Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 10029 | $499,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$499,000
$648/sqft
Bid $
$351,718
Max bid / MAO
Room
~$147,282 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,541
$107/sqft
ARV
$497,942

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 $ $351,718 · Ask $499,000

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 sqft770 sqft
ARV$497,942
List− $499,000
Rehab− $82,541
Gross profit$-83,599

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 10029

Street locked · 10029 · CONDO $425,000 · 755 sqft
Street locked · 10029 · CONDO $580,000 · 755 sqft
Street locked · 10029 · CONDO $921,516 · 796 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$9,980
Holding carry$21,323
All-in capital$612,844
Sell costs (6%)− $29,876
Net proceeds$468,065
Net profit $-86,387
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,541

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: $82,541
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (770 sqft × $3.00) $2,310
Flooring — Hardwood Refinish (770 sqft × $4.50) $3,465
Contingency (15%) $10,766

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
2/100
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
770
Zip
10029

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 · 10029

Street locked · 10029

New York, NY 10029

Ask$475,000
Bid $$342,943
Room~$132,057 over max bid · 28% of ask
WALK Street locked · 10029

Street locked · 10029

New York, NY 10029

Ask$499,000
Bid $$356,339
Room~$142,661 over max bid · 29% of ask
WALK Street locked · 10029

Street locked · 10029

Manhattan, NY 10029

Ask$525,000
Bid $$378,614
Room~$146,386 over max bid · 28% of ask
WALK Street locked · 10029

Street locked · 10029

Manhattan, NY 10029

Ask$584,999
Bid $$422,066
Room~$162,933 over max bid · 28% of ask
WALK Street locked · 10029

Street locked · 10029

New York, NY 10029

Ask$599,000
Bid $$433,014
Room~$165,986 over max bid · 28% of ask
← Bid/Pass Tape