Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 32803 | $635,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$635,000
$359/sqft
Bid $
$476,137
Max bid / MAO
Room
~$158,863 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,166
$52/sqft
ARV
$511,320

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 $ $476,137 · Ask $635,000

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 sqft1770 sqft
ARV$511,320
List− $635,000
Rehab− $91,166
Gross profit$-214,846

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 32803

Street locked · 32803 · SINGLE_FAMILY $500,000 · 1809 sqft
Street locked · 32803 · MULTI_FAMILY $615,000 · 1718 sqft
Street locked · 32803 · MULTI_FAMILY $612,000 · 1680 sqft

Net pro forma

Includes closing costs & 3.02-month carry

Buy closing (2%)$12,700
Holding carry$20,103
All-in capital$758,969
Sell costs (6%)− $30,679
Net proceeds$480,641
Net profit $-77,631
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,166

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: $91,166
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,770 sqft × $3.00) $5,310
Flooring — Hardwood Refinish (1,770 sqft × $4.50) $7,965
Contingency (15%) $11,891

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
4/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
4
Baths
2.0
Sqft
1770
Zip
32803

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 · 32803

Street locked · 32803

Orlando, FL 32803

Ask$619,900
Bid $$485,677
Room~$134,223 over max bid · 22% of ask
WALK Street locked · 32803

Street locked · 32803

Orlando, FL 32803

Ask$459,000
Bid $$345,038
Room~$113,962 over max bid · 25% of ask
WALK Street locked · 32803

Street locked · 32803

Orlando, FL 32803

Ask$425,000
Bid $$313,075
Room~$111,925 over max bid · 26% of ask
WALK Street locked · 32803

Street locked · 32803

Orlando, FL 32803

Ask$397,000
Bid $$289,189
Room~$107,811 over max bid · 27% of ask
WALK Street locked · 32803

Street locked · 32803

Orlando, FL 32803

Ask$374,900
Bid $$264,238
Room~$110,662 over max bid · 30% of ask
← Bid/Pass Tape