Ask

$330,000

$274/sqft

Bid $

$223,831

Max bid / MAO

Room

~$106,169 over max bid · 32% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$86,284

$72/sqft

ARV

$176,050

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 $ $223,831 · Ask $330,000

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	1204 sqft
ARV	$176,050
List	− $330,000
Rehab	− $86,284
Gross profit	$-240,234

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 68521

Street locked · 68521 · TOWNHOMES $237,000 · 1200 sqft

Street locked · 68521 · TOWNHOMES $210,000 · 1095 sqft

Street locked · 68521 · SINGLE_FAMILY $200,000 · 975 sqft

Net pro forma

Includes closing costs & 2.91-month carry

Buy closing (2%)	$6,600
Holding carry	$11,104
All-in capital	$433,988
Sell costs (6%)	− $10,563
Net proceeds	$165,487
Net profit	$-62,815

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,284

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: $86,284

Kitchen — Full Replacement $48,000

Bathroom — Full Renovation $18,000

Interior Paint (1,204 sqft × $3.00) $3,612

Flooring — Hardwood Refinish (1,204 sqft × $4.50) $5,418

Contingency (15%) $11,254

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: 3
Baths: 2.0
Sqft: 1204
Zip: 68521

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 · 68521

Lincoln, NE 68521

Ask$560,475

Bid $$431,532

Room~$128,943 over max bid · 23% of ask

WALK

Street locked · 68521

Lincoln, NE 68521

Ask$381,400

Bid $$269,408

Room~$111,992 over max bid · 29% of ask

WALK

Street locked · 68521

Lincoln, NE 68521

Ask$549,337

Bid $$417,503

Room~$131,834 over max bid · 24% of ask

WALK

Street locked · 68521

Lincoln, NE 68521

Ask$414,900

Bid $$297,260

Room~$117,640 over max bid · 28% of ask

WALK

Street locked · 68521

Lincoln, NE 68521

Ask$409,900

Bid $$292,587

Room~$117,313 over max bid · 29% of ask

← Bid/Pass Tape