Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 27858 | $399,200 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,200
$183/sqft
Bid $
$280,279
Max bid / MAO
Room
~$118,921 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,676
$43/sqft
ARV
$298,342

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 $ $280,279 · Ask $399,200

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 sqft2177 sqft
ARV$298,342
List− $399,200
Rehab− $94,676
Gross profit$-195,534

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 27858

Street locked · 27858 · SINGLE_FAMILY $399,200 · 2177 sqft
Street locked · 27858 · SINGLE_FAMILY $212,000 · 2135 sqft
Street locked · 27858 · SINGLE_FAMILY $315,000 · 2077 sqft

Net pro forma

Includes closing costs & 8.62-month carry

Buy closing (2%)$7,984
Holding carry$39,024
All-in capital$540,884
Sell costs (6%)− $17,900
Net proceeds$280,441
Net profit $-66,014
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,676

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: $94,676
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,177 sqft × $3.00) $6,531
Flooring — Hardwood Refinish (2,177 sqft × $4.50) $9,796
Contingency (15%) $12,349

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
3.0
Sqft
2177
Zip
27858

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 · 27858

Street locked · 27858

Greenville, NC 27858

Ask$166,500
Bid $$134,774
Room~$31,726 over max bid · 19% of ask
BID TARGET Street locked · 27858

Street locked · 27858

Greenville, NC 27858

Ask$255,000
Bid $$199,921
Room~$55,079 over max bid · 22% of ask
BID TARGET Street locked · 27858

Street locked · 27858

Greenville, NC 27858

Ask$269,900
Bid $$210,766
Room~$59,134 over max bid · 22% of ask
BID TARGET Street locked · 27858

Street locked · 27858

Greenville, NC 27858

Ask$269,900
Bid $$210,766
Room~$59,134 over max bid · 22% of ask
WALK Street locked · 27858

Street locked · 27858

Greenville, NC 27858

Ask$334,900
Bid $$258,861
Room~$76,039 over max bid · 23% of ask
← Bid/Pass Tape