Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 07030 | $549,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$549,000
$784/sqft
Bid $
$383,011
Max bid / MAO
Room
~$165,989 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,938
$117/sqft
ARV
$607,490

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 $ $383,011 · Ask $549,000

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 sqft700 sqft
ARV$607,490
List− $549,000
Rehab− $81,938
Gross profit$-23,448

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 07030

Street locked · 07030 · CONDOS $635,000 · 700 sqft
Street locked · 07030 · CONDOS $620,000 · 699 sqft
Street locked · 07030 · CONDOS $606,000 · 730 sqft

Net pro forma

Includes closing costs & 3.59-month carry

Buy closing (2%)$10,980
Holding carry$20,763
All-in capital$662,681
Sell costs (6%)− $36,449
Net proceeds$571,040
Net profit $-101,173
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,938

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: $81,938
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (700 sqft × $3.00) $2,100
Flooring — Hardwood Refinish (700 sqft × $4.50) $3,150
Contingency (15%) $10,688

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
0/100
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
700
Zip
07030

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 · 07030

Street locked · 07030

Hoboken, NJ 07030

Ask$449,000
Bid $$309,736
Room~$139,264 over max bid · 31% of ask
WALK Street locked · 07030

Street locked · 07030

Hoboken, NJ 07030

Ask$450,000
Bid $$335,216
Room~$114,784 over max bid · 26% of ask
WALK Street locked · 07030

Street locked · 07030

Hoboken, NJ 07030

Ask$479,000
Bid $$330,938
Room~$148,062 over max bid · 31% of ask
WALK Street locked · 07030

Street locked · 07030

Hoboken, NJ 07030

Ask$795,000
Bid $$591,456
Room~$203,544 over max bid · 26% of ask
WALK Street locked · 07030

Street locked · 07030

Hoboken, NJ 07030

Ask$499,900
Bid $$346,179
Room~$153,721 over max bid · 31% of ask
← Bid/Pass Tape