Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75002 | $495,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$495,000
$201/sqft
Bid $
$302,914
Max bid / MAO
Room
~$192,086 over max bid · 39% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$61,575
$25/sqft
ARV
$476,153

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 $ $302,914 · Ask $495,000

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 sqft2463 sqft
ARV$476,153
List− $495,000
Rehab− $61,575
Gross profit$-80,422

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75002

Street locked · 75002 · SINGLE_FAMILY $495,000 · 2463 sqft
Street locked · 75002 · SINGLE_FAMILY $299,000 · 2443 sqft
Street locked · 75002 · SINGLE_FAMILY $458,000 · 2442 sqft

Net pro forma

Includes closing costs & 4.52-month carry

Buy closing (2%)$9,900
Holding carry$20,510
All-in capital$586,984
Sell costs (6%)− $28,569
Net proceeds$447,584
Net profit $-144,275
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $61,575
Renovation Budget (estimated) $61,575

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
40/100
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
2463
Zip
75002

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 · 75002

Street locked · 75002

Allen, TX 75002

Ask$555,000
Bid $$417,021
Room~$137,979 over max bid · 25% of ask
WALK Street locked · 75002

Street locked · 75002

Allen, TX 75002

Ask$589,000
Bid $$447,783
Room~$141,217 over max bid · 24% of ask
WALK Street locked · 75002

Street locked · 75002

Lucas, TX 75002

Ask$540,000
Bid $$406,037
Room~$133,963 over max bid · 25% of ask
WALK Street locked · 75002

Street locked · 75002

Allen, TX 75002

Ask$269,800
Bid $$167,525
Room~$102,275 over max bid · 38% of ask
WALK Street locked · 75002

Street locked · 75002

Allen, TX 75002

Ask$405,000
Bid $$288,556
Room~$116,444 over max bid · 29% of ask
← Bid/Pass Tape