Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 06810 | $579,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$579,000
$275/sqft
Bid $
$448,939
Max bid / MAO
Room
~$130,061 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,047
$45/sqft
ARV
$589,672

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 $ $448,939 · Ask $579,000

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 sqft2104 sqft
ARV$589,672
List− $579,000
Rehab− $94,047
Gross profit$-83,375

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 06810

Street locked · 06810 · SINGLE_FAMILY $1,021,000 · 2102 sqft
Street locked · 06810 · SINGLE_FAMILY $1,166,708 · 2102 sqft
Street locked · 06810 · TOWNHOMES $835,000 · 2120 sqft

Net pro forma

Includes closing costs & 12.61-month carry

Buy closing (2%)$11,580
Holding carry$77,799
All-in capital$762,426
Sell costs (6%)− $35,380
Net proceeds$554,292
Net profit $-51,264
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,047

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: $94,047
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,104 sqft × $3.00) $6,312
Flooring — Hardwood Refinish (2,104 sqft × $4.50) $9,468
Contingency (15%) $12,267

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
3.0
Sqft
2104
Zip
06810

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 · 06810

Street locked · 06810

Danbury, CT 06810

Ask$699,999
Bid $$561,891
Room~$138,108 over max bid · 20% of ask
WALK Street locked · 06810

Street locked · 06810

Danbury, CT 06810

Ask$325,000
Bid $$216,207
Room~$108,793 over max bid · 33% of ask
WALK Street locked · 06810

Street locked · 06810

Danbury, CT 06810

Ask$239,900
Bid $$141,482
Room~$98,418 over max bid · 41% of ask
WALK Street locked · 06810

Street locked · 06810

Danbury, CT 06810

Ask$599,000
Bid $$467,666
Room~$131,334 over max bid · 22% of ask
WALK Street locked · 06810

Street locked · 06810

Danbury, CT 06810

Ask$299,900
Bid $$196,544
Room~$103,356 over max bid · 34% of ask
← Bid/Pass Tape