Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75165 | $725,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4
Ask
$725,900
$191/sqft
Bid $
$571,968
Max bid / MAO
Room
~$153,932 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$108,598
$29/sqft
ARV
$598,642

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 $ $571,968 · Ask $725,900

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 sqft3791 sqft
ARV$598,642
List− $725,900
Rehab− $108,598
Gross profit$-235,856

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75165

Street locked · 75165 · SINGLE_FAMILY $574,236 · 3558 sqft
Street locked · 75165 · SINGLE_FAMILY $570,415 · 3479 sqft
Street locked · 75165 · SINGLE_FAMILY $475,000 · 3226 sqft

Net pro forma

Includes closing costs & 5.59-month carry

Buy closing (2%)$14,518
Holding carry$42,761
All-in capital$891,777
Sell costs (6%)− $35,918
Net proceeds$562,723
Net profit $-54,699
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $108,598

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: $108,598
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,791 sqft × $3.00) $11,373
Flooring — Hardwood Refinish (3,791 sqft × $4.50) $17,060
Contingency (15%) $14,165

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
5
Baths
5.0
Sqft
3791
Zip
75165

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 · 75165

Street locked · 75165

Waxahachie, TX 75165

Ask$440,000
Bid $$315,502
Room~$124,498 over max bid · 28% of ask
WALK Street locked · 75165

Street locked · 75165

Waxahachie, TX 75165

Ask$415,000
Bid $$293,430
Room~$121,570 over max bid · 29% of ask
WALK Street locked · 75165

Street locked · 75165

Waxahachie, TX 75165

Ask$364,000
Bid $$254,449
Room~$109,551 over max bid · 30% of ask
WALK Street locked · 75165

Street locked · 75165

Waxahachie, TX 75165

Ask$382,072
Bid $$266,485
Room~$115,587 over max bid · 30% of ask
WALK Street locked · 75165

Street locked · 75165

Waxahachie, TX 75165

Ask$434,900
Bid $$312,054
Room~$122,846 over max bid · 28% of ask
← Bid/Pass Tape