Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 06457 | $549,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$549,000
$297/sqft
Bid $
$423,049
Max bid / MAO
Room
~$125,951 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,856
$50/sqft
ARV
$359,686

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 $ $423,049 · Ask $549,000

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 sqft1850 sqft
ARV$359,686
List− $549,000
Rehab− $91,856
Gross profit$-281,170

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 06457

Street locked · 06457 · SINGLE_FAMILY $355,000 · 1836 sqft
Street locked · 06457 · SINGLE_FAMILY $157,600 · 1765 sqft
Street locked · 06457 · TOWNHOMES $365,000 · 1753 sqft

Net pro forma

Includes closing costs & 3.3-month carry

Buy closing (2%)$10,980
Holding carry$19,386
All-in capital$671,222
Sell costs (6%)− $21,581
Net proceeds$338,105
Net profit $-51,364
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,856

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: $91,856
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,850 sqft × $3.00) $5,550
Flooring — Hardwood Refinish (1,850 sqft × $4.50) $8,325
Contingency (15%) $11,981

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
1850
Zip
06457

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 · 06457

Street locked · 06457

Middletown, CT 06457

Ask$399,900
Bid $$287,925
Room~$111,975 over max bid · 28% of ask
WALK Street locked · 06457

Street locked · 06457

Middletown, CT 06457

Ask$414,900
Bid $$297,633
Room~$117,267 over max bid · 28% of ask
WALK Street locked · 06457

Street locked · 06457

Middletown, CT 06457

Ask$319,900
Bid $$213,629
Room~$106,271 over max bid · 33% of ask
WALK Street locked · 06457

Street locked · 06457

Middletown, CT 06457

Ask$330,000
Bid $$224,228
Room~$105,772 over max bid · 32% of ask
WALK Street locked · 06457

Street locked · 06457

Middletown, CT 06457

Ask$380,000
Bid $$267,365
Room~$112,635 over max bid · 30% of ask
← Bid/Pass Tape