Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75211 | $209,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$209,900
$164/sqft
Bid $
$110,933
Max bid / MAO
Room
~$98,967 over max bid · 47% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,948
$68/sqft
ARV
$231,080

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 $ $110,933 · Ask $209,900

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 sqft1281 sqft
ARV$231,080
List− $209,900
Rehab− $86,948
Gross profit$-65,768

Contextual market baseline

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

Street locked · 75211 · SINGLE_FAMILY $275,000 · 1276 sqft
Street locked · 75211 · SINGLE_FAMILY $245,000 · 1265 sqft
Street locked · 75211 · SINGLE_FAMILY $412,000 · 1239 sqft

Net pro forma

Includes closing costs & 3.94-month carry

Buy closing (2%)$4,198
Holding carry$10,721
All-in capital$311,767
Sell costs (6%)− $13,865
Net proceeds$217,215
Net profit $-72,918
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,948

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: $86,948
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,281 sqft × $3.00) $3,843
Flooring — Hardwood Refinish (1,281 sqft × $4.50) $5,764
Contingency (15%) $11,341

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
2.0
Sqft
1281
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