Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 29405 | $315,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$315,000
$225/sqft
Bid $
$208,162
Max bid / MAO
Room
~$106,838 over max bid · 34% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,967
$63/sqft
ARV
$369,429

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 $ $208,162 · Ask $315,000

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 sqft1399 sqft
ARV$369,429
List− $315,000
Rehab− $87,967
Gross profit$-33,538

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 29405

Street locked · 29405 · SINGLE_FAMILY $526,000 · 1415 sqft
Street locked · 29405 · SINGLE_FAMILY $295,000 · 1336 sqft
Street locked · 29405 · SINGLE_FAMILY $460,000 · 1492 sqft

Net pro forma

Includes closing costs & 3.87-month carry

Buy closing (2%)$6,300
Holding carry$14,295
All-in capital$423,562
Sell costs (6%)− $22,166
Net proceeds$347,263
Net profit $-65,721
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,967

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: $87,967
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,399 sqft × $3.00) $4,197
Flooring — Hardwood Refinish (1,399 sqft × $4.50) $6,296
Contingency (15%) $11,474

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
2.0
Sqft
1399
Zip
29405

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 · 29405

Street locked · 29405

North Charleston, SC 29405

Ask$385,000
Bid $$272,105
Room~$112,895 over max bid · 29% of ask
WALK Street locked · 29405

Street locked · 29405

North Charleston, SC 29405

Ask$449,000
Bid $$326,966
Room~$122,034 over max bid · 27% of ask
WALK Street locked · 29405

Street locked · 29405

North Charleston, SC 29405

Ask$329,500
Bid $$226,763
Room~$102,737 over max bid · 31% of ask
WALK Street locked · 29405

Street locked · 29405

North Charleston, SC 29405

Ask$570,000
Bid $$439,293
Room~$130,707 over max bid · 23% of ask
WALK Street locked · 29405

Street locked · 29405

North Charleston, SC 29405

Ask$534,900
Bid $$406,885
Room~$128,015 over max bid · 24% of ask
← Bid/Pass Tape