Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 19020 | $549,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$549,900
$204/sqft
Bid $
$416,753
Max bid / MAO
Room
~$133,147 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$99,136
$37/sqft
ARV
$622,715

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 $ $416,753 · Ask $549,900

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 sqft2694 sqft
ARV$622,715
List− $549,900
Rehab− $99,136
Gross profit$-26,321

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 19020

Street locked · 19020 · SINGLE_FAMILY $703,000 · 3044 sqft
Street locked · 19020 · SINGLE_FAMILY $410,000 · 2340 sqft
Street locked · 19020 · SINGLE_FAMILY $625,000 · 2322 sqft

Net pro forma

Includes closing costs & 3.24-month carry

Buy closing (2%)$10,998
Holding carry$19,276
All-in capital$679,310
Sell costs (6%)− $37,363
Net proceeds$585,352
Net profit $-58,778
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $99,136

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: $99,136
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,694 sqft × $3.00) $8,082
Flooring — Hardwood Refinish (2,694 sqft × $4.50) $12,123
Contingency (15%) $12,931

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
3.0
Sqft
2694
Zip
19020

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 · 19020

Street locked · 19020

Bensalem, PA 19020

Ask$450,000
Bid $$327,960
Room~$122,040 over max bid · 27% of ask
WALK Street locked · 19020

Street locked · 19020

Bensalem, PA 19020

Ask$369,900
Bid $$259,329
Room~$110,571 over max bid · 30% of ask
WALK Street locked · 19020

Street locked · 19020

Bensalem, PA 19020

Ask$599,000
Bid $$468,308
Room~$130,692 over max bid · 22% of ask
WALK Street locked · 19020

Street locked · 19020

Bensalem, PA 19020

Ask$525,000
Bid $$398,428
Room~$126,572 over max bid · 24% of ask
WALK Street locked · 19020

Street locked · 19020

Bensalem, PA 19020

Ask$534,900
Bid $$408,399
Room~$126,501 over max bid · 24% of ask
← Bid/Pass Tape