Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 10314 | $515,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$515,000
$413/sqft
Bid $
$387,490
Max bid / MAO
Room
~$127,510 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,664
$69/sqft
ARV
$536,292

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 $ $387,490 · Ask $515,000

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 sqft1248 sqft
ARV$536,292
List− $515,000
Rehab− $86,664
Gross profit$-65,372

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 10314

Street locked · 10314 · SINGLE_FAMILY $525,000 · 1248 sqft
Street locked · 10314 · CONDOS $572,000 · 1293 sqft
Street locked · 10314 · SINGLE_FAMILY $975,000 · 1318 sqft

Net pro forma

Includes closing costs & 5.33-month carry

Buy closing (2%)$10,300
Holding carry$29,396
All-in capital$641,360
Sell costs (6%)− $32,178
Net proceeds$504,115
Net profit $-59,393
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $86,664

Renovation budget

Total: $86,664
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,248 sqft × $3.00) $3,744
Flooring — Hardwood Refinish (1,248 sqft × $4.50) $5,616
Contingency (15%) $11,304

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
6/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
2.0
Sqft
1248
Zip
10314

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 10314

Street locked · 10314

Staten Island, NY 10314

Ask$488,000
Bid $$368,481
Room~$119,519 over max bid · 24% of ask
WALK Street locked · 10314

Street locked · 10314

Staten Island, NY 10314

Ask$349,999
Bid $$244,027
Room~$105,972 over max bid · 30% of ask
WALK Street locked · 10314

Street locked · 10314

Staten Island, NY 10314

Ask$349,900
Bid $$247,198
Room~$102,702 over max bid · 29% of ask
WALK Street locked · 10314

Street locked · 10314

Staten Island, NY 10314

Ask$445,999
Bid $$335,736
Room~$110,263 over max bid · 25% of ask
WALK Street locked · 10314

Street locked · 10314

Staten Island, NY 10314

Ask$469,000
Bid $$356,047
Room~$112,953 over max bid · 24% of ask
← Bid/Pass Tape