Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33511 | $219,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$219,900
$161/sqft
Bid $
$82,232
Max bid / MAO
Room
~$137,668 over max bid · 63% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,647
$64/sqft
ARV
$238,493

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 $ $82,232 · Ask $219,900

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 sqft1362 sqft
ARV$238,493
List− $219,900
Rehab− $87,647
Gross profit$-69,054

Contextual market baseline

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

Street locked · 33511 · TOWNHOMES $218,000 · 1364 sqft
Street locked · 33511 · SINGLE_FAMILY $334,900 · 1358 sqft
Street locked · 33511 · SINGLE_FAMILY $315,000 · 1300 sqft

Net pro forma

Includes closing costs & 2.79-month carry

Buy closing (2%)$4,398
Holding carry$7,866
All-in capital$319,811
Sell costs (6%)− $14,310
Net proceeds$224,183
Net profit $-117,904
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,647

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: $87,647
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,362 sqft × $3.00) $4,086
Flooring — Hardwood Refinish (1,362 sqft × $4.50) $6,129
Contingency (15%) $11,432

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.

Beds
3
Baths
3.0
Sqft
1362
Zip
33511

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 · 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