Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 96706 | $715,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$715,000
$714/sqft
Bid $
$528,201
Max bid / MAO
Room
~$186,799 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,533
$84/sqft
ARV
$561,707

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 $ $528,201 · Ask $715,000

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 sqft1001 sqft
ARV$561,707
List− $715,000
Rehab− $84,533
Gross profit$-237,826

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 96706

Street locked · 96706 · CONDOS $610,000 · 1010 sqft
Street locked · 96706 · SINGLE_FAMILY $783,240 · 959 sqft
Street locked · 96706 · SINGLE_FAMILY $853,000 · 1053 sqft

Net pro forma

Includes closing costs & 4.71-month carry

Buy closing (2%)$14,300
Holding carry$34,520
All-in capital$848,353
Sell costs (6%)− $33,702
Net proceeds$528,005
Net profit $-99,758
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,533

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: $84,533
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,001 sqft × $3.00) $3,003
Flooring — Hardwood Refinish (1,001 sqft × $4.50) $4,504
Contingency (15%) $11,026

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
1/100
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
1001
Zip
96706

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 · 96706

Street locked · 96706

Ewa Beach, HI 96706

Ask$555,000
Bid $$437,442
Room~$117,558 over max bid · 21% of ask
WALK Street locked · 96706

Street locked · 96706

Ewa Beach, HI 96706

Ask$489,900
Bid $$376,598
Room~$113,302 over max bid · 23% of ask
WALK Street locked · 96706

Street locked · 96706

Ewa Beach, HI 96706

Ask$499,000
Bid $$382,889
Room~$116,111 over max bid · 23% of ask
WALK Street locked · 96706

Street locked · 96706

Ewa Beach, HI 96706

Ask$530,000
Bid $$413,544
Room~$116,456 over max bid · 22% of ask
WALK Street locked · 96706

Street locked · 96706

Ewa Beach, HI 96706

Ask$480,000
Bid $$368,149
Room~$111,851 over max bid · 23% of ask
← Bid/Pass Tape