Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33165 | $680,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$680,000
$561/sqft
Bid $
$501,040
Max bid / MAO
Room
~$178,960 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,362
$71/sqft
ARV
$464,797

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 $ $501,040 · Ask $680,000

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 sqft1213 sqft
ARV$464,797
List− $680,000
Rehab− $86,362
Gross profit$-301,565

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33165

Street locked · 33165 · SINGLE_FAMILY $700,000 · 1218 sqft
Street locked · 33165 · SINGLE_FAMILY $650,000 · 1279 sqft
Street locked · 33165 · SINGLE_FAMILY $680,000 · 1146 sqft

Net pro forma

Includes closing costs & 3.62-month carry

Buy closing (2%)$13,600
Holding carry$25,430
All-in capital$805,392
Sell costs (6%)− $27,888
Net proceeds$436,910
Net profit $-95,528
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,362

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: $86,362
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,213 sqft × $3.00) $3,639
Flooring — Hardwood Refinish (1,213 sqft × $4.50) $5,458
Contingency (15%) $11,265

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
1/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
2.0
Sqft
1213
Zip
33165

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 · 33165

Street locked · 33165

Miami, FL 33165

Ask$429,900
Bid $$319,033
Room~$110,867 over max bid · 26% of ask
WALK Street locked · 33165

Street locked · 33165

Miami, FL 33165

Ask$345,000
Bid $$241,028
Room~$103,972 over max bid · 30% of ask
WALK Street locked · 33165

Street locked · 33165

Miami, FL 33165

Ask$315,000
Bid $$214,335
Room~$100,665 over max bid · 32% of ask
WALK Street locked · 33165

Street locked · 33165

Miami, FL 33165

Ask$515,000
Bid $$398,205
Room~$116,795 over max bid · 23% of ask
WALK Street locked · 33165

Street locked · 33165

Miami, FL 33165

Ask$310,000
Bid $$209,662
Room~$100,338 over max bid · 32% of ask
← Bid/Pass Tape