Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75098 | $549,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$549,000
$138/sqft
Bid $
$405,079
Max bid / MAO
Room
~$143,921 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$110,185
$28/sqft
ARV
$614,167

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 $ $405,079 · Ask $549,000

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 sqft3975 sqft
ARV$614,167
List− $549,000
Rehab− $110,185
Gross profit$-45,018

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75098

Street locked · 75098 · SINGLE_FAMILY $640,000 · 3855 sqft
Street locked · 75098 · SINGLE_FAMILY $683,875 · 3842 sqft
Street locked · 75098 · SINGLE_FAMILY $349,900 · 3622 sqft

Net pro forma

Includes closing costs & 3.86-month carry

Buy closing (2%)$10,980
Holding carry$23,324
All-in capital$693,489
Sell costs (6%)− $36,850
Net proceeds$577,317
Net profit $-70,207
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $110,185

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: $110,185
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,975 sqft × $3.00) $11,925
Flooring — Hardwood Refinish (3,975 sqft × $4.50) $17,888
Contingency (15%) $14,372

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
6
Baths
4.0
Sqft
3975
Zip
75098

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 · 75098

Street locked · 75098

Wylie, TX 75098

Ask$485,000
Bid $$352,976
Room~$132,024 over max bid · 27% of ask
WALK Street locked · 75098

Street locked · 75098

Wylie, TX 75098

Ask$445,000
Bid $$318,669
Room~$126,331 over max bid · 28% of ask
WALK Street locked · 75098

Street locked · 75098

Wylie, TX 75098

Ask$271,000
Bid $$165,881
Room~$105,119 over max bid · 39% of ask
WALK Street locked · 75098

Street locked · 75098

Wylie, TX 75098

Ask$385,000
Bid $$268,951
Room~$116,049 over max bid · 30% of ask
WALK Street locked · 75098

Street locked · 75098

Wylie, TX 75098

Ask$620,000
Bid $$479,031
Room~$140,969 over max bid · 23% of ask
← Bid/Pass Tape