Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 07728 | $480,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$480,000
$393/sqft
Bid $
$339,580
Max bid / MAO
Room
~$140,420 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,422
$71/sqft
ARV
$385,624

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 $ $339,580 · Ask $480,000

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 sqft1220 sqft
ARV$385,624
List− $480,000
Rehab− $86,422
Gross profit$-180,798

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 07728

Street locked · 07728 · TOWNHOMES $475,000 · 1220 sqft
Street locked · 07728 · SINGLE_FAMILY $500,000 · 1257 sqft
Street locked · 07728 · SINGLE_FAMILY $750,000 · 1329 sqft

Net pro forma

Includes closing costs & 3.36-month carry

Buy closing (2%)$9,600
Holding carry$17,446
All-in capital$593,468
Sell costs (6%)− $23,137
Net proceeds$362,486
Net profit $-80,502
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,422

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: $86,422
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,220 sqft × $3.00) $3,660
Flooring — Hardwood Refinish (1,220 sqft × $4.50) $5,490
Contingency (15%) $11,272

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

07728 (07728) signals softer conditions: margins ~1.9%, DOM ~45 days, avg price drops ~0.0. Tighten ARV and rehab assumptions.

Apex breakdown

Threshold 85+ = Apex Hot

profit margin
3/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
20/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
3.0
Sqft
1220
Zip
07728

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 · 07728

Street locked · 07728

Freehold, NJ 07728

Ask$389,900
Bid $$278,105
Room~$111,795 over max bid · 29% of ask
WALK Street locked · 07728

Street locked · 07728

Freehold, NJ 07728

Ask$185,000
Bid $$92,404
Room~$92,596 over max bid · 50% of ask
WALK Street locked · 07728

Street locked · 07728

Freehold, NJ 07728

Ask$405,000
Bid $$291,914
Room~$113,086 over max bid · 28% of ask
WALK Street locked · 07728

Street locked · 07728

Freehold, NJ 07728

Ask$345,000
Bid $$236,428
Room~$108,572 over max bid · 31% of ask
WALK Street locked · 07728

Street locked · 07728

Freehold, NJ 07728

Ask$375,000
Bid $$264,983
Room~$110,017 over max bid · 29% of ask
← Bid/Pass Tape