Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33142 | $635,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$635,000
$330/sqft
Bid $
$502,791
Max bid / MAO
Room
~$132,209 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,503
$48/sqft
ARV
$629,501

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 $ $502,791 · Ask $635,000

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 sqft1925 sqft
ARV$629,501
List− $635,000
Rehab− $92,503
Gross profit$-98,002

Contextual market baseline

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

Street locked · 33142 · MULTI_FAMILY $530,000 · 1968 sqft
Street locked · 33142 · SINGLE_FAMILY $342,000 · 1976 sqft
Street locked · 33142 · SINGLE_FAMILY $475,000 · 2010 sqft

Net pro forma

Includes closing costs & 5.53-month carry

Buy closing (2%)$12,700
Holding carry$36,878
All-in capital$777,081
Sell costs (6%)− $37,770
Net proceeds$591,731
Net profit $-45,284
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,503

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: $92,503
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,925 sqft × $3.00) $5,775
Flooring — Hardwood Refinish (1,925 sqft × $4.50) $8,662
Contingency (15%) $12,066

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
2.5
Sqft
1925
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$380,000
Bid $$270,663
Room~$109,337 over max bid · 29% 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