Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 96789 | $380,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$380,000
$476/sqft
Bid $
$300,140
Max bid / MAO
Room
~$79,860 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$21,020
$26/sqft
ARV
$420,405

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 $ $300,140 · Ask $380,000

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 sqft799 sqft
ARV$420,405
List− $380,000
Rehab− $21,020
Gross profit$19,385

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 96789

Street locked · 96789 · CONDOS $361,000 · 799 sqft
Street locked · 96789 · CONDOS $295,000 · 799 sqft
Street locked · 96789 · CONDOS $465,000 · 797 sqft

Net pro forma

Includes closing costs & 4.61-month carry

Buy closing (2%)$7,600
Holding carry$16,058
All-in capital$424,678
Sell costs (6%)− $25,224
Net proceeds$395,181
Net profit $-33,289
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: $21,020
Renovation Budget (estimated) $21,020

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
1.0
Sqft
799
Zip
96789

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 · 96789

Street locked · 96789

Mililani, HI 96789

Ask$339,000
Bid $$237,289
Room~$101,711 over max bid · 30% of ask
WALK Street locked · 96789

Street locked · 96789

Mililani, HI 96789

Ask$333,000
Bid $$230,058
Room~$102,942 over max bid · 31% of ask
WALK Street locked · 96789

Street locked · 96789

Mililani, HI 96789

Ask$430,000
Bid $$320,827
Room~$109,173 over max bid · 25% of ask
WALK Street locked · 96789

Street locked · 96789

Mililani, HI 96789

Ask$390,000
Bid $$283,331
Room~$106,669 over max bid · 27% of ask
WALK Street locked · 96789

Street locked · 96789

Mililani, HI 96789

Ask$415,000
Bid $$306,807
Room~$108,193 over max bid · 26% of ask
← Bid/Pass Tape