Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33157 | $725,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$725,000
$413/sqft
Bid $
$540,098
Max bid / MAO
Room
~$184,902 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,028
$52/sqft
ARV
$591,155

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 $ $540,098 · Ask $725,000

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 sqft1754 sqft
ARV$591,155
List− $725,000
Rehab− $91,028
Gross profit$-224,873

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33157

Street locked · 33157 · SINGLE_FAMILY $440,000 · 1758 sqft
Street locked · 33157 · SINGLE_FAMILY $830,000 · 1764 sqft
Street locked · 33157 · SINGLE_FAMILY $710,000 · 1738 sqft

Net pro forma

Includes closing costs & 3.97-month carry

Buy closing (2%)$14,500
Holding carry$29,697
All-in capital$860,225
Sell costs (6%)− $35,469
Net proceeds$555,686
Net profit $-94,895
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,028

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: $91,028
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,754 sqft × $3.00) $5,262
Flooring — Hardwood Refinish (1,754 sqft × $4.50) $7,893
Contingency (15%) $11,873

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
2/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
2.0
Sqft
1754
Zip
33157

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 · 33157

Street locked · 33157

Miami, FL 33157

Ask$450,000
Bid $$338,859
Room~$111,141 over max bid · 25% of ask
WALK Street locked · 33157

Street locked · 33157

Cutler Bay, FL 33157

Ask$569,000
Bid $$445,952
Room~$123,048 over max bid · 22% of ask
WALK Street locked · 33157

Street locked · 33157

Miami, FL 33157

Ask$450,500
Bid $$327,311
Room~$123,189 over max bid · 27% of ask
WALK Street locked · 33157

Street locked · 33157

Miami, FL 33157

Ask$520,000
Bid $$402,642
Room~$117,358 over max bid · 23% of ask
WALK Street locked · 33157

Street locked · 33157

Miami, FL 33157

Ask$140,000
Bid $$49,670
Room~$90,330 over max bid · 65% of ask
← Bid/Pass Tape