Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33904 | $193,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$193,000
$173/sqft
Bid $
$96,524
Max bid / MAO
Room
~$96,476 over max bid · 50% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,534
$77/sqft
ARV
$219,090

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 $ $96,524 · Ask $193,000

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 sqft1117 sqft
ARV$219,090
List− $193,000
Rehab− $85,534
Gross profit$-59,444

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33904

Street locked · 33904 · CONDOS $70,000 · 1122 sqft
Street locked · 33904 · SINGLE_FAMILY $226,000 · 1049 sqft
Street locked · 33904 · SINGLE_FAMILY $165,000 · 1047 sqft

Net pro forma

Includes closing costs & 4.14-month carry

Buy closing (2%)$3,860
Holding carry$10,570
All-in capital$292,964
Sell costs (6%)− $13,145
Net proceeds$205,945
Net profit $-72,790
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,534

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: $85,534
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,117 sqft × $3.00) $3,351
Flooring — Hardwood Refinish (1,117 sqft × $4.50) $5,026
Contingency (15%) $11,157

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
2
Baths
2.0
Sqft
1117
Zip
33904

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 · 33904

Street locked · 33904

Cape Coral, FL 33904

Ask$165,000
Bid $$70,684
Room~$94,316 over max bid · 57% of ask
WALK Street locked · 33904

Street locked · 33904

Cape Coral, FL 33904

Ask$215,000
Bid $$115,479
Room~$99,521 over max bid · 46% of ask
WALK Street locked · 33904

Street locked · 33904

Cape Coral, FL 33904

Ask$284,900
Bid $$178,339
Room~$106,561 over max bid · 37% of ask
WALK Street locked · 33904

Street locked · 33904

Cape Coral, FL 33904

Ask$415,000
Bid $$300,601
Room~$114,399 over max bid · 28% of ask
WALK Street locked · 33904

Street locked · 33904

Cape Coral, FL 33904

Ask$215,000
Bid $$114,032
Room~$100,968 over max bid · 47% of ask
← Bid/Pass Tape