Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 07105 | $329,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$329,900
$434/sqft
Bid $
$227,491
Max bid / MAO
Room
~$102,409 over max bid · 31% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,455
$108/sqft
ARV
$163,612

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 $ $227,491 · Ask $329,900

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 sqft760 sqft
ARV$163,612
List− $329,900
Rehab− $82,455
Gross profit$-248,743

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 07105

Street locked · 07105 · CONDO $310,000 · 1115 sqft
Street locked · 07105 · CONDO $635,000 · 1404 sqft
Street locked · 07105 · CONDOS $635,000 · 1460 sqft

Net pro forma

Includes closing costs & 4.8-month carry

Buy closing (2%)$6,598
Holding carry$18,144
All-in capital$437,097
Sell costs (6%)− $9,817
Net proceeds$153,796
Net profit $-58,886
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,455

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: $82,455
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (760 sqft × $3.00) $2,280
Flooring — Hardwood Refinish (760 sqft × $4.50) $3,420
Contingency (15%) $10,755

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
2
Baths
1.0
Sqft
760
Zip
07105

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 · 07105

Street locked · 07105

Newark, NJ 07105

Ask$333,000
Bid $$229,983
Room~$103,017 over max bid · 31% of ask
WALK Street locked · 07105

Street locked · 07105

Newark, NJ 07105

Ask$435,000
Bid $$318,059
Room~$116,941 over max bid · 27% of ask
WALK Street locked · 07105

Street locked · 07105

Newark, NJ 07105

Ask$475,750
Bid $$353,320
Room~$122,430 over max bid · 26% of ask
WALK Street locked · 07105

Street locked · 07105

Newark, NJ 07105

Ask$275,900
Bid $$177,826
Room~$98,074 over max bid · 36% of ask
WALK Street locked · 07105

Street locked · 07105

Newark, NJ 07105

Ask$419,900
Bid $$308,202
Room~$111,698 over max bid · 27% of ask
← Bid/Pass Tape