Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 75052 | $393,530 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$393,530
$216/sqft
Bid $
$277,980
Max bid / MAO
Room
~$115,550 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,615
$50/sqft
ARV
$281,991

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 $ $277,980 · Ask $393,530

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 sqft1822 sqft
ARV$281,991
List− $393,530
Rehab− $91,615
Gross profit$-203,154

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 75052

Street locked · 75052 · SINGLE_FAMILY $320,000 · 1774 sqft
Street locked · 75052 · SINGLE_FAMILY $360,000 · 1900 sqft
Street locked · 75052 · TOWNHOMES $320,000 · 1723 sqft

Net pro forma

Includes closing costs & 3.37-month carry

Buy closing (2%)$7,871
Holding carry$14,987
All-in capital$508,003
Sell costs (6%)− $16,919
Net proceeds$265,071
Net profit $-63,312
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,615

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: $91,615
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,822 sqft × $3.00) $5,466
Flooring — Hardwood Refinish (1,822 sqft × $4.50) $8,199
Contingency (15%) $11,950

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
3.0
Sqft
1822
Zip
75052

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 · 75052

Street locked · 75052

Grand Prairie, TX 75052

Ask$496,799
Bid $$365,518
Room~$131,281 over max bid · 26% of ask
WALK Street locked · 75052

Street locked · 75052

Grand Prairie, TX 75052

Ask$399,990
Bid $$280,957
Room~$119,033 over max bid · 30% of ask
WALK Street locked · 75052

Street locked · 75052

Grand Prairie, TX 75052

Ask$374,990
Bid $$260,704
Room~$114,286 over max bid · 30% of ask
WALK Street locked · 75052

Street locked · 75052

Grand Prairie, TX 75052

Ask$495,000
Bid $$360,056
Room~$134,944 over max bid · 27% of ask
WALK Street locked · 75052

Street locked · 75052

Grand Prairie, TX 75052

Ask$339,900
Bid $$228,297
Room~$111,603 over max bid · 33% of ask
← Bid/Pass Tape