Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 10314 | $565,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$565,000
$405/sqft
Bid $
$423,938
Max bid / MAO
Room
~$141,062 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,932
$63/sqft
ARV
$599,461

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 $ $423,938 · Ask $565,000

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 sqft1395 sqft
ARV$599,461
List− $565,000
Rehab− $87,932
Gross profit$-53,471

Contextual market baseline

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

Street locked · 10314 · SINGLE_FAMILY $595,000 · 1386 sqft
Street locked · 10314 · SINGLE_FAMILY $975,000 · 1318 sqft
Street locked · 10314 · SINGLE_FAMILY $755,000 · 1484 sqft

Net pro forma

Includes closing costs & 5.74-month carry

Buy closing (2%)$11,300
Holding carry$34,355
All-in capital$698,587
Sell costs (6%)− $35,968
Net proceeds$563,493
Net profit $-67,674
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $87,932

Renovation budget

Total: $87,932
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,395 sqft × $3.00) $4,185
Flooring — Hardwood Refinish (1,395 sqft × $4.50) $6,278
Contingency (15%) $11,469

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
5/100
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
1395
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