Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 11435 | $488,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$488,000
$675/sqft
Bid $
$353,149
Max bid / MAO
Room
~$134,851 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,136
$114/sqft
ARV
$379,126

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 $ $353,149 · Ask $488,000

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 sqft723 sqft
ARV$379,126
List− $488,000
Rehab− $82,136
Gross profit$-191,010

Contextual market baseline

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

Street locked · 11435 · COOP $269,000 · 707 sqft
Street locked · 11435 · SINGLE_FAMILY $159,000 · 700 sqft
Street locked · 11435 · COOP $245,000 · 750 sqft

Net pro forma

Includes closing costs & 8.02-month carry

Buy closing (2%)$9,760
Holding carry$41,914
All-in capital$621,810
Sell costs (6%)− $22,748
Net proceeds$356,378
Net profit $-73,189
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,136

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: $82,136
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (723 sqft × $3.00) $2,169
Flooring — Hardwood Refinish (723 sqft × $4.50) $3,254
Contingency (15%) $10,713

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
4/100
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
723
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