Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33647 | $160,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$160,000
$152/sqft
Bid $
$66,239
Max bid / MAO
Room
~$93,761 over max bid · 59% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,965
$81/sqft
ARV
$200,653

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 $ $66,239 · Ask $160,000

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 sqft1051 sqft
ARV$200,653
List− $160,000
Rehab− $84,965
Gross profit$-44,312

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33647

Street locked · 33647 · CONDOS $227,500 · 1020 sqft
Street locked · 33647 · CONDOS $160,000 · 1089 sqft
Street locked · 33647 · SINGLE_FAMILY $318,000 · 1246 sqft

Net pro forma

Includes closing costs & 5.8-month carry

Buy closing (2%)$3,200
Holding carry$13,024
All-in capital$261,189
Sell costs (6%)− $12,039
Net proceeds$188,614
Net profit $-74,794
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,965

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: $84,965
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,051 sqft × $3.00) $3,153
Flooring — Hardwood Refinish (1,051 sqft × $4.50) $4,730
Contingency (15%) $11,082

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
2
Baths
1.0
Sqft
1051
Zip
33647

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

BID TARGET Street locked · 33647

Street locked · 33647

Tampa, FL 33647

Ask$312,900
Bid $$241,737
Room~$71,163 over max bid · 23% of ask
WALK Street locked · 33647

Street locked · 33647

Tampa, FL 33647

Ask$210,000
Bid $$111,998
Room~$98,002 over max bid · 47% of ask
WALK Street locked · 33647

Street locked · 33647

Tampa, FL 33647

Ask$650,000
Bid $$509,919
Room~$140,081 over max bid · 22% of ask
WALK Street locked · 33647

Street locked · 33647

Tampa, FL 33647

Ask$200,000
Bid $$100,207
Room~$99,793 over max bid · 50% of ask
WALK Street locked · 33647

Street locked · 33647

Tampa, FL 33647

Ask$630,000
Bid $$487,159
Room~$142,841 over max bid · 23% of ask
← Bid/Pass Tape