Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 76010 | $305,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$305,000
$210/sqft
Bid $
$198,367
Max bid / MAO
Room
~$106,633 over max bid · 35% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,424
$61/sqft
ARV
$239,235

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 $ $198,367 · Ask $305,000

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 sqft1452 sqft
ARV$239,235
List− $305,000
Rehab− $88,424
Gross profit$-154,189

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 76010

Street locked · 76010 · SINGLE_FAMILY $289,900 · 1519 sqft
Street locked · 76010 · SINGLE_FAMILY $273,900 · 1383 sqft
Street locked · 76010 · SINGLE_FAMILY $179,000 · 1352 sqft

Net pro forma

Includes closing costs & 2.76-month carry

Buy closing (2%)$6,100
Holding carry$9,954
All-in capital$409,478
Sell costs (6%)− $14,354
Net proceeds$224,881
Net profit $-66,976
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,424

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: $88,424
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,452 sqft × $3.00) $4,356
Flooring — Hardwood Refinish (1,452 sqft × $4.50) $6,534
Contingency (15%) $11,534

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
2.0
Sqft
1452
Zip
76010

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 · 76010

Street locked · 76010

Arlington, TX 76010

Ask$245,000
Bid $$139,771
Room~$105,229 over max bid · 43% of ask
WALK Street locked · 76010

Street locked · 76010

Arlington, TX 76010

Ask$225,000
Bid $$127,920
Room~$97,080 over max bid · 43% of ask
WALK Street locked · 76010

Street locked · 76010

Arlington, TX 76010

Ask$243,000
Bid $$143,939
Room~$99,061 over max bid · 41% of ask
WALK Street locked · 76010

Street locked · 76010

Arlington, TX 76010

Ask$309,900
Bid $$195,498
Room~$114,402 over max bid · 37% of ask
WALK Street locked · 76010

Street locked · 76010

Arlington, TX 76010

Ask$415,000
Bid $$294,479
Room~$120,521 over max bid · 29% of ask
← Bid/Pass Tape