Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 28202 | $399,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,900
$329/sqft
Bid $
$289,051
Max bid / MAO
Room
~$110,849 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,396
$71/sqft
ARV
$396,740

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 $ $289,051 · Ask $399,900

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 sqft1217 sqft
ARV$396,740
List− $399,900
Rehab− $86,396
Gross profit$-89,556

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 28202

Street locked · 28202 · CONDOS $590,000 · 1185 sqft
Street locked · 28202 · CONDOS $465,000 · 1148 sqft
Street locked · 28202 · CONDO $399,000 · 1073 sqft

Net pro forma

Includes closing costs & 3.95-month carry

Buy closing (2%)$7,998
Holding carry$17,608
All-in capital$511,902
Sell costs (6%)− $23,804
Net proceeds$372,936
Net profit $-57,447
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,396

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: $86,396
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,217 sqft × $3.00) $3,651
Flooring — Hardwood Refinish (1,217 sqft × $4.50) $5,476
Contingency (15%) $11,269

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
1217
Zip
28202

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 · 28202

Street locked · 28202

Charlotte, NC 28202

Ask$360,000
Bid $$247,607
Room~$112,393 over max bid · 31% of ask
WALK Street locked · 28202

Street locked · 28202

Charlotte, NC 28202

Ask$355,000
Bid $$248,109
Room~$106,891 over max bid · 30% of ask
WALK Street locked · 28202

Street locked · 28202

Charlotte, NC 28202

Ask$554,000
Bid $$433,522
Room~$120,478 over max bid · 22% of ask
WALK Street locked · 28202

Street locked · 28202

Charlotte, NC 28202

Ask$499,000
Bid $$380,401
Room~$118,599 over max bid · 24% of ask
WALK Street locked · 28202

Street locked · 28202

Charlotte, NC 28202

Ask$358,000
Bid $$254,438
Room~$103,562 over max bid · 29% of ask
← Bid/Pass Tape