Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 11221 | $525,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$525,000
$721/sqft
Bid $
$371,560
Max bid / MAO
Room
~$153,440 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,179
$113/sqft
ARV
$421,828

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 $ $371,560 · Ask $525,000

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 sqft728 sqft
ARV$421,828
List− $525,000
Rehab− $82,179
Gross profit$-185,351

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 11221

Street locked · 11221 · CONDO $720,000 · 720 sqft
Street locked · 11221 · CONDOS $498,000 · 523 sqft
Street locked · 11221 · CONDOS $920,000 · 1035 sqft

Net pro forma

Includes closing costs & 5.3-month carry

Buy closing (2%)$10,500
Holding carry$29,499
All-in capital$647,178
Sell costs (6%)− $25,310
Net proceeds$396,518
Net profit $-89,779
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,179

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: $82,179
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (728 sqft × $3.00) $2,184
Flooring — Hardwood Refinish (728 sqft × $4.50) $3,276
Contingency (15%) $10,719

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
1/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
None
Baths
2.0
Sqft
728
Zip
11221

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 · 11221

Street locked · 11221

Brooklyn, NY 11221

Ask$550,000
Bid $$398,890
Room~$151,110 over max bid · 27% of ask
WALK Street locked · 11221

Street locked · 11221

Brooklyn, NY 11221

Ask$499,000
Bid $$351,065
Room~$147,935 over max bid · 30% of ask
WALK Street locked · 11221

Street locked · 11221

Brooklyn, NY 11221

Ask$590,000
Bid $$427,882
Room~$162,118 over max bid · 27% of ask
WALK Street locked · 11221

Street locked · 11221

Brooklyn, NY 11221

Ask$600,000
Bid $$435,130
Room~$164,870 over max bid · 27% of ask
WALK Street locked · 11221

Street locked · 11221

Brooklyn, NY 11221

Ask$575,000
Bid $$406,485
Room~$168,515 over max bid · 29% of ask
← Bid/Pass Tape