Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 11204 | $515,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$515,000
$794/sqft
Bid $
$364,465
Max bid / MAO
Room
~$150,535 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,497
$126/sqft
ARV
$434,617

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 $ $364,465 · Ask $515,000

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 sqft649 sqft
ARV$434,617
List− $515,000
Rehab− $81,497
Gross profit$-161,880

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 11204

Street locked · 11204 · MULTI_FAMILY $1,730,000 · 1240 sqft
Street locked · 11204 · SINGLE_FAMILY $990,000 · 1365 sqft
Street locked · 11204 · MULTI_FAMILY $1,200,000 · 1448 sqft

Net pro forma

Includes closing costs & 4.68-month carry

Buy closing (2%)$10,300
Holding carry$25,590
All-in capital$632,387
Sell costs (6%)− $26,077
Net proceeds$408,540
Net profit $-87,954
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,497

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: $81,497
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (649 sqft × $3.00) $1,947
Flooring — Hardwood Refinish (649 sqft × $4.50) $2,920
Contingency (15%) $10,630

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
0
Baths
1.0
Sqft
649
Zip
11204

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 · 11204

Street locked · 11204

Brooklyn, NY 11204

Ask$548,000
Bid $$397,757
Room~$150,243 over max bid · 27% of ask
WALK Street locked · 11204

Street locked · 11204

Brooklyn, NY 11204

Ask$438,000
Bid $$307,312
Room~$130,688 over max bid · 30% of ask
WALK Street locked · 11204

Street locked · 11204

Brooklyn, NY 11204

Ask$550,000
Bid $$389,309
Room~$160,691 over max bid · 29% of ask
WALK Street locked · 11204

Street locked · 11204

Brooklyn, NY 11204

Ask$625,000
Bid $$453,235
Room~$171,765 over max bid · 27% of ask
WALK Street locked · 11204

Street locked · 11204

Brooklyn, NY 11204

Ask$630,000
Bid $$449,207
Room~$180,793 over max bid · 29% of ask
← Bid/Pass Tape