Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 08753 | $479,000 Flip Analysis — FlipScout
Ask
$479,000
$259/sqft
Bid $
$357,659
Max bid / MAO
Room
~$121,341 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,822
$50/sqft
ARV
$544,388

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 $ $357,659 · Ask $479,000

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.

Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft1846 sqft
ARV$544,388
List− $479,000
Rehab− $91,822
Gross profit$-26,434

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 08753

Street locked · 08753 · SINGLE_FAMILY $586,000 · 1865 sqft
Street locked · 08753 · LAND $745,000 · 1868 sqft
Street locked · 08753 · SINGLE_FAMILY $545,000 · 1808 sqft

Net pro forma

Includes closing costs & 4.69-month carry

Buy closing (2%)$9,580
Holding carry$24,541
All-in capital$604,943
Sell costs (6%)− $32,663
Net proceeds$511,724
Net profit $-56,820
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,822

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: $91,822
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,846 sqft × $3.00) $5,538
Flooring — Hardwood Refinish (1,846 sqft × $4.50) $8,307
Contingency (15%) $11,977

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
3
Baths
3.0
Sqft
1846
Zip
08753

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

← Bid/Pass Tape