Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 08701 | $559,000 Flip Analysis — FlipScout
Ask
$559,000
$308/sqft
Bid $
$407,245
Max bid / MAO
Room
~$151,755 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,571
$50/sqft
ARV
$444,958

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 $ $407,245 · Ask $559,000

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.

Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft1817 sqft
ARV$444,958
List− $559,000
Rehab− $91,571
Gross profit$-205,613

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 08701

Street locked · 08701 · SINGLE_FAMILY $560,000 · 1863 sqft
Street locked · 08701 · SINGLE_FAMILY $685,000 · 1902 sqft
Street locked · 08701 · SINGLE_FAMILY $1,200,000 · 1941 sqft

Net pro forma

Includes closing costs & 3.63-month carry

Buy closing (2%)$11,180
Holding carry$21,648
All-in capital$683,399
Sell costs (6%)− $26,698
Net proceeds$418,261
Net profit $-80,951
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,571

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: $91,571
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,817 sqft × $3.00) $5,451
Flooring — Hardwood Refinish (1,817 sqft × $4.50) $8,176
Contingency (15%) $11,944

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

08701 (08701) signals softer conditions: margins ~2.9%, DOM ~45 days, avg price drops ~0.0. Tighten ARV and rehab assumptions.

Apex breakdown

Threshold 85+ = Apex Hot

profit margin
4/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
20/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
2.0
Sqft
1817
Zip
08701

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

← Bid/Pass Tape