Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 60014 | $300,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$300,000
$244/sqft
Bid $
$195,555
Max bid / MAO
Room
~$104,445 over max bid · 35% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,526
$70/sqft
ARV
$212,204

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 $ $195,555 · Ask $300,000

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 sqft1232 sqft
ARV$212,204
List− $300,000
Rehab− $86,526
Gross profit$-174,322

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 60014

Street locked · 60014 · SINGLE_FAMILY $300,000 · 1232 sqft
Street locked · 60014 · SINGLE_FAMILY $375,000 · 1248 sqft
Street locked · 60014 · CONDOS $227,000 · 1200 sqft

Net pro forma

Includes closing costs & 2.77-month carry

Buy closing (2%)$6,000
Holding carry$9,815
All-in capital$402,341
Sell costs (6%)− $12,732
Net proceeds$199,472
Net profit $-65,417
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,526

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: $86,526
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,232 sqft × $3.00) $3,696
Flooring — Hardwood Refinish (1,232 sqft × $4.50) $5,544
Contingency (15%) $11,286

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
1.0
Sqft
1232
Zip
60014

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 · 60014

Street locked · 60014

Crystal Lake, IL 60014

Ask$483,990
Bid $$359,540
Room~$124,450 over max bid · 26% of ask
WALK Street locked · 60014

Street locked · 60014

Crystal Lake, IL 60014

Ask$469,990
Bid $$347,606
Room~$122,384 over max bid · 26% of ask
WALK Street locked · 60014

Street locked · 60014

Crystal Lake, IL 60014

Ask$417,990
Bid $$301,332
Room~$116,658 over max bid · 28% of ask
WALK Street locked · 60014

Street locked · 60014

Crystal Lake, IL 60014

Ask$449,990
Bid $$328,914
Room~$121,076 over max bid · 27% of ask
WALK Street locked · 60014

Street locked · 60014

Crystal Lake, IL 60014

Ask$350,000
Bid $$240,443
Room~$109,557 over max bid · 31% of ask
← Bid/Pass Tape