Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 08861 | $549,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$549,900
$381/sqft
Bid $
$399,153
Max bid / MAO
Room
~$150,747 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,354
$61/sqft
ARV
$410,915

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 $ $399,153 · Ask $549,900

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 sqft1444 sqft
ARV$410,915
List− $549,900
Rehab− $88,354
Gross profit$-227,339

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 08861

Street locked · 08861 · SINGLE_FAMILY $558,500 · 1451 sqft
Street locked · 08861 · SINGLE_FAMILY $380,000 · 1452 sqft
Street locked · 08861 · SINGLE_FAMILY $480,000 · 1412 sqft

Net pro forma

Includes closing costs & 4.16-month carry

Buy closing (2%)$10,998
Holding carry$24,339
All-in capital$673,591
Sell costs (6%)− $24,655
Net proceeds$386,261
Net profit $-81,663
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,354

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: $88,354
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,444 sqft × $3.00) $4,332
Flooring — Hardwood Refinish (1,444 sqft × $4.50) $6,498
Contingency (15%) $11,524

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
3/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
2.0
Sqft
1444
Zip
08861

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 · 08861

Street locked · 08861

Perth Amboy, NJ 08861

Ask$410,000
Bid $$299,478
Room~$110,522 over max bid · 27% of ask
WALK Street locked · 08861

Street locked · 08861

Perth Amboy, NJ 08861

Ask$419,999
Bid $$306,836
Room~$113,163 over max bid · 27% of ask
WALK Street locked · 08861

Street locked · 08861

Perth Amboy, NJ 08861

Ask$450,000
Bid $$333,481
Room~$116,519 over max bid · 26% of ask
WALK Street locked · 08861

Street locked · 08861

Perth Amboy, NJ 08861

Ask$450,000
Bid $$325,863
Room~$124,137 over max bid · 28% of ask
WALK Street locked · 08861

Street locked · 08861

Perth Amboy, NJ 08861

Ask$529,999
Bid $$398,102
Room~$131,897 over max bid · 25% of ask
← Bid/Pass Tape