Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 60085 | $414,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$414,900
$195/sqft
Bid $
$295,333
Max bid / MAO
Room
~$119,567 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,288
$44/sqft
ARV
$353,326

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 $ $295,333 · Ask $414,900

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 sqft2132 sqft
ARV$353,326
List− $414,900
Rehab− $94,288
Gross profit$-155,862

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 60085

Street locked · 60085 · SINGLE_FAMILY $425,000 · 2132 sqft
Street locked · 60085 · SINGLE_FAMILY $420,000 · 2081 sqft
Street locked · 60085 · MULTI_FAMILY $289,000 · 2016 sqft

Net pro forma

Includes closing costs & 2.63-month carry

Buy closing (2%)$8,298
Holding carry$12,276
All-in capital$529,762
Sell costs (6%)− $21,200
Net proceeds$332,126
Net profit $-64,383
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,288

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: $94,288
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,132 sqft × $3.00) $6,396
Flooring — Hardwood Refinish (2,132 sqft × $4.50) $9,594
Contingency (15%) $12,298

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
3.0
Sqft
2132
Zip
60085

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 · 60085

Street locked · 60085

Waukegan, IL 60085

Ask$270,000
Bid $$164,202
Room~$105,798 over max bid · 39% of ask
WALK Street locked · 60085

Street locked · 60085

Waukegan, IL 60085

Ask$344,500
Bid $$234,237
Room~$110,263 over max bid · 32% of ask
WALK Street locked · 60085

Street locked · 60085

Waukegan, IL 60085

Ask$165,999
Bid $$69,902
Room~$96,097 over max bid · 58% of ask
WALK Street locked · 60085

Street locked · 60085

Waukegan, IL 60085

Ask$499,999
Bid $$382,967
Room~$117,032 over max bid · 23% of ask
WALK Street locked · 60085

Street locked · 60085

Waukegan, IL 60085

Ask$220,000
Bid $$121,691
Room~$98,309 over max bid · 45% of ask
← Bid/Pass Tape