Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33012 | $205,000 Flip Analysis — FlipScout
Ask
$205,000
$281/sqft
Bid $
$111,021
Max bid / MAO
Room
~$93,979 over max bid · 46% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,187
$113/sqft
ARV
$200,860

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 $ $111,021 · Ask $205,000

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 sqft729 sqft
ARV$200,860
List− $205,000
Rehab− $82,187
Gross profit$-86,327

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33012

Street locked · 33012 · CONDOS $185,000 · 771 sqft
Street locked · 33012 · CONDOS $190,000 · 790 sqft
Street locked · 33012 · CONDOS $195,000 · 798 sqft

Net pro forma

Includes closing costs & 4.77-month carry

Buy closing (2%)$4,100
Holding carry$12,557
All-in capital$303,844
Sell costs (6%)− $12,052
Net proceeds$188,809
Net profit $-68,408
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,187

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: $82,187
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (729 sqft × $3.00) $2,187
Flooring — Hardwood Refinish (729 sqft × $4.50) $3,280
Contingency (15%) $10,720

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
729
Zip
33012

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 · 33012

Street locked · 33012

Hialeah, FL 33012

Ask$199,900
Bid $$105,898
Room~$94,002 over max bid · 47% of ask
WALK Street locked · 33012

Street locked · 33012

Hialeah, FL 33012

Ask$260,000
Bid $$159,456
Room~$100,544 over max bid · 39% of ask
WALK Street locked · 33012

Street locked · 33012

Hialeah, FL 33012

Ask$239,500
Bid $$141,903
Room~$97,597 over max bid · 41% of ask
WALK Street locked · 33012

Street locked · 33012

Hialeah, FL 33012

Ask$305,000
Bid $$199,687
Room~$105,313 over max bid · 35% of ask
WALK Street locked · 33012

Street locked · 33012

Hialeah, FL 33012

Ask$239,000
Bid $$141,436
Room~$97,564 over max bid · 41% of ask
← Bid/Pass Tape