Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75217 | $415,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$415,000
$188/sqft
Bid $
$294,766
Max bid / MAO
Room
~$120,234 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,961
$43/sqft
ARV
$322,762

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 $ $294,766 · Ask $415,000

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 sqft2210 sqft
ARV$322,762
List− $415,000
Rehab− $94,961
Gross profit$-187,199

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75217

Street locked · 75217 · SINGLE_FAMILY $414,999 · 2100 sqft
Street locked · 75217 · SINGLE_FAMILY $340,000 · 2010 sqft
Street locked · 75217 · SINGLE_FAMILY $280,000 · 1930 sqft

Net pro forma

Includes closing costs & 3.63-month carry

Buy closing (2%)$8,300
Holding carry$16,969
All-in capital$535,230
Sell costs (6%)− $19,366
Net proceeds$303,396
Net profit $-65,067
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,961

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: $94,961
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,210 sqft × $3.00) $6,630
Flooring — Hardwood Refinish (2,210 sqft × $4.50) $9,945
Contingency (15%) $12,386

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
3
Baths
4.0
Sqft
2210
Zip
75217

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 · 75217

Street locked · 75217

Dallas, TX 75217

Ask$200,000
Bid $$103,345
Room~$96,655 over max bid · 48% of ask
WALK Street locked · 75217

Street locked · 75217

Dallas, TX 75217

Ask$229,000
Bid $$127,895
Room~$101,105 over max bid · 44% of ask
WALK Street locked · 75217

Street locked · 75217

Dallas, TX 75217

Ask$349,900
Bid $$239,841
Room~$110,059 over max bid · 31% of ask
WALK Street locked · 75217

Street locked · 75217

Dallas, TX 75217

Ask$340,000
Bid $$226,361
Room~$113,639 over max bid · 33% of ask
WALK Street locked · 75217

Street locked · 75217

Dallas, TX 75217

Ask$328,800
Bid $$212,874
Room~$115,926 over max bid · 35% of ask
← Bid/Pass Tape