Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 10314 | $465,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3
Ask
$465,000
$516/sqft
Bid $
$329,513
Max bid / MAO
Room
~$135,487 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,680
$93/sqft
ARV
$391,878

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 $ $329,513 · Ask $465,000

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 sqft902 sqft
ARV$391,878
List− $465,000
Rehab− $83,680
Gross profit$-156,802

Contextual market baseline

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

Street locked · 10314 · CONDOS $375,000 · 906 sqft
Street locked · 10314 · CONDOS $555,000 · 940 sqft
Street locked · 10314 · CONDOS $399,000 · 851 sqft

Net pro forma

Includes closing costs & 4.67-month carry

Buy closing (2%)$9,300
Holding carry$23,488
All-in capital$581,468
Sell costs (6%)− $23,513
Net proceeds$368,366
Net profit $-77,336
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,680

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: $83,680
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (902 sqft × $3.00) $2,706
Flooring — Hardwood Refinish (902 sqft × $4.50) $4,059
Contingency (15%) $10,915

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
4/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
1.0
Sqft
902
Zip
10314

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 · 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