Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 76102 | $400,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$400,000
$434/sqft
Bid $
$291,638
Max bid / MAO
Room
~$108,362 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,852
$91/sqft
ARV
$268,438

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 $ $291,638 · Ask $400,000

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 sqft922 sqft
ARV$268,438
List− $400,000
Rehab− $83,852
Gross profit$-215,414

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 76102

Street locked · 76102 · CONDOS $400,000 · 922 sqft
Street locked · 76102 · CONDOS $245,000 · 934 sqft
Street locked · 76102 · CONDOS $292,500 · 943 sqft

Net pro forma

Includes closing costs & 4.09-month carry

Buy closing (2%)$8,000
Holding carry$18,140
All-in capital$509,992
Sell costs (6%)− $16,106
Net proceeds$252,332
Net profit $-54,824
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,852

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: $83,852
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (922 sqft × $3.00) $2,766
Flooring — Hardwood Refinish (922 sqft × $4.50) $4,149
Contingency (15%) $10,937

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
1
Baths
1.0
Sqft
922
Zip
76102

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 · 76102

Street locked · 76102

Fort Worth, TX 76102

Ask$330,000
Bid $$222,798
Room~$107,202 over max bid · 32% of ask
WALK Street locked · 76102

Street locked · 76102

Fort Worth, TX 76102

Ask$329,900
Bid $$223,162
Room~$106,738 over max bid · 32% of ask
WALK Street locked · 76102

Street locked · 76102

Fort Worth, TX 76102

Ask$259,000
Bid $$158,640
Room~$100,360 over max bid · 39% of ask
WALK Street locked · 76102

Street locked · 76102

Fort Worth, TX 76102

Ask$262,950
Bid $$162,780
Room~$100,170 over max bid · 38% of ask
WALK Street locked · 76102

Street locked · 76102

Fort Worth, TX 76102

Ask$312,500
Bid $$208,177
Room~$104,323 over max bid · 33% of ask
← Bid/Pass Tape