Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 96734 | $580,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$580,000
$741/sqft
Bid $
$458,892
Max bid / MAO
Room
~$121,108 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,654
$106/sqft
ARV
$638,900

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 $ $458,892 · Ask $580,000

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 sqft783 sqft
ARV$638,900
List− $580,000
Rehab− $82,654
Gross profit$-23,754

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 96734

Street locked · 96734 · CONDOS $535,000 · 783 sqft
Street locked · 96734 · SINGLE_FAMILY $1,145,000 · 776 sqft
Street locked · 96734 · CONDOS $650,000 · 825 sqft

Net pro forma

Includes closing costs & 3.31-month carry

Buy closing (2%)$11,600
Holding carry$20,106
All-in capital$694,360
Sell costs (6%)− $38,334
Net proceeds$600,566
Net profit $-42,067
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,654

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: $82,654
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (783 sqft × $3.00) $2,349
Flooring — Hardwood Refinish (783 sqft × $4.50) $3,524
Contingency (15%) $10,781

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
14/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
2.0
Sqft
783
Zip
96734

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 · 96734

Street locked · 96734

Kailua, HI 96734

Ask$469,999
Bid $$358,625
Room~$111,374 over max bid · 24% of ask
WALK Street locked · 96734

Street locked · 96734

Kailua, HI 96734

Ask$368,000
Bid $$262,643
Room~$105,357 over max bid · 29% of ask
WALK Street locked · 96734

Street locked · 96734

Kailua, HI 96734

Ask$635,000
Bid $$479,446
Room~$155,554 over max bid · 24% of ask
WALK Street locked · 96734

Street locked · 96734

Kailua, HI 96734

Ask$635,000
Bid $$479,446
Room~$155,554 over max bid · 24% of ask
WALK Street locked · 96734

Street locked · 96734

Kailua, HI 96734

Ask$660,000
Bid $$494,034
Room~$165,966 over max bid · 25% of ask
← Bid/Pass Tape