Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 06066 | $379,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$379,900
$224/sqft
Bid $
$266,324
Max bid / MAO
Room
~$113,576 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,511
$53/sqft
ARV
$341,303

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 $ $266,324 · Ask $379,900

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 sqft1694 sqft
ARV$341,303
List− $379,900
Rehab− $90,511
Gross profit$-129,108

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 06066

Street locked · 06066 · SINGLE_FAMILY $430,000 · 1634 sqft
Street locked · 06066 · SINGLE_FAMILY $455,000 · 1792 sqft
Street locked · 06066 · SINGLE_FAMILY $452,000 · 1866 sqft

Net pro forma

Includes closing costs & 2.9-month carry

Buy closing (2%)$7,598
Holding carry$12,505
All-in capital$490,514
Sell costs (6%)− $20,478
Net proceeds$320,825
Net profit $-63,246
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,511

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: $90,511
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,694 sqft × $3.00) $5,082
Flooring — Hardwood Refinish (1,694 sqft × $4.50) $7,623
Contingency (15%) $11,806

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
1694
Zip
06066

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 · 06066

Street locked · 06066

Vernon, CT 06066

Ask$310,000
Bid $$202,534
Room~$107,466 over max bid · 35% of ask
WALK Street locked · 06066

Street locked · 06066

Vernon, CT 06066

Ask$439,000
Bid $$317,374
Room~$121,626 over max bid · 28% of ask
WALK Street locked · 06066

Street locked · 06066

Vernon, CT 06066

Ask$299,900
Bid $$196,646
Room~$103,254 over max bid · 34% of ask
WALK Street locked · 06066

Street locked · 06066

Vernon, CT 06066

Ask$384,900
Bid $$272,790
Room~$112,110 over max bid · 29% of ask
WALK Street locked · 06066

Street locked · 06066

Vernon, CT 06066

Ask$300,000
Bid $$196,215
Room~$103,785 over max bid · 35% of ask
← Bid/Pass Tape