Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 12180 | $289,000 Flip Analysis — FlipScout
Ask
$289,000
$219/sqft
Bid $
$184,547
Max bid / MAO
Room
~$104,453 over max bid · 36% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,268
$66/sqft
ARV
$216,557

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 $ $184,547 · Ask $289,000

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 sqft1318 sqft
ARV$216,557
List− $289,000
Rehab− $87,268
Gross profit$-159,711

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 12180

Street locked · 12180 · SINGLE_FAMILY $255,212 · 1429 sqft
Street locked · 12180 · SINGLE_FAMILY $425,000 · 1187 sqft
Street locked · 12180 · SINGLE_FAMILY $375,000 · 1456 sqft

Net pro forma

Includes closing costs & 3.74-month carry

Buy closing (2%)$5,780
Holding carry$12,900
All-in capital$394,948
Sell costs (6%)− $12,993
Net proceeds$203,564
Net profit $-67,042
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,268

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: $87,268
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,318 sqft × $3.00) $3,954
Flooring — Hardwood Refinish (1,318 sqft × $4.50) $5,931
Contingency (15%) $11,383

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
3.0
Sqft
1318
Zip
12180

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 · 12180

Street locked · 12180

Troy, NY 12180

Ask$495,000
Bid $$373,078
Room~$121,922 over max bid · 25% of ask
WALK Street locked · 12180

Street locked · 12180

Troy, NY 12180

Ask$507,500
Bid $$383,941
Room~$123,559 over max bid · 24% of ask
WALK Street locked · 12180

Street locked · 12180

Troy, NY 12180

Ask$549,400
Bid $$422,365
Room~$127,035 over max bid · 23% of ask
WALK Street locked · 12180

Street locked · 12180

Troy, NY 12180

Ask$517,100
Bid $$392,913
Room~$124,187 over max bid · 24% of ask
WALK Street locked · 12180

Street locked · 12180

Troy, NY 12180

Ask$264,900
Bid $$164,813
Room~$100,087 over max bid · 38% of ask
← Bid/Pass Tape