked · 75227 · SINGLE_FAMILY $219,300 · 1296 sqft
Street locked · 75227 · SINGLE_FAMILY $195,000 · 1349 sqft
Street locked · 75227 · SINGLE_FAMILY $242,000 · 1361 sqft

Net pro forma

Includes closing costs & 7.43-month carry

Buy closing (2%)$5,150
Holding carry$23,472
All-in capital$373,252
Sell costs (6%)− $10,905
Net proceeds$170,851
Net profit $-69,371
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,130

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: $87,130
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,302 sqft × $3.00) $3,906
Flooring — Hardwood Refinish (1,302 sqft × $4.50) $5,859
Contingency (15%) $11,365

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
2.0
Sqft
1302
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

Street locked · 75227

Dallas, TX 75227

Ask$124,000
Bid $$33,531
Room~$90,469 over max bid · 73% of ask
WALK Street locked · 75227

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

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

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

Street locked · 75227

Dallas, TX 75227

Ask$90,000
Bid $$2,347
Room~$87,653 over max bid · 97% of ask
← Bid/Pass Tape