Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 14201 | $119,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$119,900
$64/sqft
Bid $
$21,870
Max bid / MAO
Room
~$98,030 over max bid · 82% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,994
$49/sqft
ARV
$234,891

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 $ $21,870 · Ask $119,900

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 sqft1866 sqft
ARV$234,891
List− $119,900
Rehab− $91,994
Gross profit$22,997

Contextual market baseline

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

Street locked · 14201 · SINGLE_FAMILY $437,150 · 2024 sqft
Street locked · 14201 · SINGLE_FAMILY $345,000 · 2084 sqft
Street locked · 14201 · MULTI_FAMILY $359,000 · 2096 sqft

Net pro forma

Includes closing costs & 6.26-month carry

Buy closing (2%)$2,398
Holding carry$12,159
All-in capital$226,451
Sell costs (6%)− $14,093
Net proceeds$220,798
Net profit $-85,165
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,994

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: $91,994
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,866 sqft × $3.00) $5,598
Flooring — Hardwood Refinish (1,866 sqft × $4.50) $8,397
Contingency (15%) $11,999

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
1866
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