Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75093 | $559,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$559,000
$229/sqft
Bid $
$427,380
Max bid / MAO
Room
~$131,620 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$96,971
$40/sqft
ARV
$597,317

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 $ $427,380 · Ask $559,000

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 sqft2443 sqft
ARV$597,317
List− $559,000
Rehab− $96,971
Gross profit$-58,654

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75093

Street locked · 75093 · TOWNHOMES $597,500 · 2339 sqft
Street locked · 75093 · SINGLE_FAMILY $619,000 · 2575 sqft
Street locked · 75093 · SINGLE_FAMILY $769,900 · 2732 sqft

Net pro forma

Includes closing costs & 2.87-month carry

Buy closing (2%)$11,180
Holding carry$17,258
All-in capital$684,408
Sell costs (6%)− $35,839
Net proceeds$561,478
Net profit $-55,838
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $96,971

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: $96,971
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,443 sqft × $3.00) $7,329
Flooring — Hardwood Refinish (2,443 sqft × $4.50) $10,994
Contingency (15%) $12,648

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
2443
Zip
75093

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 · 75093

Street locked · 75093

Plano, TX 75093

Ask$375,000
Bid $$260,002
Room~$114,998 over max bid · 31% of ask
WALK Street locked · 75093

Street locked · 75093

Plano, TX 75093

Ask$680,000
Bid $$532,114
Room~$147,886 over max bid · 22% of ask
WALK Street locked · 75093

Street locked · 75093

Plano, TX 75093

Ask$700,000
Bid $$557,512
Room~$142,488 over max bid · 20% of ask
WALK Street locked · 75093

Street locked · 75093

Plano, TX 75093

Ask$574,900
Bid $$440,608
Room~$134,292 over max bid · 23% of ask
WALK Street locked · 75093

Street locked · 75093

Plano, TX 75093

Ask$639,000
Bid $$497,152
Room~$141,848 over max bid · 22% of ask
← Bid/Pass Tape