Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75165 | $657,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$657,900
$194/sqft
Bid $
$511,764
Max bid / MAO
Room
~$146,136 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$105,182
$31/sqft
ARV
$536,109

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 $ $511,764 · Ask $657,900

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 sqft3395 sqft
ARV$536,109
List− $657,900
Rehab− $105,182
Gross profit$-226,973

Contextual market baseline

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

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

Net pro forma

Includes closing costs & 5.59-month carry

Buy closing (2%)$13,158
Holding carry$39,102
All-in capital$815,342
Sell costs (6%)− $32,167
Net proceeds$503,942
Net profit $-56,521
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $105,182

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: $105,182
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,395 sqft × $3.00) $10,185
Flooring — Hardwood Refinish (3,395 sqft × $4.50) $15,278
Contingency (15%) $13,719

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
4.0
Sqft
3395
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