Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 08701 | $184,500 Flip Analysis — FlipScout
Ask
$184,500
$187/sqft
Bid $
$89,679
Max bid / MAO
Room
~$94,821 over max bid · 51% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,413
$86/sqft
ARV
$241,703

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 $ $89,679 · Ask $184,500

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 sqft987 sqft
ARV$241,703
List− $184,500
Rehab− $84,413
Gross profit$-27,210

Contextual market baseline

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

Street locked · 08701 · CONDOS $253,500 · 982 sqft
Street locked · 08701 · CONDOS $180,000 · 982 sqft
Street locked · 08701 · CONDOS $180,000 · 982 sqft

Net pro forma

Includes closing costs & 5.56-month carry

Buy closing (2%)$3,690
Holding carry$13,706
All-in capital$286,309
Sell costs (6%)− $14,502
Net proceeds$227,201
Net profit $-72,304
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,413

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: $84,413
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (987 sqft × $3.00) $2,961
Flooring — Hardwood Refinish (987 sqft × $4.50) $4,442
Contingency (15%) $11,010

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
15/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
20/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
1.0
Sqft
987
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