Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 19102 | $430,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$430,000
$387/sqft
Bid $
$318,078
Max bid / MAO
Room
~$111,922 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,483
$77/sqft
ARV
$438,895

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 $ $318,078 · Ask $430,000

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 sqft1111 sqft
ARV$438,895
List− $430,000
Rehab− $85,483
Gross profit$-76,588

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 19102

Street locked · 19102 · CONDOS $425,000 · 1111 sqft
Street locked · 19102 · CONDO $355,000 · 1111 sqft
Street locked · 19102 · CONDO $715,000 · 1140 sqft

Net pro forma

Includes closing costs & 2.13-month carry

Buy closing (2%)$8,600
Holding carry$10,065
All-in capital$534,148
Sell costs (6%)− $26,334
Net proceeds$412,561
Net profit $-54,147
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,483

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: $85,483
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,111 sqft × $3.00) $3,333
Flooring — Hardwood Refinish (1,111 sqft × $4.50) $5,000
Contingency (15%) $11,150

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
1111
Zip
19102

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 · 19102

Street locked · 19102

Philadelphia, PA 19102

Ask$370,000
Bid $$263,371
Room~$106,629 over max bid · 29% of ask
WALK Street locked · 19102

Street locked · 19102

Philadelphia, PA 19102

Ask$249,500
Bid $$151,494
Room~$98,006 over max bid · 39% of ask
WALK Street locked · 19102

Street locked · 19102

Philadelphia, PA 19102

Ask$219,900
Bid $$124,439
Room~$95,461 over max bid · 43% of ask
WALK Street locked · 19102

Street locked · 19102

Philadelphia, PA 19102

Ask$255,000
Bid $$157,692
Room~$97,308 over max bid · 38% of ask
WALK Street locked · 19102

Street locked · 19102

Philadelphia, PA 19102

Ask$254,000
Bid $$156,715
Room~$97,285 over max bid · 38% of ask
← Bid/Pass Tape