Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 32506 | $105,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$105,000
$163/sqft
Bid $
$55,741
Max bid / MAO
Room
~$49,259 over max bid · 47% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$16,075
$25/sqft
ARV
$93,716

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 $ $55,741 · Ask $105,000

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 sqft643 sqft
ARV$93,716
List− $105,000
Rehab− $16,075
Gross profit$-27,359

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 32506

Street locked · 32506 · SINGLE_FAMILY $190,000 · 1065 sqft
Street locked · 32506 · SINGLE_FAMILY $173,000 · 1168 sqft
Street locked · 32506 · SINGLE_FAMILY $105,000 · 1188 sqft

Net pro forma

Includes closing costs & 3.3-month carry

Buy closing (2%)$2,100
Holding carry$3,176
All-in capital$126,351
Sell costs (6%)− $5,623
Net proceeds$88,093
Net profit $-40,405
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $16,075
Renovation Budget (estimated) $16,075

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
40/100
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
643
Zip
32506

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 · 32506

Street locked · 32506

Pensacola, FL 32506

Ask$399,900
Bid $$281,449
Room~$118,451 over max bid · 30% of ask
WALK Street locked · 32506

Street locked · 32506

Pensacola, FL 32506

Ask$375,000
Bid $$258,497
Room~$116,503 over max bid · 31% of ask
WALK Street locked · 32506

Street locked · 32506

Pensacola, FL 32506

Ask$304,025
Bid $$198,598
Room~$105,427 over max bid · 35% of ask
WALK Street locked · 32506

Street locked · 32506

Pensacola, FL 32506

Ask$349,900
Bid $$239,825
Room~$110,075 over max bid · 31% of ask
WALK Street locked · 32506

Street locked · 32506

Pensacola, FL 32506

Ask$302,025
Bid $$196,729
Room~$105,296 over max bid · 35% of ask
← Bid/Pass Tape