Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 53511 | $382,760 Flip Analysis — FlipScout
Ask
$382,760
$207/sqft
Bid $
$267,653
Max bid / MAO
Room
~$115,107 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,882
$50/sqft
ARV
$262,014

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 $ $267,653 · Ask $382,760

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 sqft1853 sqft
ARV$262,014
List− $382,760
Rehab− $91,882
Gross profit$-212,628

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 53511

Street locked · 53511 · SINGLE_FAMILY $335,000 · 1824 sqft
Street locked · 53511 · SINGLE_FAMILY $219,000 · 1890 sqft
Street locked · 53511 · SINGLE_FAMILY $358,885 · 1803 sqft

Net pro forma

Includes closing costs & 6.19-month carry

Buy closing (2%)$7,655
Holding carry$26,932
All-in capital$509,229
Sell costs (6%)− $15,721
Net proceeds$246,293
Net profit $-64,431
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,882

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: $91,882
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,853 sqft × $3.00) $5,559
Flooring — Hardwood Refinish (1,853 sqft × $4.50) $8,338
Contingency (15%) $11,985

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
3
Baths
2.0
Sqft
1853
Zip
53511

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 · 53511

Street locked · 53511

Beloit, WI 53511

Ask$309,900
Bid $$202,626
Room~$107,274 over max bid · 35% of ask
WALK Street locked · 53511

Street locked · 53511

Beloit, WI 53511

Ask$440,000
Bid $$304,213
Room~$135,787 over max bid · 31% of ask
WALK Street locked · 53511

Street locked · 53511

Beloit, WI 53511

Ask$399,123
Bid $$283,183
Room~$115,940 over max bid · 29% of ask
WALK Street locked · 53511

Street locked · 53511

Beloit, WI 53511

Ask$299,900
Bid $$193,280
Room~$106,620 over max bid · 36% of ask
WALK Street locked · 53511

Street locked · 53511

Beloit, WI 53511

Ask$399,000
Bid $$282,248
Room~$116,752 over max bid · 29% of ask
← Bid/Pass Tape