Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 07111 | $399,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,000
$122/sqft
Bid $
$310,877
Max bid / MAO
Room
~$88,123 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,950
$25/sqft
ARV
$512,773

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 $ $310,877 · Ask $399,000

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 sqft3278 sqft
ARV$512,773
List− $399,000
Rehab− $81,950
Gross profit$31,823

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 07111

Street locked · 07111 · MULTI_FAMILY $545,000 · 3078 sqft
Street locked · 07111 · SINGLE_FAMILY $350,000 · 2184 sqft
Street locked · 07111 · SINGLE_FAMILY $385,000 · 1980 sqft

Net pro forma

Includes closing costs & 5.2-month carry

Buy closing (2%)$7,980
Holding carry$19,019
All-in capital$507,949
Sell costs (6%)− $30,766
Net proceeds$482,006
Net profit $-30,869
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: $81,950
Renovation Budget (estimated) $81,950

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
3
Baths
2.0
Sqft
3278
Zip
07111

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 · 07111

Street locked · 07111

Irvington, NJ 07111

Ask$374,500
Bid $$264,778
Room~$109,722 over max bid · 29% of ask
WALK Street locked · 07111

Street locked · 07111

Irvington, NJ 07111

Ask$369,999
Bid $$260,368
Room~$109,631 over max bid · 30% of ask
WALK Street locked · 07111

Street locked · 07111

Irvington, NJ 07111

Ask$425,000
Bid $$311,528
Room~$113,472 over max bid · 27% of ask
WALK Street locked · 07111

Street locked · 07111

Irvington, NJ 07111

Ask$177,570
Bid $$84,031
Room~$93,539 over max bid · 53% of ask
WALK Street locked · 07111

Street locked · 07111

Irvington, NJ 07111

Ask$435,000
Bid $$319,902
Room~$115,098 over max bid · 26% of ask
← Bid/Pass Tape