Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 28314 | $174,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$174,500
$126/sqft
Bid $
$77,010
Max bid / MAO
Room
~$97,490 over max bid · 56% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,802
$64/sqft
ARV
$166,237

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 $ $77,010 · Ask $174,500

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 sqft1380 sqft
ARV$166,237
List− $174,500
Rehab− $87,802
Gross profit$-96,065

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 28314

Street locked · 28314 · SINGLE_FAMILY $167,900 · 1365 sqft
Street locked · 28314 · SINGLE_FAMILY $202,000 · 1357 sqft
Street locked · 28314 · SINGLE_FAMILY $175,000 · 1300 sqft

Net pro forma

Includes closing costs & 3.73-month carry

Buy closing (2%)$3,490
Holding carry$8,969
All-in capital$274,761
Sell costs (6%)− $9,974
Net proceeds$156,262
Net profit $-76,573
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,802

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: $87,802
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,380 sqft × $3.00) $4,140
Flooring — Hardwood Refinish (1,380 sqft × $4.50) $6,210
Contingency (15%) $11,452

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
3
Baths
2.0
Sqft
1380
Zip
28314

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 · 28314

Street locked · 28314

Fayetteville, NC 28314

Ask$249,900
Bid $$146,676
Room~$103,224 over max bid · 41% of ask
WALK Street locked · 28314

Street locked · 28314

Fayetteville, NC 28314

Ask$223,000
Bid $$123,108
Room~$99,892 over max bid · 45% of ask
WALK Street locked · 28314

Street locked · 28314

Fayetteville, NC 28314

Ask$275,000
Bid $$168,089
Room~$106,911 over max bid · 39% of ask
WALK Street locked · 28314

Street locked · 28314

Fayetteville, NC 28314

Ask$189,900
Bid $$90,727
Room~$99,173 over max bid · 52% of ask
WALK Street locked · 28314

Street locked · 28314

Fayetteville, NC 28314

Ask$220,000
Bid $$115,552
Room~$104,448 over max bid · 47% of ask
← Bid/Pass Tape