Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75052 | $399,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,000
$171/sqft
Bid $
$278,798
Max bid / MAO
Room
~$120,202 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,996
$41/sqft
ARV
$355,660

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 $ $278,798 · Ask $399,000

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 sqft2330 sqft
ARV$355,660
List− $399,000
Rehab− $95,996
Gross profit$-139,336

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75052

Street locked · 75052 · SINGLE_FAMILY $399,000 · 2330 sqft
Street locked · 75052 · SINGLE_FAMILY $339,990 · 2340 sqft
Street locked · 75052 · SINGLE_FAMILY $330,000 · 2345 sqft

Net pro forma

Includes closing costs & 3.42-month carry

Buy closing (2%)$7,980
Holding carry$15,518
All-in capital$518,494
Sell costs (6%)− $21,340
Net proceeds$334,320
Net profit $-67,386
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,996

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: $95,996
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,330 sqft × $3.00) $6,990
Flooring — Hardwood Refinish (2,330 sqft × $4.50) $10,485
Contingency (15%) $12,521

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
4
Baths
3.0
Sqft
2330
Zip
75052

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 · 75052

Street locked · 75052

Grand Prairie, TX 75052

Ask$393,530
Bid $$277,980
Room~$115,550 over max bid · 29% of ask
WALK Street locked · 75052

Street locked · 75052

Grand Prairie, TX 75052

Ask$496,799
Bid $$365,518
Room~$131,281 over max bid · 26% of ask
WALK Street locked · 75052

Street locked · 75052

Grand Prairie, TX 75052

Ask$399,990
Bid $$280,957
Room~$119,033 over max bid · 30% of ask
WALK Street locked · 75052

Street locked · 75052

Grand Prairie, TX 75052

Ask$374,990
Bid $$260,704
Room~$114,286 over max bid · 30% of ask
WALK Street locked · 75052

Street locked · 75052

Grand Prairie, TX 75052

Ask$495,000
Bid $$360,056
Room~$134,944 over max bid · 27% of ask
← Bid/Pass Tape