Ask

$455,000

$181/sqft

Bid $

$329,571

Max bid / MAO

Room

~$125,429 over max bid · 28% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$97,592

$39/sqft

ARV

$350,626

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 $ $329,571 · Ask $455,000

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 sqft	2515 sqft
ARV	$350,626
List	− $455,000
Rehab	− $97,592
Gross profit	$-201,966

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75227

Street locked · 75227 · SINGLE_FAMILY $384,900 · 2156 sqft

Street locked · 75227 · SINGLE_FAMILY $339,000 · 1929 sqft

Street locked · 75227 · SINGLE_FAMILY $325,000 · 1907 sqft

Net pro forma

Includes closing costs & 5.17-month carry

Buy closing (2%)	$9,100
Holding carry	$26,188
All-in capital	$587,880
Sell costs (6%)	− $21,038
Net proceeds	$329,588
Net profit	$-64,634

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,592

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: $97,592

Kitchen — Full Replacement $48,000

Bathroom — Full Renovation $18,000

Interior Paint (2,515 sqft × $3.00) $7,545

Flooring — Hardwood Refinish (2,515 sqft × $4.50) $11,318

Contingency (15%) $12,729

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: 2515
Zip: 75227

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 · 75227

Dallas, TX 75227

Ask$124,000

Bid $$33,531

Room~$90,469 over max bid · 73% of ask

WALK

Street locked · 75227

Dallas, TX 75227

Ask$239,900

Bid $$134,439

Room~$105,461 over max bid · 44% of ask

WALK

Street locked · 75227

Dallas, TX 75227

Ask$260,000

Bid $$155,938

Room~$104,062 over max bid · 40% of ask

WALK

Street locked · 75227

Dallas, TX 75227

Ask$251,300

Bid $$147,317

Room~$103,983 over max bid · 41% of ask

WALK

Street locked · 75227

Dallas, TX 75227

Ask$90,000

Bid $$2,347

Room~$87,653 over max bid · 97% of ask

← Bid/Pass Tape