Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 10306 | $728,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$728,000
$364/sqft
Bid $
$548,466
Max bid / MAO
Room
~$179,534 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,150
$47/sqft
ARV
$834,770

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 $ $548,466 · Ask $728,000

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 sqft2000 sqft
ARV$834,770
List− $728,000
Rehab− $93,150
Gross profit$13,620

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 10306

Street locked · 10306 · SINGLE_FAMILY $815,000 · 2006 sqft
Street locked · 10306 · SINGLE_FAMILY $655,000 · 2046 sqft
Street locked · 10306 · SINGLE_FAMILY $700,000 · 2104 sqft

Net pro forma

Includes closing costs & 8.68-month carry

Buy closing (2%)$14,560
Holding carry$65,336
All-in capital$901,046
Sell costs (6%)− $50,086
Net proceeds$784,684
Net profit $-87,624
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,150

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: $93,150
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,000 sqft × $3.00) $6,000
Flooring — Hardwood Refinish (2,000 sqft × $4.50) $9,000
Contingency (15%) $12,150

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
3/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
5
Baths
2.0
Sqft
2000
Zip
10306

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

BID TARGET Street locked · 10306

Street locked · 10306

Staten Island, NY 10306

Ask$298,000
Bid $$229,834
Room~$68,166 over max bid · 23% of ask
WALK Street locked · 10306

Street locked · 10306

Staten Island, NY 10306

Ask$320,000
Bid $$217,299
Room~$102,701 over max bid · 32% of ask
WALK Street locked · 10306

Street locked · 10306

Staten Island, NY 10306

Ask$484,999
Bid $$367,984
Room~$117,015 over max bid · 24% of ask
WALK Street locked · 10306

Street locked · 10306

Staten Island, NY 10306

Ask$429,999
Bid $$315,461
Room~$114,538 over max bid · 27% of ask
WALK Street locked · 10306

Street locked · 10306

Staten Island, NY 10306

Ask$628,000
Bid $$470,032
Room~$157,968 over max bid · 25% of ask
← Bid/Pass Tape