Ask

$665,000

$433/sqft

Bid $

$488,528

Max bid / MAO

Room

~$176,472 over max bid · 27% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$89,148

$58/sqft

ARV

$393,147

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 $ $488,528 · Ask $665,000

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 sqft	1536 sqft
ARV	$393,147
List	− $665,000
Rehab	− $89,148
Gross profit	$-361,001

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 10458

Street locked · 10458 · SINGLE_FAMILY $679,000 · 1260 sqft

Street locked · 10458 · COOP $200,000 · 1100 sqft

Street locked · 10458 · COOP $127,500 · 1000 sqft

Net pro forma

Includes closing costs & 10.77-month carry

Buy closing (2%)	$13,300
Holding carry	$74,453
All-in capital	$841,901
Sell costs (6%)	− $23,589
Net proceeds	$369,558
Net profit	$-94,457

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,148

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: $89,148

Kitchen — Full Replacement $48,000

Bathroom — Full Renovation $18,000

Interior Paint (1,536 sqft × $3.00) $4,608

Flooring — Hardwood Refinish (1,536 sqft × $4.50) $6,912

Contingency (15%) $11,628

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

2/100

35% weight

hidden repair risk

100/100

25% weight

neighborhood trajectory

60/100

25% weight

condition

50/100

15% weight

Beds: 5
Baths: 3.0
Sqft: 1536
Zip: 10458

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 · 10458

Bronx, NY 10458

Ask$185,000

Bid $$91,938

Room~$93,062 over max bid · 50% of ask

WALK

Street locked · 77573

League City, TX 77573

Ask$665,000

Bid $$525,536

Room~$139,464 over max bid · 21% of ask

WALK

Street locked · 22030

Fairfax, VA 22030

Ask$665,000

Bid $$529,113

Room~$135,887 over max bid · 20% of ask

WALK

Street locked · 12550

Newburgh, NY 12550

Ask$665,000

Bid $$523,236

Room~$141,764 over max bid · 21% of ask

WALK

Street locked · 28215

Charlotte, NC 28215

Ask$665,000

Bid $$521,164

Room~$143,836 over max bid · 22% of ask

← Bid/Pass Tape