Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 76513 | $334,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$334,900
$202/sqft
Bid $
$224,571
Max bid / MAO
Room
~$110,329 over max bid · 33% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,200
$54/sqft
ARV
$283,491

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 $ $224,571 · Ask $334,900

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 sqft1658 sqft
ARV$283,491
List− $334,900
Rehab− $90,200
Gross profit$-141,609

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 76513

Street locked · 76513 · SINGLE_FAMILY $274,900 · 1642 sqft
Street locked · 76513 · SINGLE_FAMILY $320,000 · 1602 sqft
Street locked · 76513 · SINGLE_FAMILY $268,500 · 1578 sqft

Net pro forma

Includes closing costs & 3.92-month carry

Buy closing (2%)$6,698
Holding carry$15,275
All-in capital$447,073
Sell costs (6%)− $17,009
Net proceeds$266,482
Net profit $-66,456
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,200

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: $90,200
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,658 sqft × $3.00) $4,974
Flooring — Hardwood Refinish (1,658 sqft × $4.50) $7,461
Contingency (15%) $11,765

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
3
Baths
2.0
Sqft
1658
Zip
76513

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 · 76513

Street locked · 76513

Belton, TX 76513

Ask$479,000
Bid $$354,328
Room~$124,672 over max bid · 26% of ask
WALK Street locked · 76513

Street locked · 76513

Belton, TX 76513

Ask$279,999
Bid $$174,401
Room~$105,598 over max bid · 38% of ask
WALK Street locked · 76513

Street locked · 76513

Belton, TX 76513

Ask$680,000
Bid $$538,634
Room~$141,366 over max bid · 21% of ask
WALK Street locked · 76513

Street locked · 76513

Belton, TX 76513

Ask$296,900
Bid $$187,389
Room~$109,511 over max bid · 37% of ask
WALK Street locked · 76513

Street locked · 76513

Belton, TX 76513

Ask$284,900
Bid $$177,579
Room~$107,321 over max bid · 38% of ask
← Bid/Pass Tape