Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 06810 | $188,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$188,000
$296/sqft
Bid $
$95,917
Max bid / MAO
Room
~$92,083 over max bid · 49% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,386
$128/sqft
ARV
$175,954

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 $ $95,917 · Ask $188,000

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 sqft636 sqft
ARV$175,954
List− $188,000
Rehab− $81,386
Gross profit$-93,432

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 06810

Street locked · 06810 · CONDOS $158,500 · 494 sqft
Street locked · 06810 · MOBILE $68,000 · 784 sqft
Street locked · 06810 · MOBILE $140,000 · 858 sqft

Net pro forma

Includes closing costs & 3.64-month carry

Buy closing (2%)$3,760
Holding carry$8,989
All-in capital$282,135
Sell costs (6%)− $10,557
Net proceeds$165,397
Net profit $-68,918
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,386

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: $81,386
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (636 sqft × $3.00) $1,908
Flooring — Hardwood Refinish (636 sqft × $4.50) $2,862
Contingency (15%) $10,616

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
636
Zip
06810

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 · 06810

Street locked · 06810

Danbury, CT 06810

Ask$699,999
Bid $$561,891
Room~$138,108 over max bid · 20% of ask
WALK Street locked · 06810

Street locked · 06810

Danbury, CT 06810

Ask$325,000
Bid $$216,207
Room~$108,793 over max bid · 33% of ask
WALK Street locked · 06810

Street locked · 06810

Danbury, CT 06810

Ask$239,900
Bid $$141,482
Room~$98,418 over max bid · 41% of ask
WALK Street locked · 06810

Street locked · 06810

Danbury, CT 06810

Ask$599,000
Bid $$467,666
Room~$131,334 over max bid · 22% of ask
WALK Street locked · 06810

Street locked · 06810

Danbury, CT 06810

Ask$299,900
Bid $$196,544
Room~$103,356 over max bid · 34% of ask
← Bid/Pass Tape