Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 76513 | $237,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$237,000
$152/sqft
Bid $
$133,909
Max bid / MAO
Room
~$103,091 over max bid · 43% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,347
$57/sqft
ARV
$266,564

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 $ $133,909 · Ask $237,000

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 sqft1559 sqft
ARV$266,564
List− $237,000
Rehab− $89,347
Gross profit$-59,783

Contextual market baseline

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

Street locked · 76513 · SINGLE_FAMILY $299,900 · 1554 sqft
Street locked · 76513 · SINGLE_FAMILY $268,500 · 1578 sqft
Street locked · 76513 · SINGLE_FAMILY $320,000 · 1602 sqft

Net pro forma

Includes closing costs & 5.29-month carry

Buy closing (2%)$4,740
Holding carry$15,825
All-in capital$346,912
Sell costs (6%)− $15,994
Net proceeds$250,570
Net profit $-73,258
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,347

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: $89,347
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,559 sqft × $3.00) $4,677
Flooring — Hardwood Refinish (1,559 sqft × $4.50) $7,016
Contingency (15%) $11,654

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
1559
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