Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 07002 | $449,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$449,000
$346/sqft
Bid $
$268,494
Max bid / MAO
Room
~$180,506 over max bid · 40% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$32,450
$25/sqft
ARV
$393,613

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 $ $268,494 · Ask $449,000

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 sqft1298 sqft
ARV$393,613
List− $449,000
Rehab− $32,450
Gross profit$-87,837

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 07002

Street locked · 07002 · SINGLE_FAMILY $670,000 · 1270 sqft
Street locked · 07002 · SINGLE_FAMILY $650,000 · 990 sqft
Street locked · 07002 · CONDO $199,875 · 850 sqft

Net pro forma

Includes closing costs & 2.77-month carry

Buy closing (2%)$8,980
Holding carry$11,401
All-in capital$501,831
Sell costs (6%)− $23,617
Net proceeds$369,997
Net profit $-142,038
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: $32,450
Renovation Budget (estimated) $32,450

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
1298
Zip
07002

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 · 07002

Street locked · 07002

Bayonne, NJ 07002

Ask$279,000
Bid $$181,256
Room~$97,744 over max bid · 35% of ask
WALK Street locked · 07002

Street locked · 07002

Bayonne, NJ 07002

Ask$325,000
Bid $$221,728
Room~$103,272 over max bid · 32% of ask
WALK Street locked · 07002

Street locked · 07002

Bayonne, NJ 07002

Ask$499,000
Bid $$379,903
Room~$119,097 over max bid · 24% of ask
WALK Street locked · 07002

Street locked · 07002

Bayonne, NJ 07002

Ask$259,000
Bid $$160,856
Room~$98,144 over max bid · 38% of ask
WALK Street locked · 07002

Street locked · 07002

Bayonne, NJ 07002

Ask$284,000
Bid $$184,423
Room~$99,577 over max bid · 35% of ask
← Bid/Pass Tape