Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 66062 | $739,730 Flip Analysis — FlipScout
Ask
$739,730
$241/sqft
Bid $
$590,958
Max bid / MAO
Room
~$148,772 over max bid · 20% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$102,413
$33/sqft
ARV
$544,728

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 $ $590,958 · Ask $739,730

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.

Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft3074 sqft
ARV$544,728
List− $739,730
Rehab− $102,413
Gross profit$-297,415

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 66062

Street locked · 66062 · SINGLE_FAMILY $440,000 · 3100 sqft
Street locked · 66062 · SINGLE_FAMILY $489,000 · 3044 sqft
Street locked · 66062 · SINGLE_FAMILY $660,000 · 3133 sqft

Net pro forma

Includes closing costs & 4.51-month carry

Buy closing (2%)$14,795
Holding carry$34,816
All-in capital$891,753
Sell costs (6%)− $32,684
Net proceeds$512,044
Net profit $-47,256
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $102,413

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: $102,413
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,074 sqft × $3.00) $9,222
Flooring — Hardwood Refinish (3,074 sqft × $4.50) $13,833
Contingency (15%) $13,358

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
3074
Zip
66062

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/Pass Tape