Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 28078 | $575,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$575,000
$215/sqft
Bid $
$348,924
Max bid / MAO
Room
~$226,076 over max bid · 39% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$67,000
$25/sqft
ARV
$543,430

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 $ $348,924 · Ask $575,000

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 sqft2680 sqft
ARV$543,430
List− $575,000
Rehab− $67,000
Gross profit$-98,570

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 28078

Street locked · 28078 · SINGLE_FAMILY $489,260 · 2628 sqft
Street locked · 28078 · SINGLE_FAMILY $555,000 · 2558 sqft
Street locked · 28078 · SINGLE_FAMILY $535,000 · 2550 sqft

Net pro forma

Includes closing costs & 6.01-month carry

Buy closing (2%)$11,500
Holding carry$31,678
All-in capital$685,178
Sell costs (6%)− $32,606
Net proceeds$510,824
Net profit $-171,842
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: $67,000
Renovation Budget (estimated) $67,000

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
2680
Zip
28078

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 · 28078

Street locked · 28078

Huntersville, NC 28078

Ask$730,000
Bid $$579,023
Room~$150,977 over max bid · 21% of ask
WALK Street locked · 28078

Street locked · 28078

Huntersville, NC 28078

Ask$548,990
Bid $$417,390
Room~$131,600 over max bid · 24% of ask
WALK Street locked · 28078

Street locked · 28078

Huntersville, NC 28078

Ask$570,505
Bid $$432,324
Room~$138,181 over max bid · 24% of ask
WALK Street locked · 28078

Street locked · 28078

Huntersville, NC 28078

Ask$554,690
Bid $$417,687
Room~$137,003 over max bid · 25% of ask
WALK Street locked · 28078

Street locked · 28078

Huntersville, NC 28078

Ask$539,000
Bid $$408,883
Room~$130,117 over max bid · 24% of ask
← Bid/Pass Tape