Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33127 | $515,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$515,000
$461/sqft
Bid $
$363,059
Max bid / MAO
Room
~$151,941 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$27,900
$25/sqft
ARV
$511,713

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 $ $363,059 · Ask $515,000

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 sqft1116 sqft
ARV$511,713
List− $515,000
Rehab− $27,900
Gross profit$-31,187

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33127

Street locked · 33127 · SINGLE_FAMILY $500,000 · 1144 sqft
Street locked · 33127 · SINGLE_FAMILY $370,000 · 1144 sqft
Street locked · 33127 · SINGLE_FAMILY $450,000 · 1204 sqft

Net pro forma

Includes closing costs & 3.7-month carry

Buy closing (2%)$10,300
Holding carry$17,467
All-in capital$570,667
Sell costs (6%)− $30,703
Net proceeds$481,010
Net profit $-97,914
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $27,900
Renovation Budget (estimated) $27,900

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
40/100
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
1116
Zip
33127

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 · 33127

Street locked · 33127

Miami, FL 33127

Ask$435,000
Bid $$323,690
Room~$111,310 over max bid · 26% of ask
WALK Street locked · 33127

Street locked · 33127

Miami, FL 33127

Ask$475,000
Bid $$361,075
Room~$113,925 over max bid · 24% of ask
WALK Street locked · 33127

Street locked · 33127

Miami, FL 33127

Ask$550,000
Bid $$427,552
Room~$122,448 over max bid · 22% of ask
WALK Street locked · 33127

Street locked · 33127

Miami, FL 33127

Ask$185,000
Bid $$86,654
Room~$98,346 over max bid · 53% of ask
WALK Street locked · 33127

Street locked · 33127

Miami, FL 33127

Ask$600,000
Bid $$466,486
Room~$133,514 over max bid · 22% of ask
← Bid/Pass Tape