Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75060 | $525,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$525,000
$162/sqft
Bid $
$356,145
Max bid / MAO
Room
~$168,855 over max bid · 32% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,000
$25/sqft
ARV
$570,884

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 $ $356,145 · Ask $525,000

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 sqft3240 sqft
ARV$570,884
List− $525,000
Rehab− $81,000
Gross profit$-35,116

Contextual market baseline

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

Street locked · 75060 · SINGLE_FAMILY $525,000 · 3240 sqft
Street locked · 75060 · SINGLE_FAMILY $499,900 · 2851 sqft
Street locked · 75060 · SINGLE_FAMILY $475,000 · 2600 sqft

Net pro forma

Includes closing costs & 3.71-month carry

Buy closing (2%)$10,500
Holding carry$17,854
All-in capital$634,354
Sell costs (6%)− $34,253
Net proceeds$536,631
Net profit $-108,549
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: $81,000
Renovation Budget (estimated) $81,000

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
5
Baths
4.0
Sqft
3240
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