Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 14221 | $569,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$569,900
$345/sqft
Bid $
$427,854
Max bid / MAO
Room
~$142,046 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,157
$55/sqft
ARV
$352,308

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 $ $427,854 · Ask $569,900

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 sqft1653 sqft
ARV$352,308
List− $569,900
Rehab− $90,157
Gross profit$-307,749

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 14221

Street locked · 14221 · SINGLE_FAMILY $402,000 · 1659 sqft
Street locked · 14221 · SINGLE_FAMILY $260,000 · 1614 sqft
Street locked · 14221 · SINGLE_FAMILY $385,000 · 1720 sqft

Net pro forma

Includes closing costs & 3.64-month carry

Buy closing (2%)$11,398
Holding carry$22,024
All-in capital$693,479
Sell costs (6%)− $21,138
Net proceeds$331,170
Net profit $-67,746
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $90,157

Renovation budget

Total: $90,157
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,653 sqft × $3.00) $4,959
Flooring — Hardwood Refinish (1,653 sqft × $4.50) $7,438
Contingency (15%) $11,760

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
5/100
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
1653
Zip
14221

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

BID TARGET Street locked · 14221

Street locked · 14221

Buffalo, NY 14221

Ask$304,900
Bid $$235,772
Room~$69,128 over max bid · 23% of ask
WALK Street locked · 14221

Street locked · 14221

Buffalo, NY 14221

Ask$659,990
Bid $$523,492
Room~$136,498 over max bid · 21% of ask
WALK Street locked · 14221

Street locked · 14221

Buffalo, NY 14221

Ask$439,999
Bid $$317,302
Room~$122,697 over max bid · 28% of ask
WALK Street locked · 14221

Street locked · 14221

Williamsville, NY 14221

Ask$449,900
Bid $$328,416
Room~$121,484 over max bid · 27% of ask
WALK Street locked · 14221

Street locked · 14221

Buffalo, NY 14221

Ask$659,900
Bid $$511,418
Room~$148,482 over max bid · 23% of ask
← Bid/Pass Tape