Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33142 | $380,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$380,000
$319/sqft
Bid $
$270,663
Max bid / MAO
Room
~$109,337 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,181
$72/sqft
ARV
$388,465

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 $ $270,663 · Ask $380,000

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 sqft1192 sqft
ARV$388,465
List− $380,000
Rehab− $86,181
Gross profit$-77,716

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33142

Street locked · 33142 · SINGLE_FAMILY $493,000 · 1208 sqft
Street locked · 33142 · SINGLE_FAMILY $475,000 · 1170 sqft
Street locked · 33142 · SINGLE_FAMILY $522,500 · 1219 sqft

Net pro forma

Includes closing costs & 4.19-month carry

Buy closing (2%)$7,600
Holding carry$17,905
All-in capital$491,686
Sell costs (6%)− $23,308
Net proceeds$365,157
Net profit $-58,787
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,181

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: $86,181
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,192 sqft × $3.00) $3,576
Flooring — Hardwood Refinish (1,192 sqft × $4.50) $5,364
Contingency (15%) $11,241

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
2
Baths
1.0
Sqft
1192
Zip
33142

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 · 33142

Street locked · 33142

Miami, FL 33142

Ask$485,000
Bid $$367,208
Room~$117,792 over max bid · 24% of ask
WALK Street locked · 33142

Street locked · 33142

Miami, FL 33142

Ask$635,000
Bid $$502,791
Room~$132,209 over max bid · 21% of ask
WALK Street locked · 33142

Street locked · 33142

Miami, FL 33142

Ask$387,500
Bid $$275,862
Room~$111,638 over max bid · 29% of ask
WALK Street locked · 33142

Street locked · 33142

Miami, FL 33142

Ask$440,000
Bid $$325,090
Room~$114,910 over max bid · 26% of ask
WALK Street locked · 33142

Street locked · 33142

Miami, FL 33142

Ask$515,000
Bid $$397,504
Room~$117,496 over max bid · 23% of ask
← Bid/Pass Tape