Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 27603 | $774,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$774,000
$233/sqft
Bid $
$620,890
Max bid / MAO
Room
~$153,110 over max bid · 20% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$104,552
$31/sqft
ARV
$730,466

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 $ $620,890 · Ask $774,000

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 sqft3322 sqft
ARV$730,466
List− $774,000
Rehab− $104,552
Gross profit$-148,086

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 27603

Street locked · 27603 · SINGLE_FAMILY $530,000 · 3020 sqft
Street locked · 27603 · SINGLE_FAMILY $600,000 · 2953 sqft
Street locked · 27603 · SINGLE_FAMILY $750,000 · 2877 sqft

Net pro forma

Includes closing costs & 4.41-month carry

Buy closing (2%)$15,480
Holding carry$35,515
All-in capital$929,547
Sell costs (6%)− $43,828
Net proceeds$686,638
Net profit $-46,767
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $104,552

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: $104,552
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,322 sqft × $3.00) $9,966
Flooring — Hardwood Refinish (3,322 sqft × $4.50) $14,949
Contingency (15%) $13,637

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
4
Baths
4.0
Sqft
3322
Zip
27603

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 TARGET Street locked · 27603

Street locked · 27603

Raleigh, NC 27603

Ask$269,990
Bid $$210,353
Room~$59,637 over max bid · 22% of ask
BID TARGET Street locked · 27603

Street locked · 27603

Raleigh, NC 27603

Ask$292,820
Bid $$226,900
Room~$65,920 over max bid · 23% of ask
WALK Street locked · 27603

Street locked · 27603

Raleigh, NC 27603

Ask$339,900
Bid $$261,158
Room~$78,742 over max bid · 23% of ask
WALK Street locked · 27603

Street locked · 27603

Raleigh, NC 27603

Ask$459,990
Bid $$335,630
Room~$124,360 over max bid · 27% of ask
WALK Street locked · 27603

Street locked · 27603

Raleigh, NC 27603

Ask$349,990
Bid $$236,865
Room~$113,125 over max bid · 32% of ask
← Bid/Pass Tape