Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 96706 | $767,850 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$767,850
$873/sqft
Bid $
$352,546
Max bid / MAO
Room
~$415,304 over max bid · 54% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$24,690
$28/sqft
ARV
$493,809

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 $ $352,546 · Ask $767,850

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 sqft880 sqft
ARV$493,809
List− $767,850
Rehab− $24,690
Gross profit$-298,732

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 96706

Street locked · 96706 · CONDOS $552,950 · 870 sqft
Street locked · 96706 · SINGLE_FAMILY $754,700 · 919 sqft
Street locked · 96706 · SINGLE_FAMILY $783,240 · 959 sqft

Net pro forma

Includes closing costs & 5.5-month carry

Buy closing (2%)$15,357
Holding carry$38,712
All-in capital$846,610
Sell costs (6%)− $29,629
Net proceeds$464,180
Net profit $-376,215
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: $24,690
Renovation Budget (estimated) $24,690

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
2
Baths
2.0
Sqft
880
Zip
96706

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 · 96706

Street locked · 96706

Ewa Beach, HI 96706

Ask$555,000
Bid $$437,442
Room~$117,558 over max bid · 21% of ask
WALK Street locked · 96706

Street locked · 96706

Ewa Beach, HI 96706

Ask$489,900
Bid $$376,598
Room~$113,302 over max bid · 23% of ask
WALK Street locked · 96706

Street locked · 96706

Ewa Beach, HI 96706

Ask$499,000
Bid $$382,889
Room~$116,111 over max bid · 23% of ask
WALK Street locked · 96706

Street locked · 96706

Ewa Beach, HI 96706

Ask$530,000
Bid $$413,544
Room~$116,456 over max bid · 22% of ask
WALK Street locked · 96706

Street locked · 96706

Ewa Beach, HI 96706

Ask$480,000
Bid $$368,149
Room~$111,851 over max bid · 23% of ask
← Bid/Pass Tape