Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 28277 | $635,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$635,000
$262/sqft
Bid $
$361,666
Max bid / MAO
Room
~$273,334 over max bid · 43% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$60,500
$25/sqft
ARV
$551,778

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 $ $361,666 · Ask $635,000

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 sqft2420 sqft
ARV$551,778
List− $635,000
Rehab− $60,500
Gross profit$-143,722

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 28277

Street locked · 28277 · SINGLE_FAMILY $625,000 · 2382 sqft
Street locked · 28277 · TOWNHOMES $629,900 · 2460 sqft
Street locked · 28277 · SINGLE_FAMILY $665,000 · 2511 sqft

Net pro forma

Includes closing costs & 5.0-month carry

Buy closing (2%)$12,700
Holding carry$29,104
All-in capital$737,304
Sell costs (6%)− $33,107
Net proceeds$518,671
Net profit $-220,394
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: $60,500
Renovation Budget (estimated) $60,500

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
4
Baths
3.0
Sqft
2420
Zip
28277

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 · 28277

Street locked · 28277

Charlotte, NC 28277

Ask$595,000
Bid $$464,562
Room~$130,438 over max bid · 22% of ask
WALK Street locked · 28277

Street locked · 28277

Charlotte, NC 28277

Ask$649,990
Bid $$510,451
Room~$139,539 over max bid · 21% of ask
WALK Street locked · 28277

Street locked · 28277

Charlotte, NC 28277

Ask$520,000
Bid $$395,015
Room~$124,985 over max bid · 24% of ask
WALK Street locked · 28277

Street locked · 28277

Charlotte, NC 28277

Ask$689,990
Bid $$550,456
Room~$139,534 over max bid · 20% of ask
WALK Street locked · 28277

Street locked · 28277

Charlotte, NC 28277

Ask$579,000
Bid $$444,846
Room~$134,154 over max bid · 23% of ask
← Bid/Pass Tape