Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 19335 | $593,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$593,000
$281/sqft
Bid $
$461,939
Max bid / MAO
Room
~$131,061 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,133
$45/sqft
ARV
$472,556

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 $ $461,939 · Ask $593,000

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 sqft2114 sqft
ARV$472,556
List− $593,000
Rehab− $94,133
Gross profit$-214,577

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 19335

Street locked · 19335 · SINGLE_FAMILY $625,000 · 2108 sqft
Street locked · 19335 · SINGLE_FAMILY $400,000 · 2088 sqft
Street locked · 19335 · TOWNHOMES $502,000 · 2026 sqft

Net pro forma

Includes closing costs & 2.9-month carry

Buy closing (2%)$11,860
Holding carry$18,266
All-in capital$717,259
Sell costs (6%)− $28,353
Net proceeds$444,202
Net profit $-50,254
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,133

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: $94,133
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,114 sqft × $3.00) $6,342
Flooring — Hardwood Refinish (2,114 sqft × $4.50) $9,513
Contingency (15%) $12,278

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
3.0
Sqft
2114
Zip
19335

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 · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$594,000
Bid $$458,434
Room~$135,566 over max bid · 23% of ask
WALK Street locked · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$459,990
Bid $$340,594
Room~$119,396 over max bid · 26% of ask
WALK Street locked · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$615,000
Bid $$478,967
Room~$136,033 over max bid · 22% of ask
WALK Street locked · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$673,000
Bid $$535,559
Room~$137,441 over max bid · 20% of ask
WALK Street locked · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$606,000
Bid $$474,089
Room~$131,911 over max bid · 22% of ask
← Bid/Pass Tape