Ask

$90,000

$66/sqft

Bid $

$69,810

Max bid / MAO

Room

~$20,190 over max bid · 22% of ask

vs max bid

Verdict

BID TARGET

Negotiate to $69,810

Rehab

$34,050

$25/sqft

ARV

$135,254

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 $ $69,810 · Ask $90,000

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 sqft	1362 sqft
ARV	$135,254
List	− $90,000
Rehab	− $34,050
Gross profit	$11,204

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 19124

Street locked · 19124 · TOWNHOMES $225,000 · 1362 sqft

Street locked · 19124 · TOWNHOMES $225,000 · 1374 sqft

Street locked · 19124 · TOWNHOMES $195,000 · 1387 sqft

Net pro forma

Includes closing costs & 3.8-month carry

Buy closing (2%)	$1,800
Holding carry	$3,135
All-in capital	$128,985
Sell costs (6%)	− $8,115
Net proceeds	$127,139
Net profit	$-4,940

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $34,050

Renovation Budget (estimated) $34,050

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

40/100

35% weight

hidden repair risk

100/100

25% weight

neighborhood trajectory

60/100

25% weight

condition

50/100

15% weight

Beds: 3
Baths: 1.0
Sqft: 1362
Zip: 19124

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 · 19124

Philadelphia, PA 19124

Ask$240,000

Bid $$138,557

Room~$101,443 over max bid · 42% of ask

WALK

Street locked · 19124

Philadelphia, PA 19124

Ask$289,900

Bid $$185,574

Room~$104,326 over max bid · 36% of ask

WALK

Street locked · 19124

Philadelphia, PA 19124

Ask$168,999

Bid $$71,970

Room~$97,029 over max bid · 57% of ask

WALK

Street locked · 19124

Philadelphia, PA 19124

Ask$175,000

Bid $$78,948

Room~$96,052 over max bid · 55% of ask

WALK

Street locked · 19124

Philadelphia, PA 19124

Ask$145,000

Bid $$52,398

Room~$92,602 over max bid · 64% of ask

← Bid/Pass Tape