Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 07002 | $259,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$259,000
$322/sqft
Bid $
$160,856
Max bid / MAO
Room
~$98,144 over max bid · 38% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,834
$103/sqft
ARV
$243,810

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 $ $160,856 · Ask $259,000

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 sqft804 sqft
ARV$243,810
List− $259,000
Rehab− $82,834
Gross profit$-98,024

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 07002

Street locked · 07002 · CONDO $199,875 · 800 sqft
Street locked · 07002 · CONDO $199,875 · 850 sqft
Street locked · 07002 · CONDO $169,125 · 680 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$5,180
Holding carry$12,534
All-in capital$359,548
Sell costs (6%)− $14,629
Net proceeds$229,181
Net profit $-64,837
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,834

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: $82,834
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (804 sqft × $3.00) $2,412
Flooring — Hardwood Refinish (804 sqft × $4.50) $3,618
Contingency (15%) $10,804

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
1
Baths
1.0
Sqft
804
Zip
07002

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 · 07002

Street locked · 07002

Bayonne, NJ 07002

Ask$279,000
Bid $$181,256
Room~$97,744 over max bid · 35% of ask
WALK Street locked · 07002

Street locked · 07002

Bayonne, NJ 07002

Ask$325,000
Bid $$221,728
Room~$103,272 over max bid · 32% of ask
WALK Street locked · 07002

Street locked · 07002

Bayonne, NJ 07002

Ask$499,000
Bid $$379,903
Room~$119,097 over max bid · 24% of ask
WALK Street locked · 07002

Street locked · 07002

Bayonne, NJ 07002

Ask$284,000
Bid $$184,423
Room~$99,577 over max bid · 35% of ask
WALK Street locked · 07002

Street locked · 07002

Bayonne, NJ 07002

Ask$385,000
Bid $$275,817
Room~$109,183 over max bid · 28% of ask
← Bid/Pass Tape