Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 34102 | $510,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$510,000
$827/sqft
Bid $
$395,073
Max bid / MAO
Room
~$114,927 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,221
$132/sqft
ARV
$2,145,411

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 $ $395,073 · Ask $510,000

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 sqft617 sqft
ARV$2,145,411
List− $510,000
Rehab− $81,221
Gross profit$0

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 34102

Street locked · 34102 · CONDOS $240,000 · 546 sqft
Street locked · 34102 · OTHER $19,950,000 · 879 sqft
Street locked · 34102 · CONDOS $347,020 · 890 sqft

Net pro forma

Includes closing costs & 2.92-month carry

Buy closing (2%)$10,200
Holding carry$15,825
All-in capital$617,246
Sell costs (6%)− $128,725
Net proceeds$2,016,686
Net profit $-45,845
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,221

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: $81,221
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (617 sqft × $3.00) $1,851
Flooring — Hardwood Refinish (617 sqft × $4.50) $2,776
Contingency (15%) $10,594

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
14/100
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
617
Zip
34102

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 · 34102

Street locked · 34102

Naples, FL 34102

Ask$350,000
Bid $$245,178
Room~$104,822 over max bid · 30% of ask
WALK Street locked · 34102

Street locked · 34102

Naples, FL 34102

Ask$385,000
Bid $$276,858
Room~$108,142 over max bid · 28% of ask
WALK Street locked · 34102

Street locked · 34102

Naples, FL 34102

Ask$375,000
Bid $$268,940
Room~$106,060 over max bid · 28% of ask
WALK Street locked · 34102

Street locked · 34102

Naples, FL 34102

Ask$429,900
Bid $$319,134
Room~$110,766 over max bid · 26% of ask
WALK Street locked · 34102

Street locked · 34102

Naples, FL 34102

Ask$299,900
Bid $$196,807
Room~$103,093 over max bid · 34% of ask
← Bid/Pass Tape