Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 11235 | $399,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,000
$347/sqft
Bid $
$288,775
Max bid / MAO
Room
~$110,225 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,819
$75/sqft
ARV
$523,441

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 $ $288,775 · Ask $399,000

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 sqft1150 sqft
ARV$523,441
List− $399,000
Rehab− $85,819
Gross profit$38,622

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 11235

Street locked · 11235 · COOP $289,000 · 1100 sqft
Street locked · 11235 · COOP $550,000 · 1200 sqft
Street locked · 11235 · COOP $345,000 · 1200 sqft

Net pro forma

Includes closing costs & 8.16-month carry

Buy closing (2%)$7,980
Holding carry$36,264
All-in capital$529,063
Sell costs (6%)− $31,406
Net proceeds$492,035
Net profit $-56,924
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,819

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: $85,819
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,150 sqft × $3.00) $3,450
Flooring — Hardwood Refinish (1,150 sqft × $4.50) $5,175
Contingency (15%) $11,194

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
15/100
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
1150
Zip
11235

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 · 11235

Street locked · 11235

Brooklyn, NY 11235

Ask$255,000
Bid $$157,481
Room~$97,519 over max bid · 38% of ask
WALK Street locked · 11235

Street locked · 11235

Brooklyn, NY 11235

Ask$289,888
Bid $$189,799
Room~$100,089 over max bid · 35% of ask
WALK Street locked · 11235

Street locked · 11235

Brooklyn, NY 11235

Ask$449,000
Bid $$339,235
Room~$109,765 over max bid · 24% of ask
WALK Street locked · 11235

Street locked · 11235

Brooklyn, NY 11235

Ask$299,000
Bid $$197,766
Room~$101,234 over max bid · 34% of ask
WALK Street locked · 11235

Street locked · 11235

Brooklyn New York, NY 11235

Ask$350,000
Bid $$244,248
Room~$105,752 over max bid · 30% of ask
← Bid/Pass Tape