Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 19335 | $649,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$649,900
$257/sqft
Bid $
$479,878
Max bid / MAO
Room
~$170,022 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,678
$39/sqft
ARV
$568,273

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 $ $479,878 · Ask $649,900

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 sqft2525 sqft
ARV$568,273
List− $649,900
Rehab− $97,678
Gross profit$-179,305

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 19335

Street locked · 19335 · SINGLE_FAMILY $500,000 · 2528 sqft
Street locked · 19335 · TOWNHOMES $520,000 · 2424 sqft
Street locked · 19335 · SINGLE_FAMILY $624,900 · 2360 sqft

Net pro forma

Includes closing costs & 3.75-month carry

Buy closing (2%)$12,998
Holding carry$25,698
All-in capital$786,274
Sell costs (6%)− $34,096
Net proceeds$534,177
Net profit $-87,739
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,678

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: $97,678
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,525 sqft × $3.00) $7,575
Flooring — Hardwood Refinish (2,525 sqft × $4.50) $11,362
Contingency (15%) $12,741

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
4/100
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
2525
Zip
19335

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 · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$594,000
Bid $$458,434
Room~$135,566 over max bid · 23% of ask
WALK Street locked · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$459,990
Bid $$340,594
Room~$119,396 over max bid · 26% of ask
WALK Street locked · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$615,000
Bid $$478,967
Room~$136,033 over max bid · 22% of ask
WALK Street locked · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$593,000
Bid $$461,939
Room~$131,061 over max bid · 22% of ask
WALK Street locked · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$673,000
Bid $$535,559
Room~$137,441 over max bid · 20% of ask
← Bid/Pass Tape