Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33125 | $459,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$459,900
$402/sqft
Bid $
$345,744
Max bid / MAO
Room
~$114,156 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,767
$75/sqft
ARV
$371,841

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 $ $345,744 · Ask $459,900

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 sqft1144 sqft
ARV$371,841
List− $459,900
Rehab− $85,767
Gross profit$-173,826

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33125

Street locked · 33125 · SINGLE_FAMILY $650,000 · 1111 sqft
Street locked · 33125 · SINGLE_FAMILY $575,000 · 1272 sqft
Street locked · 33125 · CONDOS $445,000 · 1300 sqft

Net pro forma

Includes closing costs & 8.02-month carry

Buy closing (2%)$9,198
Holding carry$40,116
All-in capital$594,981
Sell costs (6%)− $22,310
Net proceeds$349,531
Net profit $-52,094
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,767

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: $85,767
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,144 sqft × $3.00) $3,432
Flooring — Hardwood Refinish (1,144 sqft × $4.50) $5,148
Contingency (15%) $11,187

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
2.0
Sqft
1144
Zip
33125

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 · 33125

Street locked · 33125

Miami, FL 33125

Ask$340,000
Bid $$234,682
Room~$105,318 over max bid · 31% of ask
WALK Street locked · 33125

Street locked · 33125

Miami, FL 33125

Ask$380,000
Bid $$270,595
Room~$109,405 over max bid · 29% of ask
WALK Street locked · 33125

Street locked · 33125

Miami, FL 33125

Ask$249,000
Bid $$151,821
Room~$97,179 over max bid · 39% of ask
WALK Street locked · 33125

Street locked · 33125

Miami, FL 33125

Ask$249,000
Bid $$151,821
Room~$97,179 over max bid · 39% of ask
WALK Street locked · 33125

Street locked · 33125

Miami, FL 33125

Ask$227,500
Bid $$133,114
Room~$94,386 over max bid · 41% of ask
← Bid/Pass Tape