Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 10451 | $385,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$385,000
$428/sqft
Bid $
$277,805
Max bid / MAO
Room
~$107,195 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,662
$93/sqft
ARV
$273,732

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 $ $277,805 · Ask $385,000

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 sqft900 sqft
ARV$273,732
List− $385,000
Rehab− $83,662
Gross profit$-194,930

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 10451

Street locked · 10451 · COOP $277,000 · 900 sqft
Street locked · 10451 · CONDO $325,000 · 833 sqft
Street locked · 10451 · CONDO $410,000 · 971 sqft

Net pro forma

Includes closing costs & 17.5-month carry

Buy closing (2%)$7,700
Holding carry$75,181
All-in capital$551,543
Sell costs (6%)− $16,424
Net proceeds$257,308
Net profit $-55,805
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,662

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: $83,662
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (900 sqft × $3.00) $2,700
Flooring — Hardwood Refinish (900 sqft × $4.50) $4,050
Contingency (15%) $10,912

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
900
Zip
10451

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 · 10451

Street locked · 10451

Bronx, NY 10451

Ask$329,000
Bid $$227,462
Room~$101,538 over max bid · 31% of ask
WALK Street locked · 10451

Street locked · 10451

Bronx, NY 10451

Ask$310,000
Bid $$209,644
Room~$100,356 over max bid · 32% of ask
WALK Street locked · 10451

Street locked · 10451

Bronx, NY 10451

Ask$329,950
Bid $$228,350
Room~$101,600 over max bid · 31% of ask
WALK Street locked · 10451

Street locked · 10451

Bronx, NY 10451

Ask$485,000
Bid $$367,536
Room~$117,464 over max bid · 24% of ask
WALK Street locked · 07728

Street locked · 07728

Freehold, NJ 07728

Ask$385,000
Bid $$274,354
Room~$110,646 over max bid · 29% of ask
← Bid/Pass Tape