Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 32801 | $135,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$135,000
$197/sqft
Bid $
$45,969
Max bid / MAO
Room
~$89,031 over max bid · 66% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,808
$119/sqft
ARV
$154,665

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 $ $45,969 · Ask $135,000

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 sqft685 sqft
ARV$154,665
List− $135,000
Rehab− $81,808
Gross profit$-62,143

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 32801

Street locked · 32801 · CONDOS $152,000 · 710 sqft
Street locked · 32801 · CONDOS $189,900 · 644 sqft
Street locked · 32801 · CONDOS $150,000 · 642 sqft

Net pro forma

Includes closing costs & 3.4-month carry

Buy closing (2%)$2,700
Holding carry$6,757
All-in capital$226,265
Sell costs (6%)− $9,280
Net proceeds$145,385
Net profit $-73,509
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,808

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: $81,808
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (685 sqft × $3.00) $2,055
Flooring — Hardwood Refinish (685 sqft × $4.50) $3,082
Contingency (15%) $10,671

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
1
Baths
1.0
Sqft
685
Zip
32801

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 · 32801

Street locked · 32801

Orlando, FL 32801

Ask$214,900
Bid $$119,698
Room~$95,202 over max bid · 44% of ask
WALK Street locked · 32801

Street locked · 32801

Orlando, FL 32801

Ask$213,000
Bid $$113,465
Room~$99,535 over max bid · 47% of ask
WALK Street locked · 32801

Street locked · 32801

Orlando, FL 32801

Ask$200,000
Bid $$103,033
Room~$96,967 over max bid · 48% of ask
WALK Street locked · 32801

Street locked · 32801

Orlando, FL 32801

Ask$193,999
Bid $$101,491
Room~$92,508 over max bid · 48% of ask
WALK Street locked · 32801

Street locked · 32801

Orlando, FL 32801

Ask$530,000
Bid $$411,261
Room~$118,739 over max bid · 22% of ask
← Bid/Pass Tape