Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75287 | $297,400 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$297,400
$244/sqft
Bid $
$193,253
Max bid / MAO
Room
~$104,147 over max bid · 35% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,396
$71/sqft
ARV
$248,158

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 $ $193,253 · Ask $297,400

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 sqft1217 sqft
ARV$248,158
List− $297,400
Rehab− $86,396
Gross profit$-135,638

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75287

Street locked · 75287 · TOWNHOMES $289,000 · 1286 sqft
Street locked · 75287 · CONDOS $265,000 · 1384 sqft
Street locked · 75287 · SINGLE_FAMILY $354,900 · 1471 sqft

Net pro forma

Includes closing costs & 5.33-month carry

Buy closing (2%)$5,948
Holding carry$18,752
All-in capital$408,496
Sell costs (6%)− $14,890
Net proceeds$233,269
Net profit $-65,487
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,396

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: $86,396
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,217 sqft × $3.00) $3,651
Flooring — Hardwood Refinish (1,217 sqft × $4.50) $5,476
Contingency (15%) $11,269

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
2.0
Sqft
1217
Zip
75287

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 · 75287

Street locked · 75287

Dallas, TX 75287

Ask$395,999
Bid $$276,264
Room~$119,736 over max bid · 30% of ask
WALK Street locked · 75287

Street locked · 75287

Dallas, TX 75287

Ask$489,999
Bid $$362,662
Room~$127,337 over max bid · 26% of ask
WALK Street locked · 75287

Street locked · 75287

Dallas, TX 75287

Ask$599,000
Bid $$460,960
Room~$138,040 over max bid · 23% of ask
WALK Street locked · 75287

Street locked · 75287

Dallas, TX 75287

Ask$419,900
Bid $$303,405
Room~$116,495 over max bid · 28% of ask
WALK Street locked · 75287

Street locked · 75287

Dallas, TX 75287

Ask$449,900
Bid $$329,244
Room~$120,656 over max bid · 27% of ask
← Bid/Pass Tape