Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 19026 | $450,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$450,000
$196/sqft
Bid $
$326,716
Max bid / MAO
Room
~$123,284 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,738
$42/sqft
ARV
$418,761

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 $ $326,716 · Ask $450,000

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 sqft2300 sqft
ARV$418,761
List− $450,000
Rehab− $95,738
Gross profit$-126,977

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 19026

Street locked · 19026 · SINGLE_FAMILY $439,900 · 2320 sqft
Street locked · 19026 · SINGLE_FAMILY $505,000 · 2272 sqft
Street locked · 19026 · SINGLE_FAMILY $556,000 · 2153 sqft

Net pro forma

Includes closing costs & 3.28-month carry

Buy closing (2%)$9,000
Holding carry$16,409
All-in capital$571,147
Sell costs (6%)− $25,126
Net proceeds$393,635
Net profit $-63,121
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,738

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: $95,738
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,300 sqft × $3.00) $6,900
Flooring — Hardwood Refinish (2,300 sqft × $4.50) $10,350
Contingency (15%) $12,488

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
3.0
Sqft
2300
Zip
19026

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 · 19026

Street locked · 19026

Drexel Hill, PA 19026

Ask$253,500
Bid $$149,229
Room~$104,271 over max bid · 41% of ask
WALK Street locked · 19026

Street locked · 19026

Drexel Hill, PA 19026

Ask$290,000
Bid $$186,750
Room~$103,250 over max bid · 36% of ask
WALK Street locked · 19026

Street locked · 19026

Drexel Hill, PA 19026

Ask$320,000
Bid $$214,924
Room~$105,076 over max bid · 33% of ask
WALK Street locked · 19026

Street locked · 19026

Drexel Hill, PA 19026

Ask$399,000
Bid $$280,066
Room~$118,934 over max bid · 30% of ask
WALK Street locked · 19026

Street locked · 19026

Drexel Hill, PA 19026

Ask$525,000
Bid $$385,557
Room~$139,443 over max bid · 27% of ask
← Bid/Pass Tape