Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75287 | $230,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$230,000
$223/sqft
Bid $
$131,823
Max bid / MAO
Room
~$98,177 over max bid · 43% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,801
$82/sqft
ARV
$210,435

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 $ $131,823 · Ask $230,000

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 sqft1032 sqft
ARV$210,435
List− $230,000
Rehab− $84,801
Gross profit$-104,366

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%)$4,600
Holding carry$15,381
All-in capital$334,782
Sell costs (6%)− $12,626
Net proceeds$197,809
Net profit $-69,134
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,801

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: $84,801
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,032 sqft × $3.00) $3,096
Flooring — Hardwood Refinish (1,032 sqft × $4.50) $4,644
Contingency (15%) $11,061

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
1032
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$297,400
Bid $$193,253
Room~$104,147 over max bid · 35% of ask
← Bid/Pass Tape