Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 08854 | $639,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$639,000
$406/sqft
Bid $
$466,860
Max bid / MAO
Room
~$172,140 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,458
$57/sqft
ARV
$488,234

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 $ $466,860 · Ask $639,000

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 sqft1572 sqft
ARV$488,234
List− $639,000
Rehab− $89,458
Gross profit$-240,224

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 08854

Street locked · 08854 · SINGLE_FAMILY $445,000 · 1544 sqft
Street locked · 08854 · CONDOS $580,000 · 1608 sqft
Street locked · 08854 · CONDOS $407,500 · 1532 sqft

Net pro forma

Includes closing costs & 3.02-month carry

Buy closing (2%)$12,780
Holding carry$20,166
All-in capital$761,404
Sell costs (6%)− $29,294
Net proceeds$458,940
Net profit $-93,276
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,458

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: $89,458
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,572 sqft × $3.00) $4,716
Flooring — Hardwood Refinish (1,572 sqft × $4.50) $7,074
Contingency (15%) $11,668

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
4
Baths
2.0
Sqft
1572
Zip
08854

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 · 08854

Street locked · 08854

Piscataway, NJ 08854

Ask$455,000
Bid $$339,761
Room~$115,239 over max bid · 25% of ask
WALK Street locked · 08854

Street locked · 08854

Piscataway, NJ 08854

Ask$509,000
Bid $$388,522
Room~$120,478 over max bid · 24% of ask
WALK Street locked · 08854

Street locked · 08854

Piscataway, NJ 08854

Ask$600,000
Bid $$470,705
Room~$129,295 over max bid · 22% of ask
WALK Street locked · 08854

Street locked · 08854

Piscataway, NJ 08854

Ask$619,000
Bid $$487,000
Room~$132,000 over max bid · 21% of ask
WALK Street locked · 08854

Street locked · 08854

Piscataway, NJ 08854

Ask$479,000
Bid $$358,961
Room~$120,039 over max bid · 25% of ask
← Bid/Pass Tape