Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 08873 | $683,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$683,000
$348/sqft
Bid $
$503,810
Max bid / MAO
Room
~$179,190 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,813
$47/sqft
ARV
$499,372

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 $ $503,810 · Ask $683,000

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 sqft1961 sqft
ARV$499,372
List− $683,000
Rehab− $92,813
Gross profit$-276,441

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 08873

Street locked · 08873 · TOWNHOMES $586,000 · 1837 sqft
Street locked · 08873 · SINGLE_FAMILY $556,000 · 1764 sqft
Street locked · 08873 · SINGLE_FAMILY $415,000 · 1751 sqft

Net pro forma

Includes closing costs & 4.53-month carry

Buy closing (2%)$13,660
Holding carry$32,216
All-in capital$821,689
Sell costs (6%)− $29,962
Net proceeds$469,409
Net profit $-94,338
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,813

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: $92,813
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,961 sqft × $3.00) $5,883
Flooring — Hardwood Refinish (1,961 sqft × $4.50) $8,824
Contingency (15%) $12,106

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
2/100
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
1961
Zip
08873

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 · 08873

Street locked · 08873

Franklin, NJ 08873

Ask$579,900
Bid $$452,038
Room~$127,862 over max bid · 22% of ask
WALK Street locked · 08873

Street locked · 08873

Franklin Twp, NJ 08873

Ask$469,000
Bid $$352,626
Room~$116,374 over max bid · 25% of ask
WALK Street locked · 08873

Street locked · 08873

Franklin Twp, NJ 08873

Ask$499,000
Bid $$376,165
Room~$122,835 over max bid · 25% of ask
WALK Street locked · 08873

Street locked · 08873

Franklin, NJ 08873

Ask$445,000
Bid $$325,882
Room~$119,118 over max bid · 27% of ask
WALK Street locked · 08873

Street locked · 08873

Franklin, NJ 08873

Ask$715,000
Bid $$574,153
Room~$140,847 over max bid · 20% of ask
← Bid/Pass Tape