Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 60085 | $229,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$229,500
$169/sqft
Bid $
$128,616
Max bid / MAO
Room
~$100,884 over max bid · 44% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,596
$65/sqft
ARV
$224,723

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 $ $128,616 · Ask $229,500

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 sqft1356 sqft
ARV$224,723
List− $229,500
Rehab− $87,596
Gross profit$-92,373

Contextual market baseline

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

Street locked · 60085 · SINGLE_FAMILY $202,000 · 1320 sqft
Street locked · 60085 · MULTI_FAMILY $145,000 · 1280 sqft
Street locked · 60085 · SINGLE_FAMILY $245,000 · 1449 sqft

Net pro forma

Includes closing costs & 7.67-month carry

Buy closing (2%)$4,590
Holding carry$22,294
All-in capital$343,980
Sell costs (6%)− $13,483
Net proceeds$211,240
Net profit $-72,047
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,596

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: $87,596
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,356 sqft × $3.00) $4,068
Flooring — Hardwood Refinish (1,356 sqft × $4.50) $6,102
Contingency (15%) $11,426

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
4
Baths
2.0
Sqft
1356
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$414,900
Bid $$295,333
Room~$119,567 over max bid · 29% 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
← Bid/Pass Tape