Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33602 | $449,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$449,000
$582/sqft
Bid $
$338,703
Max bid / MAO
Room
~$110,297 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,558
$107/sqft
ARV
$308,933

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 $ $338,703 · Ask $449,000

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 sqft772 sqft
ARV$308,933
List− $449,000
Rehab− $82,558
Gross profit$-222,625

Contextual market baseline

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

Street locked · 33602 · CONDOS $444,000 · 714 sqft
Street locked · 33602 · CONDOS $420,000 · 684 sqft
Street locked · 33602 · CONDOS $477,000 · 898 sqft

Net pro forma

Includes closing costs & 6.86-month carry

Buy closing (2%)$8,980
Holding carry$33,426
All-in capital$573,964
Sell costs (6%)− $18,536
Net proceeds$290,397
Net profit $-49,650
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,558

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: $82,558
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (772 sqft × $3.00) $2,316
Flooring — Hardwood Refinish (772 sqft × $4.50) $3,474
Contingency (15%) $10,768

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
772
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