Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33161 | $139,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$139,000
$195/sqft
Bid $
$49,462
Max bid / MAO
Room
~$89,538 over max bid · 64% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,058
$115/sqft
ARV
$204,280

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 $ $49,462 · Ask $139,000

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 sqft714 sqft
ARV$204,280
List− $139,000
Rehab− $82,058
Gross profit$-16,778

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33161

Street locked · 33161 · CONDOS $146,000 · 714 sqft
Street locked · 33161 · CONDOS $125,000 · 750 sqft
Street locked · 33161 · CONDOS $203,000 · 906 sqft

Net pro forma

Includes closing costs & 5.32-month carry

Buy closing (2%)$2,780
Holding carry$10,780
All-in capital$234,618
Sell costs (6%)− $12,257
Net proceeds$192,023
Net profit $-73,452
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,058

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: $82,058
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (714 sqft × $3.00) $2,142
Flooring — Hardwood Refinish (714 sqft × $4.50) $3,213
Contingency (15%) $10,703

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
714
Zip
33161

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 · 33161

Street locked · 33161

North Miami, FL 33161

Ask$144,900
Bid $$54,114
Room~$90,786 over max bid · 63% of ask
WALK Street locked · 33161

Street locked · 33161

North Miami, FL 33161

Ask$515,000
Bid $$396,649
Room~$118,351 over max bid · 23% of ask
WALK Street locked · 33161

Street locked · 33161

North Miami, FL 33161

Ask$154,900
Bid $$63,071
Room~$91,829 over max bid · 59% of ask
WALK Street locked · 33161

Street locked · 33161

North Miami, FL 33161

Ask$270,000
Bid $$171,424
Room~$98,576 over max bid · 37% of ask
WALK Street locked · 33161

Street locked · 33161

North Miami, FL 33161

Ask$180,000
Bid $$84,974
Room~$95,026 over max bid · 53% of ask
← Bid/Pass Tape