Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 29461 | $499,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$499,000
$154/sqft
Bid $
$364,640
Max bid / MAO
Room
~$134,360 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$103,768
$32/sqft
ARV
$563,503

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 $ $364,640 · Ask $499,000

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 sqft3231 sqft
ARV$563,503
List− $499,000
Rehab− $103,768
Gross profit$-39,265

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 29461

Street locked · 29461 · SINGLE_FAMILY $475,000 · 3150 sqft
Street locked · 29461 · SINGLE_FAMILY $700,000 · 3044 sqft
Street locked · 29461 · SINGLE_FAMILY $559,000 · 3000 sqft

Net pro forma

Includes closing costs & 4.1-month carry

Buy closing (2%)$9,980
Holding carry$22,654
All-in capital$635,402
Sell costs (6%)− $33,810
Net proceeds$529,692
Net profit $-67,532
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $103,768

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: $103,768
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,231 sqft × $3.00) $9,693
Flooring — Hardwood Refinish (3,231 sqft × $4.50) $14,540
Contingency (15%) $13,535

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
4.0
Sqft
3231
Zip
29461

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 · 29461

Street locked · 29461

Moncks Corner, SC 29461

Ask$369,000
Bid $$251,833
Room~$117,167 over max bid · 32% of ask
WALK Street locked · 29461

Street locked · 29461

Moncks Corner, SC 29461

Ask$480,900
Bid $$348,873
Room~$132,027 over max bid · 27% of ask
WALK Street locked · 29461

Street locked · 29461

Moncks Corner, SC 29461

Ask$408,188
Bid $$285,076
Room~$123,112 over max bid · 30% of ask
WALK Street locked · 29461

Street locked · 29461

Moncks Corner, SC 29461

Ask$364,900
Bid $$250,597
Room~$114,303 over max bid · 31% of ask
WALK Street locked · 29461

Street locked · 29461

Moncks Corner, SC 29461

Ask$283,000
Bid $$176,944
Room~$106,056 over max bid · 37% of ask
← Bid/Pass Tape