Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 11435 | $800,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$800,000
$629/sqft
Bid $
$579,156
Max bid / MAO
Room
~$220,844 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,871
$68/sqft
ARV
$667,010

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 $ $579,156 · Ask $800,000

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 sqft1272 sqft
ARV$667,010
List− $800,000
Rehab− $86,871
Gross profit$-219,861

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 11435

Street locked · 11435 · MULTI_FAMILY $1,300,000 · 1248 sqft
Street locked · 11435 · SINGLE_FAMILY $670,000 · 1316 sqft
Street locked · 11435 · SINGLE_FAMILY $1,500,000 · 1224 sqft

Net pro forma

Includes closing costs & 4.83-month carry

Buy closing (2%)$16,000
Holding carry$39,266
All-in capital$942,137
Sell costs (6%)− $40,021
Net proceeds$626,989
Net profit $-127,080
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,871

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: $86,871
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,272 sqft × $3.00) $3,816
Flooring — Hardwood Refinish (1,272 sqft × $4.50) $5,724
Contingency (15%) $11,331

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.

Beds
4
Baths
3.0
Sqft
1272
Zip
11435

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 · 11435

Street locked · 11435

Queens, NY 11435

Ask$240,000
Bid $$144,400
Room~$95,600 over max bid · 40% of ask
WALK Street locked · 11435

Street locked · 11435

Queens, NY 11435

Ask$189,000
Bid $$96,311
Room~$92,689 over max bid · 49% of ask
WALK Street locked · 11435

Street locked · 11435

Briarwood, NY 11435

Ask$429,000
Bid $$321,042
Room~$107,958 over max bid · 25% of ask
WALK Street locked · 11435

Street locked · 11435

Jamaica, NY 11435

Ask$394,900
Bid $$281,680
Room~$113,220 over max bid · 29% of ask
WALK Street locked · 11435

Street locked · 11435

Jamaica, NY 11435

Ask$550,000
Bid $$426,368
Room~$123,632 over max bid · 22% of ask
← Bid/Pass Tape