Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33136 | $792,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$792,000
$991/sqft
Bid $
$588,188
Max bid / MAO
Room
~$203,812 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,792
$104/sqft
ARV
$273,670

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 $ $588,188 · Ask $792,000

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 sqft799 sqft
ARV$273,670
List− $792,000
Rehab− $82,792
Gross profit$-601,122

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33136

Street locked · 33136 · CONDO $678,000 · 750 sqft
Street locked · 33136 · CONDOS $235,000 · 689 sqft
Street locked · 33136 · CONDOS $320,000 · 914 sqft

Net pro forma

Includes closing costs & 9.63-month carry

Buy closing (2%)$15,840
Holding carry$77,222
All-in capital$967,854
Sell costs (6%)− $16,420
Net proceeds$257,250
Net profit $-108,431
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,792

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: $82,792
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (799 sqft × $3.00) $2,397
Flooring — Hardwood Refinish (799 sqft × $4.50) $3,596
Contingency (15%) $10,799

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
0/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
1.0
Sqft
799
Zip
33136

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 · 33136

Street locked · 33136

Miami, FL 33136

Ask$297,000
Bid $$195,440
Room~$101,560 over max bid · 34% of ask
WALK Street locked · 33136

Street locked · 33136

Miami, FL 33136

Ask$345,000
Bid $$239,008
Room~$105,992 over max bid · 31% of ask
WALK Street locked · 33136

Street locked · 33136

Miami, FL 33136

Ask$359,000
Bid $$253,657
Room~$105,343 over max bid · 29% of ask
WALK Street locked · 33136

Street locked · 33136

Miami, FL 33136

Ask$350,000
Bid $$245,169
Room~$104,831 over max bid · 30% of ask
WALK Street locked · 33136

Street locked · 33136

Miami, FL 33136

Ask$349,000
Bid $$244,040
Room~$104,960 over max bid · 30% of ask
← Bid/Pass Tape