Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75243 | $389,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$389,900
$343/sqft
Bid $
$280,389
Max bid / MAO
Room
~$109,511 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,698
$75/sqft
ARV
$201,484

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 $ $280,389 · Ask $389,900

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 sqft1136 sqft
ARV$201,484
List− $389,900
Rehab− $85,698
Gross profit$-274,114

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75243

Street locked · 75243 · CONDOS $129,500 · 1131 sqft
Street locked · 75243 · CONDOS $149,000 · 1119 sqft
Street locked · 75243 · CONDOS $165,000 · 1199 sqft

Net pro forma

Includes closing costs & 15.28-month carry

Buy closing (2%)$7,798
Holding carry$66,615
All-in capital$550,011
Sell costs (6%)− $12,089
Net proceeds$189,395
Net profit $-57,514
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,698

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: $85,698
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,136 sqft × $3.00) $3,408
Flooring — Hardwood Refinish (1,136 sqft × $4.50) $5,112
Contingency (15%) $11,178

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
1136
Zip
75243

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 · 75243

Street locked · 75243

Dallas, TX 75243

Ask$180,000
Bid $$84,341
Room~$95,659 over max bid · 53% of ask
WALK Street locked · 75243

Street locked · 75243

Dallas, TX 75243

Ask$175,000
Bid $$79,447
Room~$95,553 over max bid · 55% of ask
WALK Street locked · 75243

Street locked · 75243

Dallas, TX 75243

Ask$455,000
Bid $$333,799
Room~$121,201 over max bid · 27% of ask
WALK Street locked · 75243

Street locked · 75243

Dallas, TX 75243

Ask$110,000
Bid $$22,097
Room~$87,903 over max bid · 80% of ask
WALK Street locked · 75243

Street locked · 75243

Dallas, TX 75243

Ask$165,000
Bid $$70,803
Room~$94,197 over max bid · 57% of ask
← Bid/Pass Tape