Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 61602 | $99,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$99,900
$83/sqft
Bid $
$8,817
Max bid / MAO
Room
~$91,083 over max bid · 91% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,242
$72/sqft
ARV
$109,012

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 $ $8,817 · Ask $99,900

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 sqft1199 sqft
ARV$109,012
List− $99,900
Rehab− $86,242
Gross profit$-77,130

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 61602

Street locked · 61602 · CONDOS $110,000 · 1171 sqft
Street locked · 61602 · CONDOS $115,000 · 1145 sqft
Street locked · 61602 · CONDO $99,000 · 1135 sqft

Net pro forma

Includes closing costs & 5.55-month carry

Buy closing (2%)$1,998
Holding carry$9,470
All-in capital$197,610
Sell costs (6%)− $6,541
Net proceeds$102,472
Net profit $-80,821
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,242

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: $86,242
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,199 sqft × $3.00) $3,597
Flooring — Hardwood Refinish (1,199 sqft × $4.50) $5,396
Contingency (15%) $11,249

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
1
Baths
1.5
Sqft
1199
Zip
61602

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 · 61602

Street locked · 61602

Peoria, IL 61602

Ask$69,900
Bid $$0
Room~$69,900 over max bid · 100% of ask
WALK Street locked · 61602

Street locked · 61602

Peoria, IL 61602

Ask$189,900
Bid $$93,685
Room~$96,215 over max bid · 51% of ask
WALK Street locked · 61602

Street locked · 61602

Peoria, IL 61602

Ask$289,000
Bid $$187,726
Room~$101,274 over max bid · 35% of ask
WALK Street locked · 61602

Street locked · 61602

Peoria, IL 61602

Ask$169,900
Bid $$78,324
Room~$91,576 over max bid · 54% of ask
WALK Street locked · 61602

Street locked · 61602

Peoria, IL 61602

Ask$140,000
Bid $$44,859
Room~$95,141 over max bid · 68% of ask
← Bid/Pass Tape