Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 08540 | $405,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$405,000
$321/sqft
Bid $
$293,427
Max bid / MAO
Room
~$111,573 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,794
$69/sqft
ARV
$509,573

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 $ $293,427 · Ask $405,000

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 sqft1263 sqft
ARV$509,573
List− $405,000
Rehab− $86,794
Gross profit$17,779

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 08540

Street locked · 08540 · CONDOS $410,000 · 1210 sqft
Street locked · 08540 · TOWNHOMES $603,000 · 1502 sqft
Street locked · 08540 · CONDOS $603,000 · 1502 sqft

Net pro forma

Includes closing costs & 3.96-month carry

Buy closing (2%)$8,100
Holding carry$17,852
All-in capital$517,746
Sell costs (6%)− $30,574
Net proceeds$478,999
Net profit $-57,456
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,794

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: $86,794
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,263 sqft × $3.00) $3,789
Flooring — Hardwood Refinish (1,263 sqft × $4.50) $5,684
Contingency (15%) $11,321

Rehab from historical Condition Tier $/sqft band × subject sqft — not vision-invented GC quotes. Verify with a licensed contractor before closing.

Neighborhood & Apex

Trajectory: Declining

08540 (08540) signals softer conditions: margins ~1.7%, DOM ~45 days, avg price drops ~0.0. Tighten ARV and rehab assumptions.

Apex breakdown

Threshold 85+ = Apex Hot

profit margin
15/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
20/100
25% weight
condition
50/100
15% weight
Beds
1
Baths
2.0
Sqft
1263
Zip
08540

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 · 08540

Street locked · 08540

Princeton, NJ 08540

Ask$735,000
Bid $$590,688
Room~$144,312 over max bid · 20% of ask
WALK Street locked · 08540

Street locked · 08540

Princeton, NJ 08540

Ask$795,000
Bid $$639,256
Room~$155,744 over max bid · 20% of ask
WALK Street locked · 08540

Street locked · 08540

Princeton, NJ 08540

Ask$350,000
Bid $$244,553
Room~$105,447 over max bid · 30% of ask
WALK Street locked · 08540

Street locked · 08540

Princeton, NJ 08540

Ask$299,000
Bid $$197,817
Room~$101,183 over max bid · 34% of ask
WALK Street locked · 08540

Street locked · 08540

Princeton, NJ 08540

Ask$650,000
Bid $$513,454
Room~$136,546 over max bid · 21% of ask
← Bid/Pass Tape