Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 10701 | $599,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$599,000
$282/sqft
Bid $
$467,454
Max bid / MAO
Room
~$131,546 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,228
$44/sqft
ARV
$784,545

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 $ $467,454 · Ask $599,000

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 sqft2125 sqft
ARV$784,545
List− $599,000
Rehab− $94,228
Gross profit$91,317

Contextual market baseline

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

Street locked · 10701 · SINGLE_FAMILY $650,000 · 2125 sqft
Street locked · 10701 · MULTI_FAMILY $960,000 · 2127 sqft
Street locked · 10701 · SINGLE_FAMILY $1,200,000 · 2153 sqft

Net pro forma

Includes closing costs & 4.5-month carry

Buy closing (2%)$11,980
Holding carry$28,596
All-in capital$733,804
Sell costs (6%)− $47,073
Net proceeds$737,472
Net profit $-49,881
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,228

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: $94,228
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,125 sqft × $3.00) $6,375
Flooring — Hardwood Refinish (2,125 sqft × $4.50) $9,562
Contingency (15%) $12,291

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
2.0
Sqft
2125
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