Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33602 | $559,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$559,000
$426/sqft
Bid $
$436,944
Max bid / MAO
Room
~$122,056 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,216
$66/sqft
ARV
$520,124

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 $ $436,944 · Ask $559,000

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 sqft1312 sqft
ARV$520,124
List− $559,000
Rehab− $87,216
Gross profit$-126,092

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33602

Street locked · 33602 · CONDOS $550,000 · 1320 sqft
Street locked · 33602 · CONDO $380,000 · 1358 sqft
Street locked · 33602 · CONDOS $725,000 · 1363 sqft

Net pro forma

Includes closing costs & 5.32-month carry

Buy closing (2%)$11,180
Holding carry$31,514
All-in capital$688,910
Sell costs (6%)− $31,207
Net proceeds$488,917
Net profit $-45,810
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,216

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: $87,216
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,312 sqft × $3.00) $3,936
Flooring — Hardwood Refinish (1,312 sqft × $4.50) $5,904
Contingency (15%) $11,376

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
3
Baths
2.0
Sqft
1312
Zip
33602

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 · 33602

Street locked · 33602

Tampa, FL 33602

Ask$569,000
Bid $$446,020
Room~$122,980 over max bid · 22% of ask
WALK Street locked · 33602

Street locked · 33602

Tampa, FL 33602

Ask$257,000
Bid $$160,897
Room~$96,103 over max bid · 37% of ask
WALK Street locked · 33602

Street locked · 33602

Tampa, FL 33602

Ask$549,750
Bid $$424,367
Room~$125,383 over max bid · 23% of ask
WALK Street locked · 33602

Street locked · 33602

Tampa, FL 33602

Ask$289,000
Bid $$185,553
Room~$103,447 over max bid · 36% of ask
WALK Street locked · 33602

Street locked · 33602

Tampa, FL 33602

Ask$419,900
Bid $$309,856
Room~$110,044 over max bid · 26% of ask
← Bid/Pass Tape