Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33063 | $115,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$115,000
$120/sqft
Bid $
$24,968
Max bid / MAO
Room
~$90,032 over max bid · 78% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,163
$88/sqft
ARV
$174,915

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 $ $24,968 · Ask $115,000

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 sqft958 sqft
ARV$174,915
List− $115,000
Rehab− $84,163
Gross profit$-24,248

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33063

Street locked · 33063 · CONDOS $75,000 · 970 sqft
Street locked · 33063 · CONDOS $100,000 · 930 sqft
Street locked · 33063 · SINGLE_FAMILY $330,000 · 920 sqft

Net pro forma

Includes closing costs & 4.3-month carry

Buy closing (2%)$2,300
Holding carry$7,850
All-in capital$209,313
Sell costs (6%)− $10,495
Net proceeds$164,420
Net profit $-77,499
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,163

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: $84,163
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (958 sqft × $3.00) $2,874
Flooring — Hardwood Refinish (958 sqft × $4.50) $4,311
Contingency (15%) $10,978

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
2
Baths
2.0
Sqft
958
Zip
33063

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 · 33063

Street locked · 33063

Margate, FL 33063

Ask$435,000
Bid $$325,339
Room~$109,661 over max bid · 25% of ask
WALK Street locked · 33063

Street locked · 33063

Margate, FL 33063

Ask$199,500
Bid $$105,152
Room~$94,348 over max bid · 47% of ask
WALK Street locked · 33063

Street locked · 33063

Margate, FL 33063

Ask$610,000
Bid $$479,130
Room~$130,870 over max bid · 21% of ask
WALK Street locked · 33063

Street locked · 33063

Margate, FL 33063

Ask$468,000
Bid $$351,201
Room~$116,799 over max bid · 25% of ask
WALK Street locked · 33063

Street locked · 33063

Margate, FL 33063

Ask$549,900
Bid $$422,334
Room~$127,566 over max bid · 23% of ask
← Bid/Pass Tape