Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 28403 | $167,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$167,900
$187/sqft
Bid $
$74,900
Max bid / MAO
Room
~$93,000 over max bid · 55% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,662
$93/sqft
ARV
$234,194

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 $ $74,900 · Ask $167,900

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 sqft900 sqft
ARV$234,194
List− $167,900
Rehab− $83,662
Gross profit$-17,368

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 28403

Street locked · 28403 · CONDOS $167,900 · 900 sqft
Street locked · 28403 · SINGLE_FAMILY $360,000 · 890 sqft
Street locked · 28403 · CONDOS $195,000 · 1006 sqft

Net pro forma

Includes closing costs & 5.37-month carry

Buy closing (2%)$3,358
Holding carry$12,383
All-in capital$267,303
Sell costs (6%)− $14,052
Net proceeds$220,143
Net profit $-72,834
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,662

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: $83,662
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (900 sqft × $3.00) $2,700
Flooring — Hardwood Refinish (900 sqft × $4.50) $4,050
Contingency (15%) $10,912

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
2
Baths
2.0
Sqft
900
Zip
28403

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 · 28403

Street locked · 28403

Wilmington, NC 28403

Ask$165,000
Bid $$72,257
Room~$92,743 over max bid · 56% of ask
WALK Street locked · 28403

Street locked · 28403

Wilmington, NC 28403

Ask$515,000
Bid $$389,369
Room~$125,631 over max bid · 24% of ask
WALK Street locked · 28403

Street locked · 28403

Wilmington, NC 28403

Ask$195,000
Bid $$100,304
Room~$94,696 over max bid · 49% of ask
WALK Street locked · 28403

Street locked · 28403

Wilmington, NC 28403

Ask$499,000
Bid $$381,222
Room~$117,778 over max bid · 24% of ask
WALK Street locked · 28403

Street locked · 28403

Wilmington, NC 28403

Ask$250,000
Bid $$149,881
Room~$100,119 over max bid · 40% of ask
← Bid/Pass Tape