Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 32566 | $398,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$398,000
$245/sqft
Bid $
$221,826
Max bid / MAO
Room
~$176,174 over max bid · 44% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$40,650
$25/sqft
ARV
$342,982

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 $ $221,826 · Ask $398,000

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 sqft1626 sqft
ARV$342,982
List− $398,000
Rehab− $40,650
Gross profit$-95,668

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 32566

Street locked · 32566 · SINGLE_FAMILY $320,000 · 1641 sqft
Street locked · 32566 · TOWNHOMES $301,000 · 1605 sqft
Street locked · 32566 · CONDOS $825,000 · 1680 sqft

Net pro forma

Includes closing costs & 9.07-month carry

Buy closing (2%)$7,960
Holding carry$33,090
All-in capital$479,700
Sell costs (6%)− $20,579
Net proceeds$322,403
Net profit $-143,571
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: $40,650
Renovation Budget (estimated) $40,650

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
3
Baths
2.0
Sqft
1626
Zip
32566

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 · 32566

Street locked · 32566

Navarre, FL 32566

Ask$375,000
Bid $$261,153
Room~$113,847 over max bid · 30% of ask
WALK Street locked · 32566

Street locked · 32566

Navarre, FL 32566

Ask$481,900
Bid $$356,565
Room~$125,335 over max bid · 26% of ask
WALK Street locked · 32566

Street locked · 32566

Navarre, FL 32566

Ask$284,900
Bid $$179,608
Room~$105,292 over max bid · 37% of ask
WALK Street locked · 32566

Street locked · 32566

Navarre, FL 32566

Ask$544,900
Bid $$413,864
Room~$131,036 over max bid · 24% of ask
WALK Street locked · 32566

Street locked · 32566

Navarre, FL 32566

Ask$482,000
Bid $$357,462
Room~$124,538 over max bid · 26% of ask
← Bid/Pass Tape