Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 10301 | $128,800 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$128,800
$172/sqft
Bid $
$39,624
Max bid / MAO
Room
~$89,176 over max bid · 69% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,369
$110/sqft
ARV
$346,480

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 $ $39,624 · Ask $128,800

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 sqft750 sqft
ARV$346,480
List− $128,800
Rehab− $82,369
Gross profit$0

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 10301

Street locked · 10301 · SINGLE_FAMILY $260,000 · 767 sqft
Street locked · 10301 · CONDOS $380,000 · 776 sqft
Street locked · 10301 · CONDOS $375,000 · 832 sqft

Net pro forma

Includes closing costs & 8.09-month carry

Buy closing (2%)$2,576
Holding carry$15,660
All-in capital$229,405
Sell costs (6%)− $20,789
Net proceeds$325,691
Net profit $-74,572
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,369

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: $82,369
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (750 sqft × $3.00) $2,250
Flooring — Hardwood Refinish (750 sqft × $4.50) $3,375
Contingency (15%) $10,744

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
15/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
1
Baths
1.0
Sqft
750
Zip
10301

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 · 10301

Street locked · 10301

Staten Island, NY 10301

Ask$349,000
Bid $$244,159
Room~$104,841 over max bid · 30% of ask
WALK Street locked · 10301

Street locked · 10301

Staten Island, NY 10301

Ask$180,000
Bid $$86,632
Room~$93,368 over max bid · 52% of ask
WALK Street locked · 10301

Street locked · 10301

Staten Island, NY 10301

Ask$223,000
Bid $$127,243
Room~$95,757 over max bid · 43% of ask
WALK Street locked · 10301

Street locked · 10301

Staten Island, NY 10301

Ask$330,000
Bid $$223,864
Room~$106,136 over max bid · 32% of ask
WALK Street locked · 10301

Street locked · 10301

Staten Island, NY 10301

Ask$110,000
Bid $$22,900
Room~$87,100 over max bid · 79% of ask
← Bid/Pass Tape