Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75035 | $509,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$509,990
$240/sqft
Bid $
$384,246
Max bid / MAO
Room
~$125,744 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,246
$44/sqft
ARV
$419,628

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 $ $384,246 · Ask $509,990

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 sqft2127 sqft
ARV$419,628
List− $509,990
Rehab− $94,246
Gross profit$-184,608

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75035

Street locked · 75035 · SINGLE_FAMILY $515,000 · 2142 sqft
Street locked · 75035 · SINGLE_FAMILY $459,000 · 2146 sqft
Street locked · 75035 · SINGLE_FAMILY $475,000 · 2104 sqft

Net pro forma

Includes closing costs & 2.9-month carry

Buy closing (2%)$10,200
Holding carry$16,063
All-in capital$630,498
Sell costs (6%)− $25,178
Net proceeds$394,450
Net profit $-56,881
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,246

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: $94,246
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,127 sqft × $3.00) $6,381
Flooring — Hardwood Refinish (2,127 sqft × $4.50) $9,572
Contingency (15%) $12,293

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
3
Baths
3.0
Sqft
2127
Zip
75035

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 · 75035

Street locked · 75035

Frisco, TX 75035

Ask$750,000
Bid $$604,818
Room~$145,182 over max bid · 19% of ask
WALK Street locked · 75035

Street locked · 75035

Frisco, TX 75035

Ask$524,000
Bid $$398,111
Room~$125,889 over max bid · 24% of ask
WALK Street locked · 75035

Street locked · 75035

Frisco, TX 75035

Ask$539,990
Bid $$410,966
Room~$129,024 over max bid · 24% of ask
WALK Street locked · 75035

Street locked · 75035

Frisco, TX 75035

Ask$549,990
Bid $$420,312
Room~$129,678 over max bid · 24% of ask
WALK Street locked · 75035

Street locked · 75035

Frisco, TX 75035

Ask$434,990
Bid $$316,070
Room~$118,920 over max bid · 27% of ask
← Bid/Pass Tape