Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 11220 | $618,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$618,000
$762/sqft
Bid $
$437,885
Max bid / MAO
Room
~$180,115 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,895
$102/sqft
ARV
$769,872

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 $ $437,885 · Ask $618,000

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 sqft811 sqft
ARV$769,872
List− $618,000
Rehab− $82,895
Gross profit$68,977

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 11220

Street locked · 11220 · CONDOS $600,000 · 811 sqft
Street locked · 11220 · MULTI_FAMILY $1,500,000 · 820 sqft
Street locked · 11220 · COOP $810,000 · 800 sqft

Net pro forma

Includes closing costs & 5.34-month carry

Buy closing (2%)$12,360
Holding carry$34,309
All-in capital$747,564
Sell costs (6%)− $46,192
Net proceeds$723,680
Net profit $-107,207
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,895

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: $82,895
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (811 sqft × $3.00) $2,433
Flooring — Hardwood Refinish (811 sqft × $4.50) $3,650
Contingency (15%) $10,812

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
0/100
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
811
Zip
11220

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 · 11220

Street locked · 11220

Brooklyn, NY 11220

Ask$439,999
Bid $$330,476
Room~$109,523 over max bid · 25% of ask
WALK Street locked · 11220

Street locked · 11220

Brooklyn, NY 11220

Ask$466,000
Bid $$332,877
Room~$133,123 over max bid · 29% of ask
WALK Street locked · 11220

Street locked · 11220

Brooklyn, NY 11220

Ask$499,000
Bid $$362,019
Room~$136,981 over max bid · 27% of ask
WALK Street locked · 11220

Street locked · 11220

Brooklyn, NY 11220

Ask$580,000
Bid $$420,609
Room~$159,391 over max bid · 27% of ask
WALK Street locked · 11220

Street locked · 11220

Brooklyn, NY 11220

Ask$599,000
Bid $$434,357
Room~$164,643 over max bid · 27% of ask
← Bid/Pass Tape