Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75204 | $739,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$739,900
$389/sqft
Bid $
$545,889
Max bid / MAO
Room
~$194,011 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,288
$49/sqft
ARV
$557,004

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 $ $545,889 · Ask $739,900

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 sqft1900 sqft
ARV$557,004
List− $739,900
Rehab− $92,288
Gross profit$-275,184

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75204

Street locked · 75204 · SINGLE_FAMILY $739,900 · 1900 sqft
Street locked · 75204 · SINGLE_FAMILY $539,900 · 1816 sqft
Street locked · 75204 · TOWNHOMES $485,000 · 1788 sqft

Net pro forma

Includes closing costs & 4.07-month carry

Buy closing (2%)$14,798
Holding carry$31,048
All-in capital$878,034
Sell costs (6%)− $33,420
Net proceeds$523,584
Net profit $-103,341
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,288

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: $92,288
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,900 sqft × $3.00) $5,700
Flooring — Hardwood Refinish (1,900 sqft × $4.50) $8,550
Contingency (15%) $12,038

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
1/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
3.0
Sqft
1900
Zip
75204

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 · 75204

Street locked · 75204

Dallas, TX 75204

Ask$690,000
Bid $$549,063
Room~$140,937 over max bid · 20% of ask
WALK Street locked · 75204

Street locked · 75204

Dallas, TX 75204

Ask$525,000
Bid $$407,129
Room~$117,871 over max bid · 22% of ask
WALK Street locked · 75204

Street locked · 75204

Dallas, TX 75204

Ask$190,000
Bid $$96,722
Room~$93,278 over max bid · 49% of ask
WALK Street locked · 75204

Street locked · 75204

Dallas, TX 75204

Ask$599,900
Bid $$465,462
Room~$134,438 over max bid · 22% of ask
WALK Street locked · 75204

Street locked · 75204

Dallas, TX 75204

Ask$425,000
Bid $$309,693
Room~$115,307 over max bid · 27% of ask
← Bid/Pass Tape