Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75098 | $650,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$650,000
$252/sqft
Bid $
$511,289
Max bid / MAO
Room
~$138,711 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$98,135
$38/sqft
ARV
$398,320

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 $ $511,289 · Ask $650,000

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 sqft2578 sqft
ARV$398,320
List− $650,000
Rehab− $98,135
Gross profit$-349,815

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75098

Street locked · 75098 · SINGLE_FAMILY $362,000 · 2570 sqft
Street locked · 75098 · SINGLE_FAMILY $645,000 · 2733 sqft
Street locked · 75098 · SINGLE_FAMILY $479,000 · 2744 sqft

Net pro forma

Includes closing costs & 3.98-month carry

Buy closing (2%)$13,000
Holding carry$27,294
All-in capital$788,429
Sell costs (6%)− $23,899
Net proceeds$374,421
Net profit $-49,897
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $98,135

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: $98,135
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,578 sqft × $3.00) $7,734
Flooring — Hardwood Refinish (2,578 sqft × $4.50) $11,601
Contingency (15%) $12,800

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
3.0
Sqft
2578
Zip
75098

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 · 75098

Street locked · 75098

Wylie, TX 75098

Ask$485,000
Bid $$352,976
Room~$132,024 over max bid · 27% of ask
WALK Street locked · 75098

Street locked · 75098

Wylie, TX 75098

Ask$445,000
Bid $$318,669
Room~$126,331 over max bid · 28% of ask
WALK Street locked · 75098

Street locked · 75098

Wylie, TX 75098

Ask$271,000
Bid $$165,881
Room~$105,119 over max bid · 39% of ask
WALK Street locked · 75098

Street locked · 75098

Wylie, TX 75098

Ask$385,000
Bid $$268,951
Room~$116,049 over max bid · 30% of ask
WALK Street locked · 75098

Street locked · 75098

Wylie, TX 75098

Ask$620,000
Bid $$479,031
Room~$140,969 over max bid · 23% of ask
← Bid/Pass Tape