Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33607 | $770,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$770,000
$318/sqft
Bid $
$624,770
Max bid / MAO
Room
~$145,230 over max bid · 19% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$96,781
$40/sqft
ARV
$679,892

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 $ $624,770 · Ask $770,000

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 sqft2421 sqft
ARV$679,892
List− $770,000
Rehab− $96,781
Gross profit$-186,889

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33607

Street locked · 33607 · TOWNHOMES $695,000 · 2365 sqft
Street locked · 33607 · SINGLE_FAMILY $600,000 · 2510 sqft
Street locked · 33607 · SINGLE_FAMILY $635,000 · 2170 sqft

Net pro forma

Includes closing costs & 5.06-month carry

Buy closing (2%)$15,400
Holding carry$40,204
All-in capital$922,385
Sell costs (6%)− $40,794
Net proceeds$639,099
Net profit $-39,092
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $96,781

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: $96,781
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,421 sqft × $3.00) $7,263
Flooring — Hardwood Refinish (2,421 sqft × $4.50) $10,894
Contingency (15%) $12,624

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
4
Baths
3.0
Sqft
2421
Zip
33607

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 · 33607

Street locked · 33607

Tampa, FL 33607

Ask$260,000
Bid $$159,456
Room~$100,544 over max bid · 39% of ask
WALK Street locked · 33607

Street locked · 33607

Tampa, FL 33607

Ask$389,900
Bid $$278,149
Room~$111,751 over max bid · 29% of ask
WALK Street locked · 33607

Street locked · 33607

Tampa, FL 33607

Ask$285,000
Bid $$183,836
Room~$101,164 over max bid · 35% of ask
WALK Street locked · 33607

Street locked · 33607

Tampa, FL 33607

Ask$349,999
Bid $$242,758
Room~$107,241 over max bid · 31% of ask
WALK Street locked · 33607

Street locked · 33607

Tampa, FL 33607

Ask$244,900
Bid $$145,859
Room~$99,041 over max bid · 40% of ask
← Bid/Pass Tape