Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 29461 | $413,139 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$413,139
$225/sqft
Bid $
$296,198
Max bid / MAO
Room
~$116,941 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,727
$50/sqft
ARV
$295,510

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 $ $296,198 · Ask $413,139

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 sqft1835 sqft
ARV$295,510
List− $413,139
Rehab− $91,727
Gross profit$-209,356

Contextual market baseline

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

Street locked · 29461 · SINGLE_FAMILY $408,000 · 1921 sqft
Street locked · 29461 · SINGLE_FAMILY $475,000 · 2060 sqft
Street locked · 29461 · SINGLE_FAMILY $500,000 · 2110 sqft

Net pro forma

Includes closing costs & 3.94-month carry

Buy closing (2%)$8,263
Holding carry$18,234
All-in capital$531,363
Sell costs (6%)− $17,731
Net proceeds$277,780
Net profit $-61,889
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,727

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: $91,727
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,835 sqft × $3.00) $5,505
Flooring — Hardwood Refinish (1,835 sqft × $4.50) $8,258
Contingency (15%) $11,964

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
3
Baths
2.0
Sqft
1835
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