Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75001 | $162,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$162,500
$218/sqft
Bid $
$71,155
Max bid / MAO
Room
~$91,345 over max bid · 56% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,334
$110/sqft
ARV
$175,211

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 $ $71,155 · Ask $162,500

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 sqft746 sqft
ARV$175,211
List− $162,500
Rehab− $82,334
Gross profit$-69,623

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75001

Street locked · 75001 · CONDOS $179,900 · 683 sqft
Street locked · 75001 · CONDOS $195,000 · 978 sqft
Street locked · 75001 · CONDOS $160,000 · 1046 sqft

Net pro forma

Includes closing costs & 6.37-month carry

Buy closing (2%)$3,250
Holding carry$14,296
All-in capital$262,380
Sell costs (6%)− $10,513
Net proceeds$164,698
Net profit $-71,893
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,334

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: $82,334
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (746 sqft × $3.00) $2,238
Flooring — Hardwood Refinish (746 sqft × $4.50) $3,357
Contingency (15%) $10,739

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
746
Zip
75001

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 · 75001

Street locked · 75001

Addison, TX 75001

Ask$409,900
Bid $$295,403
Room~$114,497 over max bid · 28% of ask
WALK Street locked · 75001

Street locked · 75001

Addison, TX 75001

Ask$385,000
Bid $$273,391
Room~$111,609 over max bid · 29% of ask
WALK Street locked · 75001

Street locked · 75001

Addison, TX 75001

Ask$205,000
Bid $$108,915
Room~$96,085 over max bid · 47% of ask
WALK Street locked · 75001

Street locked · 75001

Addison, TX 75001

Ask$245,000
Bid $$142,959
Room~$102,041 over max bid · 42% of ask
WALK Street locked · 75001

Street locked · 75001

Addison, TX 75001

Ask$435,000
Bid $$319,209
Room~$115,791 over max bid · 27% of ask
← Bid/Pass Tape