Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 10306 | $320,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$320,000
$367/sqft
Bid $
$217,299
Max bid / MAO
Room
~$102,701 over max bid · 32% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,413
$96/sqft
ARV
$364,741

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 $ $217,299 · Ask $320,000

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 sqft871 sqft
ARV$364,741
List− $320,000
Rehab− $83,413
Gross profit$-38,672

Contextual market baseline

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

Street locked · 10306 · CONDOS $334,000 · 866 sqft
Street locked · 10306 · SINGLE_FAMILY $750,000 · 864 sqft
Street locked · 10306 · SINGLE_FAMILY $330,000 · 850 sqft

Net pro forma

Includes closing costs & 5.42-month carry

Buy closing (2%)$6,400
Holding carry$20,043
All-in capital$429,856
Sell costs (6%)− $21,884
Net proceeds$342,856
Net profit $-60,648
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,413

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: $83,413
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (871 sqft × $3.00) $2,613
Flooring — Hardwood Refinish (871 sqft × $4.50) $3,920
Contingency (15%) $10,880

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
1
Baths
1.0
Sqft
871
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$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
WALK Street locked · 10306

Street locked · 10306

Staten Island, NY 10306

Ask$728,000
Bid $$548,466
Room~$179,534 over max bid · 25% of ask
← Bid/Pass Tape