Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 10701 | $259,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$259,900
$298/sqft
Bid $
$161,129
Max bid / MAO
Room
~$98,771 over max bid · 38% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,413
$96/sqft
ARV
$321,571

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 $ $161,129 · Ask $259,900

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 sqft871 sqft
ARV$321,571
List− $259,900
Rehab− $83,413
Gross profit$-21,742

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 10701

Street locked · 10701 · COOP $190,000 · 825 sqft
Street locked · 10701 · COOP $235,000 · 950 sqft
Street locked · 10701 · COOP $155,000 · 775 sqft

Net pro forma

Includes closing costs & 6.86-month carry

Buy closing (2%)$5,198
Holding carry$21,589
All-in capital$370,100
Sell costs (6%)− $19,294
Net proceeds$302,277
Net profit $-65,362
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,413

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: $83,413
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (871 sqft × $3.00) $2,613
Flooring — Hardwood Refinish (871 sqft × $4.50) $3,920
Contingency (15%) $10,880

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
871
Zip
10701

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 · 10701

Street locked · 10701

Yonkers, NY 10701

Ask$135,000
Bid $$44,151
Room~$90,849 over max bid · 67% of ask
WALK Street locked · 10701

Street locked · 10701

Yonkers, NY 10701

Ask$399,999
Bid $$292,068
Room~$107,931 over max bid · 27% of ask
WALK Street locked · 10701

Street locked · 10701

Yonkers, NY 10701

Ask$405,000
Bid $$297,689
Room~$107,311 over max bid · 26% of ask
WALK Street locked · 10701

Street locked · 10701

Yonkers, NY 10701

Ask$325,000
Bid $$222,066
Room~$102,934 over max bid · 32% of ask
WALK Street locked · 10701

Street locked · 10701

Yonkers, NY 10701

Ask$375,000
Bid $$269,650
Room~$105,350 over max bid · 28% of ask
← Bid/Pass Tape