Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 07305 | $430,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$430,000
$391/sqft
Bid $
$309,252
Max bid / MAO
Room
~$120,748 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,388
$78/sqft
ARV
$325,679

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 $ $309,252 · Ask $430,000

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 sqft1100 sqft
ARV$325,679
List− $430,000
Rehab− $85,388
Gross profit$-189,709

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 07305

Street locked · 07305 · CONDOS $429,000 · 1100 sqft
Street locked · 07305 · CONDOS $429,000 · 1100 sqft
Street locked · 07305 · CONDOS $450,000 · 1230 sqft

Net pro forma

Includes closing costs & 5.07-month carry

Buy closing (2%)$8,600
Holding carry$23,953
All-in capital$547,941
Sell costs (6%)− $19,541
Net proceeds$306,138
Net profit $-64,805
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,388

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: $85,388
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,100 sqft × $3.00) $3,300
Flooring — Hardwood Refinish (1,100 sqft × $4.50) $4,950
Contingency (15%) $11,138

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
6/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
2.0
Sqft
1100
Zip
07305

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 · 07305

Street locked · 07305

Jersey City, NJ 07305

Ask$635,000
Bid $$499,735
Room~$135,265 over max bid · 21% of ask
WALK Street locked · 07305

Street locked · 07305

Jersey City, NJ 07305

Ask$299,000
Bid $$196,499
Room~$102,501 over max bid · 34% of ask
WALK Street locked · 07305

Street locked · 07305

Jersey City, NJ 07305

Ask$299,000
Bid $$196,288
Room~$102,712 over max bid · 34% of ask
WALK Street locked · 07305

Street locked · 07305

Jersey City, NJ 07305

Ask$360,000
Bid $$252,559
Room~$107,441 over max bid · 30% of ask
WALK Street locked · 07305

Street locked · 07305

Jersey City, NJ 07305

Ask$365,000
Bid $$257,213
Room~$107,787 over max bid · 30% of ask
← Bid/Pass Tape