Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33186 | $595,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$595,000
$342/sqft
Bid $
$466,954
Max bid / MAO
Room
~$128,046 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,925
$52/sqft
ARV
$529,951

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 $ $466,954 · Ask $595,000

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 sqft1742 sqft
ARV$529,951
List− $595,000
Rehab− $90,925
Gross profit$-155,974

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33186

Street locked · 33186 · SINGLE_FAMILY $600,000 · 1765 sqft
Street locked · 33186 · SINGLE_FAMILY $765,000 · 1700 sqft
Street locked · 33186 · TOWNHOMES $475,000 · 1671 sqft

Net pro forma

Includes closing costs & 7.68-month carry

Buy closing (2%)$11,900
Holding carry$48,289
All-in capital$746,114
Sell costs (6%)− $31,797
Net proceeds$498,154
Net profit $-46,799
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,925

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: $90,925
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,742 sqft × $3.00) $5,226
Flooring — Hardwood Refinish (1,742 sqft × $4.50) $7,839
Contingency (15%) $11,860

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
3.0
Sqft
1742
Zip
33186

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 · 33186

Street locked · 33186

Miami, FL 33186

Ask$535,000
Bid $$410,556
Room~$124,444 over max bid · 23% of ask
WALK Street locked · 33186

Street locked · 33186

Miami, FL 33186

Ask$525,000
Bid $$404,845
Room~$120,155 over max bid · 23% of ask
WALK Street locked · 33186

Street locked · 33186

Miami, FL 33186

Ask$539,900
Bid $$418,611
Room~$121,289 over max bid · 22% of ask
WALK Street locked · 33186

Street locked · 33186

Miami, FL 33186

Ask$404,000
Bid $$287,614
Room~$116,386 over max bid · 29% of ask
WALK Street locked · 33186

Street locked · 33186

Miami, FL 33186

Ask$749,000
Bid $$605,135
Room~$143,865 over max bid · 19% of ask
← Bid/Pass Tape