Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75211 | $399,988 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4
Ask
$399,988
$153/sqft
Bid $
$277,268
Max bid / MAO
Room
~$122,720 over max bid · 31% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$98,498
$38/sqft
ARV
$472,622

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 $ $277,268 · Ask $399,988

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 sqft2620 sqft
ARV$472,622
List− $399,988
Rehab− $98,498
Gross profit$-25,864

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75211

Street locked · 75211 · SINGLE_FAMILY $649,000 · 2700 sqft
Street locked · 75211 · SINGLE_FAMILY $489,000 · 2300 sqft
Street locked · 75211 · SINGLE_FAMILY $549,500 · 2136 sqft

Net pro forma

Includes closing costs & 3.24-month carry

Buy closing (2%)$8,000
Holding carry$14,805
All-in capital$521,291
Sell costs (6%)− $28,357
Net proceeds$444,264
Net profit $-69,881
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $98,498

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: $98,498
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,620 sqft × $3.00) $7,860
Flooring — Hardwood Refinish (2,620 sqft × $4.50) $11,790
Contingency (15%) $12,848

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
5
Baths
3.0
Sqft
2620
Zip
75211

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 · 75211

Street locked · 75211

Dallas, TX 75211

Ask$275,000
Bid $$166,321
Room~$108,679 over max bid · 40% of ask
WALK Street locked · 75211

Street locked · 75211

Dallas, TX 75211

Ask$299,000
Bid $$193,487
Room~$105,513 over max bid · 35% of ask
WALK Street locked · 75211

Street locked · 75211

Dallas, TX 75211

Ask$350,000
Bid $$241,102
Room~$108,898 over max bid · 31% of ask
WALK Street locked · 75211

Street locked · 75211

Dallas, TX 75211

Ask$280,000
Bid $$173,624
Room~$106,376 over max bid · 38% of ask
WALK Street locked · 75211

Street locked · 75211

Dallas, TX 75211

Ask$289,900
Bid $$182,716
Room~$107,184 over max bid · 37% of ask
← Bid/Pass Tape