Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 76102 | $649,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$649,000
$417/sqft
Bid $
$480,243
Max bid / MAO
Room
~$168,757 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,320
$57/sqft
ARV
$453,026

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 $ $480,243 · Ask $649,000

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 sqft1556 sqft
ARV$453,026
List− $649,000
Rehab− $89,320
Gross profit$-285,294

Contextual market baseline

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

Street locked · 76102 · CONDOS $1,099,900 · 1547 sqft
Street locked · 76102 · CONDOS $894,999 · 1546 sqft
Street locked · 76102 · TOWNHOMES $420,000 · 1766 sqft

Net pro forma

Includes closing costs & 5.16-month carry

Buy closing (2%)$12,980
Holding carry$34,923
All-in capital$786,223
Sell costs (6%)− $27,182
Net proceeds$425,844
Net profit $-87,644
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,320

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: $89,320
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,556 sqft × $3.00) $4,668
Flooring — Hardwood Refinish (1,556 sqft × $4.50) $7,002
Contingency (15%) $11,650

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
3/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
2.0
Sqft
1556
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