Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 19026 | $540,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$540,000
$175/sqft
Bid $
$404,220
Max bid / MAO
Room
~$135,780 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$102,482
$33/sqft
ARV
$555,530

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 $ $404,220 · Ask $540,000

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 sqft3082 sqft
ARV$555,530
List− $540,000
Rehab− $102,482
Gross profit$-86,952

Contextual market baseline

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

Street locked · 19026 · SINGLE_FAMILY $640,000 · 2912 sqft
Street locked · 19026 · SINGLE_FAMILY $540,000 · 3602 sqft
Street locked · 19026 · SINGLE_FAMILY $525,000 · 3631 sqft

Net pro forma

Includes closing costs & 3.46-month carry

Buy closing (2%)$10,800
Holding carry$20,377
All-in capital$673,659
Sell costs (6%)− $33,332
Net proceeds$522,199
Net profit $-62,994
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $102,482

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: $102,482
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,082 sqft × $3.00) $9,246
Flooring — Hardwood Refinish (3,082 sqft × $4.50) $13,869
Contingency (15%) $13,367

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
3082
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