Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 11229 | $670,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$670,000
$753/sqft
Bid $
$481,080
Max bid / MAO
Room
~$188,920 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,576
$94/sqft
ARV
$472,117

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 $ $481,080 · Ask $670,000

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 sqft890 sqft
ARV$472,117
List− $670,000
Rehab− $83,576
Gross profit$-281,459

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 11229

Street locked · 11229 · COOP $259,000 · 850 sqft
Street locked · 11229 · SINGLE_FAMILY $800,000 · 952 sqft
Street locked · 11229 · COOP $185,000 · 1100 sqft

Net pro forma

Includes closing costs & 18.58-month carry

Buy closing (2%)$13,400
Holding carry$128,347
All-in capital$895,323
Sell costs (6%)− $28,327
Net proceeds$443,790
Net profit $-109,541
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,576

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: $83,576
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (890 sqft × $3.00) $2,670
Flooring — Hardwood Refinish (890 sqft × $4.50) $4,005
Contingency (15%) $10,901

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
0/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
4
Baths
2.0
Sqft
890
Zip
11229

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

BID TARGET Street locked · 11229

Street locked · 11229

Brooklyn, NY 11229

Ask$209,000
Bid $$165,137
Room~$43,863 over max bid · 21% of ask
BID TARGET Street locked · 11229

Street locked · 11229

Brooklyn, NY 11229

Ask$207,000
Bid $$163,546
Room~$43,454 over max bid · 21% of ask
BID TARGET Street locked · 11229

Street locked · 11229

Brooklyn, NY 11229

Ask$229,000
Bid $$179,774
Room~$49,226 over max bid · 21% of ask
WALK Street locked · 11229

Street locked · 11229

Brooklyn, NY 11229

Ask$669,000
Bid $$498,501
Room~$170,499 over max bid · 25% of ask
WALK Street locked · 11229

Street locked · 11229

Brooklyn, NY 11229

Ask$719,000
Bid $$534,795
Room~$184,205 over max bid · 26% of ask
← Bid/Pass Tape