Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 19380 | $515,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$515,000
$321/sqft
Bid $
$393,352
Max bid / MAO
Room
~$121,648 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,734
$56/sqft
ARV
$421,808

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 $ $393,352 · Ask $515,000

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 sqft1604 sqft
ARV$421,808
List− $515,000
Rehab− $89,734
Gross profit$-182,926

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 19380

Street locked · 19380 · TOWNHOMES $379,500 · 1632 sqft
Street locked · 19380 · TOWNHOMES $425,000 · 1644 sqft
Street locked · 19380 · SINGLE_FAMILY $582,500 · 1559 sqft

Net pro forma

Includes closing costs & 3.57-month carry

Buy closing (2%)$10,300
Holding carry$19,790
All-in capital$634,824
Sell costs (6%)− $25,308
Net proceeds$396,499
Net profit $-51,850
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,734

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: $89,734
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,604 sqft × $3.00) $4,812
Flooring — Hardwood Refinish (1,604 sqft × $4.50) $7,218
Contingency (15%) $11,704

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
1604
Zip
19380

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 · 19380

Street locked · 19380

West Chester, PA 19380

Ask$600,000
Bid $$466,672
Room~$133,328 over max bid · 22% of ask
WALK Street locked · 19380

Street locked · 19380

West Chester, PA 19380

Ask$449,900
Bid $$328,931
Room~$120,969 over max bid · 27% of ask
WALK Street locked · 19380

Street locked · 19380

West Chester, PA 19380

Ask$664,900
Bid $$523,041
Room~$141,859 over max bid · 21% of ask
WALK Street locked · 19380

Street locked · 19380

West Chester, PA 19380

Ask$370,000
Bid $$261,359
Room~$108,641 over max bid · 29% of ask
WALK Street locked · 19380

Street locked · 19380

West Chester, PA 19380

Ask$600,000
Bid $$470,291
Room~$129,709 over max bid · 22% of ask
← Bid/Pass Tape