Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 27520 | $530,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$530,000
$167/sqft
Bid $
$339,273
Max bid / MAO
Room
~$190,727 over max bid · 36% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$79,450
$25/sqft
ARV
$546,779

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 $ $339,273 · Ask $530,000

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 sqft3178 sqft
ARV$546,779
List− $530,000
Rehab− $79,450
Gross profit$-62,671

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 27520

Street locked · 27520 · SINGLE_FAMILY $520,000 · 3160 sqft
Street locked · 27520 · SINGLE_FAMILY $580,000 · 3143 sqft
Street locked · 27520 · SINGLE_FAMILY $560,000 · 3220 sqft

Net pro forma

Includes closing costs & 6.72-month carry

Buy closing (2%)$10,600
Holding carry$32,648
All-in capital$652,698
Sell costs (6%)− $32,807
Net proceeds$513,972
Net profit $-134,375
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: $79,450
Renovation Budget (estimated) $79,450

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
5
Baths
4.0
Sqft
3178
Zip
27520

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 · 27520

Street locked · 27520

Wilsons Mills, NC 27520

Ask$259,990
Bid $$156,343
Room~$103,647 over max bid · 40% of ask
WALK Street locked · 27520

Street locked · 27520

Clayton, NC 27520

Ask$594,223
Bid $$454,466
Room~$139,757 over max bid · 24% of ask
WALK Street locked · 27520

Street locked · 27520

Clayton, NC 27520

Ask$286,000
Bid $$182,386
Room~$103,614 over max bid · 36% of ask
WALK Street locked · 27520

Street locked · 27520

Clayton, NC 27520

Ask$274,900
Bid $$170,380
Room~$104,520 over max bid · 38% of ask
WALK Street locked · 27520

Street locked · 27520

Clayton, NC 27520

Ask$257,900
Bid $$153,071
Room~$104,829 over max bid · 41% of ask
← Bid/Pass Tape