Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 61761 | $509,999 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$509,999
$229/sqft
Bid $
$383,418
Max bid / MAO
Room
~$126,581 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,099
$43/sqft
ARV
$389,180

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 $ $383,418 · Ask $509,999

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 sqft2226 sqft
ARV$389,180
List− $509,999
Rehab− $95,099
Gross profit$-215,918

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 61761

Street locked · 61761 · CONDOS $165,000 · 2242 sqft
Street locked · 61761 · SINGLE_FAMILY $322,000 · 2268 sqft
Street locked · 61761 · TOWNHOMES $232,000 · 2001 sqft

Net pro forma

Includes closing costs & 2.87-month carry

Buy closing (2%)$10,200
Holding carry$15,919
All-in capital$631,217
Sell costs (6%)− $23,351
Net proceeds$365,829
Net profit $-57,757
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,099

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: $95,099
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,226 sqft × $3.00) $6,678
Flooring — Hardwood Refinish (2,226 sqft × $4.50) $10,017
Contingency (15%) $12,404

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
4.0
Sqft
2226
Zip
61761

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

BID TARGET Street locked · 61761

Street locked · 61761

Normal, IL 61761

Ask$199,000
Bid $$158,108
Room~$40,892 over max bid · 21% of ask
BID TARGET Street locked · 61761

Street locked · 61761

Normal, IL 61761

Ask$259,900
Bid $$204,765
Room~$55,135 over max bid · 21% of ask
BID TARGET Street locked · 61761

Street locked · 61761

Normal, IL 61761

Ask$254,900
Bid $$200,052
Room~$54,848 over max bid · 22% of ask
BID TARGET Street locked · 61761

Street locked · 61761

Normal, IL 61761

Ask$294,900
Bid $$229,703
Room~$65,197 over max bid · 22% of ask
WALK Street locked · 61761

Street locked · 61761

Normal, IL 61761

Ask$345,000
Bid $$267,527
Room~$77,473 over max bid · 22% of ask
← Bid/Pass Tape