Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 08075 | $399,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,900
$182/sqft
Bid $
$280,738
Max bid / MAO
Room
~$119,162 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,875
$43/sqft
ARV
$486,313

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 $ $280,738 · Ask $399,900

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 sqft2200 sqft
ARV$486,313
List− $399,900
Rehab− $94,875
Gross profit$-8,462

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 08075

Street locked · 08075 · SINGLE_FAMILY $525,000 · 2160 sqft
Street locked · 08075 · SINGLE_FAMILY $640,000 · 2334 sqft
Street locked · 08075 · SINGLE_FAMILY $570,000 · 2055 sqft

Net pro forma

Includes closing costs & 2.6-month carry

Buy closing (2%)$7,998
Holding carry$11,792
All-in capital$514,565
Sell costs (6%)− $29,179
Net proceeds$457,134
Net profit $-66,163
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,875

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: $94,875
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,200 sqft × $3.00) $6,600
Flooring — Hardwood Refinish (2,200 sqft × $4.50) $9,900
Contingency (15%) $12,375

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
2200
Zip
08075

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 · 08075

Street locked · 08075

Riverside, NJ 08075

Ask$489,000
Bid $$368,241
Room~$120,759 over max bid · 25% of ask
WALK Street locked · 08075

Street locked · 08075

Delran, NJ 08075

Ask$250,000
Bid $$149,940
Room~$100,060 over max bid · 40% of ask
WALK Street locked · 08075

Street locked · 08075

Delanco, NJ 08075

Ask$464,900
Bid $$340,059
Room~$124,841 over max bid · 27% of ask
WALK Street locked · 08075

Street locked · 08075

Delanco, NJ 08075

Ask$550,000
Bid $$423,028
Room~$126,972 over max bid · 23% of ask
WALK Street locked · 08075

Street locked · 08075

Riverside, NJ 08075

Ask$239,900
Bid $$143,663
Room~$96,237 over max bid · 40% of ask
← Bid/Pass Tape