Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 32801 | $399,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,900
$353/sqft
Bid $
$289,760
Max bid / MAO
Room
~$110,140 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,672
$76/sqft
ARV
$300,962

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 $ $289,760 · Ask $399,900

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 sqft1133 sqft
ARV$300,962
List− $399,900
Rehab− $85,672
Gross profit$-184,610

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 32801

Street locked · 32801 · CONDOS $399,900 · 1133 sqft
Street locked · 32801 · CONDOS $355,000 · 1138 sqft
Street locked · 32801 · CONDOS $390,000 · 1212 sqft

Net pro forma

Includes closing costs & 6.24-month carry

Buy closing (2%)$7,998
Holding carry$27,775
All-in capital$521,345
Sell costs (6%)− $18,058
Net proceeds$282,904
Net profit $-56,703
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,672

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: $85,672
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,133 sqft × $3.00) $3,399
Flooring — Hardwood Refinish (1,133 sqft × $4.50) $5,098
Contingency (15%) $11,175

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
2.0
Sqft
1133
Zip
32801

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 · 32801

Street locked · 32801

Orlando, FL 32801

Ask$214,900
Bid $$119,698
Room~$95,202 over max bid · 44% of ask
WALK Street locked · 32801

Street locked · 32801

Orlando, FL 32801

Ask$213,000
Bid $$113,465
Room~$99,535 over max bid · 47% of ask
WALK Street locked · 32801

Street locked · 32801

Orlando, FL 32801

Ask$200,000
Bid $$103,033
Room~$96,967 over max bid · 48% of ask
WALK Street locked · 32801

Street locked · 32801

Orlando, FL 32801

Ask$193,999
Bid $$101,491
Room~$92,508 over max bid · 48% of ask
WALK Street locked · 32801

Street locked · 32801

Orlando, FL 32801

Ask$530,000
Bid $$411,261
Room~$118,739 over max bid · 22% of ask
← Bid/Pass Tape