Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 32202 | $137,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$137,900
$241/sqft
Bid $
$49,627
Max bid / MAO
Room
~$88,273 over max bid · 64% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$80,842
$141/sqft
ARV
$71,992

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 $ $49,627 · Ask $137,900

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 sqft573 sqft
ARV$71,992
List− $137,900
Rehab− $80,842
Gross profit$-146,750

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 32202

Street locked · 32202 · CONDOS $100,000 · 573 sqft
Street locked · 32202 · CONDOS $90,000 · 573 sqft
Street locked · 32202 · CONDOS $83,250 · 573 sqft

Net pro forma

Includes closing costs & 7.8-month carry

Buy closing (2%)$2,758
Holding carry$15,640
All-in capital$237,140
Sell costs (6%)− $4,320
Net proceeds$67,673
Net profit $-72,289
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $80,842

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: $80,842
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (573 sqft × $3.00) $1,719
Flooring — Hardwood Refinish (573 sqft × $4.50) $2,578
Contingency (15%) $10,545

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
1.5
Sqft
573
Zip
32202

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 · 32202

Street locked · 32202

Jacksonville, FL 32202

Ask$83,000
Bid $$0
Room~$83,000 over max bid · 100% of ask
WALK Street locked · 32202

Street locked · 32202

Jacksonville, FL 32202

Ask$279,700
Bid $$175,686
Room~$104,014 over max bid · 37% of ask
WALK Street locked · 32202

Street locked · 32202

Jacksonville, FL 32202

Ask$84,000
Bid $$240
Room~$83,760 over max bid · 100% of ask
WALK Street locked · 32202

Street locked · 32202

Jacksonville, FL 32202

Ask$275,000
Bid $$170,152
Room~$104,848 over max bid · 38% of ask
WALK Street locked · 32202

Street locked · 32202

Jacksonville, FL 32202

Ask$83,000
Bid $$0
Room~$83,000 over max bid · 100% of ask
← Bid/Pass Tape