Ask

$100,000

$101/sqft

Bid $

$10,662

Max bid / MAO

Room

~$89,338 over max bid · 89% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$84,456

$85/sqft

ARV

$117,466

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 $ $10,662 · Ask $100,000

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 sqft	992 sqft
ARV	$117,466
List	− $100,000
Rehab	− $84,456
Gross profit	$-66,990

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 19124

Street locked · 19124 · TOWNHOMES $190,000 · 1000 sqft

Street locked · 19124 · TOWNHOMES $110,000 · 1008 sqft

Street locked · 19124 · TOWNHOMES $110,500 · 968 sqft

Net pro forma

Includes closing costs & 6.44-month carry

Buy closing (2%)	$2,000
Holding carry	$10,889
All-in capital	$197,345
Sell costs (6%)	− $7,048
Net proceeds	$110,418
Net profit	$-78,977

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,456

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: $84,456

Kitchen — Full Replacement $48,000

Bathroom — Full Renovation $18,000

Interior Paint (992 sqft × $3.00) $2,976

Flooring — Hardwood Refinish (992 sqft × $4.50) $4,464

Contingency (15%) $11,016

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: 3
Baths: 2.0
Sqft: 992
Zip: 19124

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 · 19124

Philadelphia, PA 19124

Ask$240,000

Bid $$138,557

Room~$101,443 over max bid · 42% of ask

WALK

Street locked · 19124

Philadelphia, PA 19124

Ask$289,900

Bid $$185,574

Room~$104,326 over max bid · 36% of ask

WALK

Street locked · 19124

Philadelphia, PA 19124

Ask$168,999

Bid $$71,970

Room~$97,029 over max bid · 57% of ask

WALK

Street locked · 19124

Philadelphia, PA 19124

Ask$175,000

Bid $$78,948

Room~$96,052 over max bid · 55% of ask

WALK

Street locked · 19124

Philadelphia, PA 19124

Ask$145,000

Bid $$52,398

Room~$92,602 over max bid · 64% of ask

← Bid/Pass Tape