Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 96816 | $735,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$735,000
$588/sqft
Bid $
$639,553
Max bid / MAO
Room
~$95,447 over max bid · 13% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$44,791
$36/sqft
ARV
$895,819

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 $ $639,553 · Ask $735,000

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 sqft1249 sqft
ARV$895,819
List− $735,000
Rehab− $44,791
Gross profit$116,028

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 96816

Street locked · 96816 · CONDOS $49,900 · 1258 sqft
Street locked · 96816 · SINGLE_FAMILY $1,450,000 · 1331 sqft
Street locked · 96816 · CONDOS $608,000 · 1127 sqft

Net pro forma

Includes closing costs & 7.74-month carry

Buy closing (2%)$14,700
Holding carry$52,148
All-in capital$846,639
Sell costs (6%)− $53,749
Net proceeds$842,070
Net profit $7,417
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: $44,791
Renovation Budget (estimated) $44,791

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
1249
Zip
96816

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 · 96816

Street locked · 96816

Honolulu, HI 96816

Ask$495,000
Bid $$381,441
Room~$113,559 over max bid · 23% of ask
WALK Street locked · 96816

Street locked · 96816

Honolulu, HI 96816

Ask$509,000
Bid $$394,399
Room~$114,601 over max bid · 23% of ask
WALK Street locked · 96816

Street locked · 96816

Honolulu, HI 96816

Ask$378,000
Bid $$271,212
Room~$106,788 over max bid · 28% of ask
WALK Street locked · 96816

Street locked · 96816

Honolulu, HI 96816

Ask$499,000
Bid $$380,834
Room~$118,166 over max bid · 24% of ask
WALK Street locked · 96816

Street locked · 96816

Honolulu, HI 96816

Ask$530,000
Bid $$412,824
Room~$117,176 over max bid · 22% of ask
← Bid/Pass Tape