Ask

$177,696

$213/sqft

Bid $

$84,597

Max bid / MAO

Room

~$93,099 over max bid · 52% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$83,110

$99/sqft

ARV

$227,806

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 $ $84,597 · Ask $177,696

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 sqft	836 sqft
ARV	$227,806
List	− $177,696
Rehab	− $83,110
Gross profit	$-33,000

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 08816

Street locked · 08816 · CONDOS $349,900 · 884 sqft

Street locked · 08816 · CONDOS $230,000 · 953 sqft

Street locked · 08816 · SINGLE_FAMILY $510,000 · 982 sqft

Net pro forma

Includes closing costs & 4.53-month carry

Buy closing (2%)	$3,554
Holding carry	$10,830
All-in capital	$275,190
Sell costs (6%)	− $13,668
Net proceeds	$214,138
Net profit	$-71,499

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,110

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: $83,110

Kitchen — Full Replacement $48,000

Bathroom — Full Renovation $18,000

Interior Paint (836 sqft × $3.00) $2,508

Flooring — Hardwood Refinish (836 sqft × $4.50) $3,762

Contingency (15%) $10,840

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: 836
Zip: 08816

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 · 08816

East Brunswick, NJ 08816

Ask$559,000

Bid $$432,521

Room~$126,479 over max bid · 23% of ask

WALK

Street locked · 08816

East Brunswick, NJ 08816

Ask$319,000

Bid $$213,516

Room~$105,484 over max bid · 33% of ask

WALK

Street locked · 08816

East Brunswick, NJ 08816

Ask$649,900

Bid $$515,322

Room~$134,578 over max bid · 21% of ask

WALK

Street locked · 08816

East Brunswick, NJ 08816

Ask$510,000

Bid $$388,011

Room~$121,989 over max bid · 24% of ask

WALK

Street locked · 08816

East Brunswick, NJ 08816

Ask$790,000

Bid $$640,545

Room~$149,455 over max bid · 19% of ask

← Bid/Pass Tape