Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33511 | $535,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$535,000
$231/sqft
Bid $
$403,500
Max bid / MAO
Room
~$131,500 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,893
$41/sqft
ARV
$405,893

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 $ $403,500 · Ask $535,000

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 sqft2318 sqft
ARV$405,893
List− $535,000
Rehab− $95,893
Gross profit$-225,000

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33511

Street locked · 33511 · SINGLE_FAMILY $350,000 · 2311 sqft
Street locked · 33511 · SINGLE_FAMILY $346,500 · 2226 sqft
Street locked · 33511 · SINGLE_FAMILY $520,000 · 2459 sqft

Net pro forma

Includes closing costs & 3.55-month carry

Buy closing (2%)$10,700
Holding carry$20,530
All-in capital$662,123
Sell costs (6%)− $24,354
Net proceeds$381,540
Net profit $-59,635
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $95,893

Renovation budget

Total: $95,893
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,318 sqft × $3.00) $6,954
Flooring — Hardwood Refinish (2,318 sqft × $4.50) $10,431
Contingency (15%) $12,508

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
7/100
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
2318
Zip
33511

Similar flips

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

WALK Street locked · 33511

Street locked · 33511

Brandon, FL 33511

Ask$349,000
Bid $$268,675
Room~$80,325 over max bid · 23% of ask
WALK Street locked · 33511

Street locked · 33511

Brandon, FL 33511

Ask$349,990
Bid $$268,559
Room~$81,431 over max bid · 23% of ask
WALK Street locked · 33511

Street locked · 33511

Brandon, FL 33511

Ask$442,000
Bid $$321,396
Room~$120,604 over max bid · 27% of ask
WALK Street locked · 33511

Street locked · 33511

Brandon, FL 33511

Ask$475,000
Bid $$349,567
Room~$125,433 over max bid · 26% of ask
WALK Street locked · 33511

Street locked · 33511

Brandon, FL 33511

Ask$492,000
Bid $$363,485
Room~$128,515 over max bid · 26% of ask
← Bid/Pass Tape