Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 12207 | $325,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$325,000
$85/sqft
Bid $
$197,138
Max bid / MAO
Room
~$127,862 over max bid · 39% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$108,744
$29/sqft
ARV
$298,673

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 $ $197,138 · Ask $325,000

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 sqft3808 sqft
ARV$298,673
List− $325,000
Rehab− $108,744
Gross profit$-135,071

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 12207

Street locked · 12207 · MULTI_FAMILY $325,000 · 3808 sqft
Street locked · 12207 · MULTI_FAMILY $310,000 · 4352 sqft
Street locked · 12207 · TOWNHOMES $195,000 · 1530 sqft

Net pro forma

Includes closing costs & 6.01-month carry

Buy closing (2%)$6,500
Holding carry$23,896
All-in capital$464,140
Sell costs (6%)− $17,920
Net proceeds$280,752
Net profit $-86,296
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $108,744

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: $108,744
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,808 sqft × $3.00) $11,424
Flooring — Hardwood Refinish (3,808 sqft × $4.50) $17,136
Contingency (15%) $14,184

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
7
Baths
3.0
Sqft
3808
Zip
12207

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 · 12207

Street locked · 12207

Albany, NY 12207

Ask$525,000
Bid $$386,665
Room~$138,335 over max bid · 26% of ask
WALK Street locked · 07307

Street locked · 07307

Jersey City, NJ 07307

Ask$325,000
Bid $$267,579
RoomARV check required
BID TARGET Street locked · 08902

Street locked · 08902

North Brunswick, NJ 08902

Ask$325,000
Bid $$250,844
Room~$74,156 over max bid · 23% of ask
WALK Street locked · 07728

Street locked · 07728

Freehold, NJ 07728

Ask$325,000
Bid $$221,372
Room~$103,628 over max bid · 32% of ask
WALK Street locked · 08701

Street locked · 08701

Lakewood, NJ 08701

Ask$325,000
Bid $$216,739
Room~$108,261 over max bid · 33% of ask
← Bid/Pass Tape