Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 32822 | $149,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$149,900
$175/sqft
Bid $
$58,449
Max bid / MAO
Room
~$91,451 over max bid · 61% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,283
$97/sqft
ARV
$153,538

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 $ $58,449 · Ask $149,900

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 sqft856 sqft
ARV$153,538
List− $149,900
Rehab− $83,283
Gross profit$-79,645

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 32822

Street locked · 32822 · CONDOS $157,000 · 876 sqft
Street locked · 32822 · CONDOS $142,000 · 820 sqft
Street locked · 32822 · CONDOS $142,000 · 820 sqft

Net pro forma

Includes closing costs & 4.64-month carry

Buy closing (2%)$2,998
Holding carry$9,918
All-in capital$246,099
Sell costs (6%)− $9,212
Net proceeds$144,325
Net profit $-73,857
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,283

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: $83,283
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (856 sqft × $3.00) $2,568
Flooring — Hardwood Refinish (856 sqft × $4.50) $3,852
Contingency (15%) $10,863

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
1
Baths
1.0
Sqft
856
Zip
32822

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 · 32822

Street locked · 32822

Orlando, FL 32822

Ask$227,990
Bid $$130,773
Room~$97,217 over max bid · 43% of ask
WALK Street locked · 32822

Street locked · 32822

Orlando, FL 32822

Ask$374,999
Bid $$262,005
Room~$112,994 over max bid · 30% of ask
WALK Street locked · 32822

Street locked · 32822

Orlando, FL 32822

Ask$189,000
Bid $$92,016
Room~$96,984 over max bid · 51% of ask
WALK Street locked · 32822

Street locked · 32822

Orlando, FL 32822

Ask$229,910
Bid $$125,550
Room~$104,360 over max bid · 45% of ask
WALK Street locked · 32822

Street locked · 32822

Orlando, FL 32822

Ask$165,000
Bid $$71,902
Room~$93,098 over max bid · 56% of ask
← Bid/Pass Tape