Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 32825 | $480,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$480,000
$263/sqft
Bid $
$358,747
Max bid / MAO
Room
~$121,253 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,666
$50/sqft
ARV
$375,547

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 $ $358,747 · Ask $480,000

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 sqft1828 sqft
ARV$375,547
List− $480,000
Rehab− $91,666
Gross profit$-196,119

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 32825

Street locked · 32825 · SINGLE_FAMILY $445,000 · 1832 sqft
Street locked · 32825 · SINGLE_FAMILY $487,000 · 1856 sqft
Street locked · 32825 · SINGLE_FAMILY $360,000 · 1782 sqft

Net pro forma

Includes closing costs & 3.46-month carry

Buy closing (2%)$9,600
Holding carry$18,131
All-in capital$599,397
Sell costs (6%)− $22,533
Net proceeds$353,014
Net profit $-56,581
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,666

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: $91,666
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,828 sqft × $3.00) $5,484
Flooring — Hardwood Refinish (1,828 sqft × $4.50) $8,226
Contingency (15%) $11,956

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
4
Baths
2.0
Sqft
1828
Zip
32825

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 · 32825

Street locked · 32825

Orlando, FL 32825

Ask$198,000
Bid $$101,112
Room~$96,888 over max bid · 49% of ask
WALK Street locked · 32825

Street locked · 32825

Orlando, FL 32825

Ask$289,000
Bid $$184,530
Room~$104,470 over max bid · 36% of ask
WALK Street locked · 32825

Street locked · 32825

Orlando, FL 32825

Ask$405,000
Bid $$289,208
Room~$115,792 over max bid · 29% of ask
WALK Street locked · 32825

Street locked · 32825

Orlando, FL 32825

Ask$405,000
Bid $$291,635
Room~$113,365 over max bid · 28% of ask
WALK Street locked · 32825

Street locked · 32825

Orlando, FL 32825

Ask$685,000
Bid $$541,101
Room~$143,899 over max bid · 21% of ask
← Bid/Pass Tape