Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 14201 | $499,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$499,900
$149/sqft
Bid $
$364,340
Max bid / MAO
Room
~$135,560 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$104,932
$31/sqft
ARV
$498,484

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 $ $364,340 · Ask $499,900

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 sqft3366 sqft
ARV$498,484
List− $499,900
Rehab− $104,932
Gross profit$-106,348

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 14201

Street locked · 14201 · MULTI_FAMILY $150,000 · 3359 sqft
Street locked · 14201 · MULTI_FAMILY $477,000 · 3024 sqft
Street locked · 14201 · MULTI_FAMILY $314,150 · 3017 sqft

Net pro forma

Includes closing costs & 8.5-month carry

Buy closing (2%)$9,998
Holding carry$47,126
All-in capital$661,956
Sell costs (6%)− $29,909
Net proceeds$468,575
Net profit $-68,658
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $104,932

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: $104,932
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,366 sqft × $3.00) $10,098
Flooring — Hardwood Refinish (3,366 sqft × $4.50) $15,147
Contingency (15%) $13,687

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
3
Baths
None
Sqft
3366
Zip
14201

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 · 14201

Street locked · 14201

Buffalo, NY 14201

Ask$85,000
Bid $$0
Room~$85,000 over max bid · 100% of ask
WALK Street locked · 14201

Street locked · 14201

Buffalo, NY 14201

Ask$279,900
Bid $$180,422
Room~$99,478 over max bid · 36% of ask
WALK Street locked · 14201

Street locked · 14201

Buffalo, NY 14201

Ask$449,900
Bid $$322,784
Room~$127,116 over max bid · 28% of ask
WALK Street locked · 14201

Street locked · 14201

Buffalo, NY 14201

Ask$349,900
Bid $$239,825
Room~$110,075 over max bid · 31% of ask
WALK Street locked · 14201

Street locked · 14201

Buffalo, NY 14201

Ask$179,900
Bid $$69,195
Room~$110,705 over max bid · 62% of ask
← Bid/Pass Tape