Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75060 | $399,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,000
$195/sqft
Bid $
$278,146
Max bid / MAO
Room
~$120,854 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,556
$46/sqft
ARV
$360,679

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 $ $278,146 · Ask $399,000

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 sqft2047 sqft
ARV$360,679
List− $399,000
Rehab− $93,556
Gross profit$-131,877

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75060

Street locked · 75060 · SINGLE_FAMILY $339,000 · 2252 sqft
Street locked · 75060 · SINGLE_FAMILY $379,000 · 1832 sqft
Street locked · 75060 · SINGLE_FAMILY $409,990 · 1828 sqft

Net pro forma

Includes closing costs & 4.58-month carry

Buy closing (2%)$7,980
Holding carry$20,679
All-in capital$521,215
Sell costs (6%)− $21,641
Net proceeds$339,038
Net profit $-68,549
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,556

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: $93,556
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,047 sqft × $3.00) $6,141
Flooring — Hardwood Refinish (2,047 sqft × $4.50) $9,212
Contingency (15%) $12,203

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
13/100
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
2047
Zip
75060

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 · 75060

Street locked · 75060

Irving, TX 75060

Ask$240,000
Bid $$140,307
Room~$99,693 over max bid · 42% of ask
WALK Street locked · 75060

Street locked · 75060

Irving, TX 75060

Ask$250,000
Bid $$148,046
Room~$101,954 over max bid · 41% of ask
WALK Street locked · 75060

Street locked · 75060

Irving, TX 75060

Ask$324,900
Bid $$216,299
Room~$108,601 over max bid · 33% of ask
WALK Street locked · 75060

Street locked · 75060

Irving, TX 75060

Ask$340,000
Bid $$230,970
Room~$109,030 over max bid · 32% of ask
WALK Street locked · 75060

Street locked · 75060

Irving, TX 75060

Ask$320,000
Bid $$214,095
Room~$105,905 over max bid · 33% of ask
← Bid/Pass Tape