Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75287 | $399,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,000
$161/sqft
Bid $
$277,521
Max bid / MAO
Room
~$121,479 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,298
$39/sqft
ARV
$507,789

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 $ $277,521 · Ask $399,000

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 sqft2481 sqft
ARV$507,789
List− $399,000
Rehab− $97,298
Gross profit$11,491

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75287

Street locked · 75287 · SINGLE_FAMILY $549,000 · 2524 sqft
Street locked · 75287 · SINGLE_FAMILY $449,000 · 2399 sqft
Street locked · 75287 · SINGLE_FAMILY $460,000 · 2329 sqft

Net pro forma

Includes closing costs & 2.82-month carry

Buy closing (2%)$7,980
Holding carry$12,829
All-in capital$517,107
Sell costs (6%)− $30,467
Net proceeds$477,322
Net profit $-68,725
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,298

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: $97,298
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,481 sqft × $3.00) $7,443
Flooring — Hardwood Refinish (2,481 sqft × $4.50) $11,164
Contingency (15%) $12,691

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
3.0
Sqft
2481
Zip
75287

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 · 75287

Street locked · 75287

Dallas, TX 75287

Ask$395,999
Bid $$276,264
Room~$119,736 over max bid · 30% of ask
WALK Street locked · 75287

Street locked · 75287

Dallas, TX 75287

Ask$489,999
Bid $$362,662
Room~$127,337 over max bid · 26% of ask
WALK Street locked · 75287

Street locked · 75287

Dallas, TX 75287

Ask$599,000
Bid $$460,960
Room~$138,040 over max bid · 23% of ask
WALK Street locked · 75287

Street locked · 75287

Dallas, TX 75287

Ask$419,900
Bid $$303,405
Room~$116,495 over max bid · 28% of ask
WALK Street locked · 75287

Street locked · 75287

Dallas, TX 75287

Ask$297,400
Bid $$193,253
Room~$104,147 over max bid · 35% of ask
← Bid/Pass Tape