Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 96817 | $318,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$318,500
$445/sqft
Bid $
$217,208
Max bid / MAO
Room
~$101,292 over max bid · 32% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,076
$115/sqft
ARV
$403,378

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 $ $217,208 · Ask $318,500

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 sqft716 sqft
ARV$403,378
List− $318,500
Rehab− $82,076
Gross profit$2,802

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 96817

Street locked · 96817 · CONDOS $330,000 · 711 sqft
Street locked · 96817 · CONDOS $310,000 · 711 sqft
Street locked · 96817 · CONDOS $295,000 · 702 sqft

Net pro forma

Includes closing costs & 7.0-month carry

Buy closing (2%)$6,370
Holding carry$25,704
All-in capital$432,650
Sell costs (6%)− $24,203
Net proceeds$379,176
Net profit $-59,391
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,076

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: $82,076
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (716 sqft × $3.00) $2,148
Flooring — Hardwood Refinish (716 sqft × $4.50) $3,222
Contingency (15%) $10,706

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
1
Baths
1.0
Sqft
716
Zip
96817

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 · 96817

Street locked · 96817

Honolulu, HI 96817

Ask$475,000
Bid $$357,100
Room~$117,900 over max bid · 25% of ask
WALK Street locked · 96817

Street locked · 96817

Honolulu, HI 96817

Ask$400,000
Bid $$293,980
Room~$106,020 over max bid · 27% of ask
WALK Street locked · 96817

Street locked · 96817

Honolulu, HI 96817

Ask$535,000
Bid $$413,744
Room~$121,256 over max bid · 23% of ask
WALK Street locked · 96817

Street locked · 96817

Honolulu, HI 96817

Ask$360,000
Bid $$254,736
Room~$105,264 over max bid · 29% of ask
WALK Street locked · 96817

Street locked · 96817

Honolulu, HI 96817

Ask$309,500
Bid $$208,206
Room~$101,294 over max bid · 33% of ask
← Bid/Pass Tape