Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 08901 | $375,000 Flip Analysis — FlipScout
Ask
$375,000
$292/sqft
Bid $
$265,220
Max bid / MAO
Room
~$109,780 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,966
$68/sqft
ARV
$382,321

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 $ $265,220 · Ask $375,000

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 sqft1283 sqft
ARV$382,321
List− $375,000
Rehab− $86,966
Gross profit$-79,645

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 08901

Street locked · 08901 · CONDOS $505,000 · 1285 sqft
Street locked · 08901 · SINGLE_FAMILY $440,000 · 1292 sqft
Street locked · 08901 · SINGLE_FAMILY $515,000 · 1316 sqft

Net pro forma

Includes closing costs & 3.91-month carry

Buy closing (2%)$7,500
Holding carry$16,558
All-in capital$486,024
Sell costs (6%)− $22,939
Net proceeds$359,382
Net profit $-59,986
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,966

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: $86,966
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,283 sqft × $3.00) $3,849
Flooring — Hardwood Refinish (1,283 sqft × $4.50) $5,774
Contingency (15%) $11,343

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
1283
Zip
08901

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 · 08901

Street locked · 08901

New Brunswick, NJ 08901

Ask$309,900
Bid $$205,239
Room~$104,661 over max bid · 34% of ask
WALK Street locked · 08901

Street locked · 08901

New Brunswick, NJ 08901

Ask$360,000
Bid $$249,299
Room~$110,701 over max bid · 31% of ask
WALK Street locked · 08901

Street locked · 08901

New Brunswick, NJ 08901

Ask$379,911
Bid $$271,467
Room~$108,444 over max bid · 29% of ask
WALK Street locked · 08901

Street locked · 08901

New Brunswick, NJ 08901

Ask$429,000
Bid $$315,444
Room~$113,556 over max bid · 26% of ask
WALK Street locked · 08901

Street locked · 08901

New Brunswick, NJ 08901

Ask$499,000
Bid $$373,764
Room~$125,236 over max bid · 25% of ask
← Bid/Pass Tape