Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 53209 | $229,999 Flip Analysis — FlipScout
Ask
$229,999
$138/sqft
Bid $
$126,427
Max bid / MAO
Room
~$103,572 over max bid · 45% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,304
$54/sqft
ARV
$202,047

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 $ $126,427 · Ask $229,999

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 sqft1670 sqft
ARV$202,047
List− $229,999
Rehab− $90,304
Gross profit$-118,256

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 53209

Street locked · 53209 · SINGLE_FAMILY $78,500 · 1695 sqft
Street locked · 53209 · SINGLE_FAMILY $320,000 · 1700 sqft
Street locked · 53209 · MULTI_FAMILY $160,000 · 1725 sqft

Net pro forma

Includes closing costs & 2.88-month carry

Buy closing (2%)$4,600
Holding carry$8,456
All-in capital$333,359
Sell costs (6%)− $12,123
Net proceeds$189,924
Net profit $-74,791
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,304

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: $90,304
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,670 sqft × $3.00) $5,010
Flooring — Hardwood Refinish (1,670 sqft × $4.50) $7,515
Contingency (15%) $11,779

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
1670
Zip
53209

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