List Price
$191,000
$199/sqft
Renovation
$32,000
$33/sqft
ARV
$263,525
$274/sqft
Gross Profit
$40,525
21.2% margin
Net Profit*
$14,543
6.2% ROI
Condition
5/10
Heavy renovation
ARV Build-Up
Core flip economics — formulas match FlipScout engine
| List price (acquisition) | $191,000 |
| Renovation budget | + $32,000 |
| Renovation value-add (×1.5) | + $48,000 |
| Market premium (12.8% of list) | + $24,525 |
| After Repair Value (ARV) | $263,525 |
ARV = List + (Reno × 1.5) + Market Premium
Gross Profit = ARV − List − Reno = $40,525
Gross Profit = ARV − List − Reno = $40,525
Net Pro Forma
*Includes closing costs & 4-month carry
| All-in acquisition (list + 2% buy closing) | $191,000 + $3,820 |
| Hard costs (renovation) | $32,000 |
| Holding carry (4 mo) | $6,351 |
| Total capital deployed | $233,171 |
| ARV at disposition | $263,525 |
| Sell-side costs (6%) | − $15,812 |
| Net sale proceeds | $247,714 |
| Net profit | $14,543 |
Net ROI on capital
6.2%
Net margin on ARV
5.5%
AI Vision Analysis
Ollama Vision (llava) · Condition 5/10 — Heavy renovation
GutTurnkey
Contractor Assessment
Exterior paint and landscaping refresh needed. Interior mostly livable with cosmetic updates.
AI renovation estimate: $32,000
Investor Scope Checklist
- ▸Exterior paint and landscaping refresh needed. Interior mostly livable with cosmetic updates.
- ▸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 Allocation
Kitchen refresh
$8,960
Bathrooms
$6,400
Flooring & paint
$7,040
Exterior / curb appeal
$4,800
Contingency (10%)
$4,800
Allocations sum to renovation budget · Adjust per inspection
Property Facts
- Bedrooms
- 1
- Bathrooms
- 1.0
- Square Feet
- 961 sqft
- Zip / Market
- 77002
- Hot Deal Threshold
- >15% gross margin
- Deal Status
- Qualified Hot Deal