Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 12550 | $278,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$278,000
$267/sqft
Bid $
$176,617
Max bid / MAO
Room
~$101,383 over max bid · 36% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,870
$82/sqft
ARV
$225,689

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 $ $176,617 · Ask $278,000

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 sqft1040 sqft
ARV$225,689
List− $278,000
Rehab− $84,870
Gross profit$-137,181

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 12550

Street locked · 12550 · CONDO $219,000 · 1048 sqft
Street locked · 12550 · SINGLE_FAMILY $245,000 · 1064 sqft
Street locked · 12550 · SINGLE_FAMILY $362,000 · 1066 sqft

Net pro forma

Includes closing costs & 18.53-month carry

Buy closing (2%)$5,560
Holding carry$61,636
All-in capital$430,066
Sell costs (6%)− $13,541
Net proceeds$212,148
Net profit $-65,440
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,870

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: $84,870
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,040 sqft × $3.00) $3,120
Flooring — Hardwood Refinish (1,040 sqft × $4.50) $4,680
Contingency (15%) $11,070

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
1.0
Sqft
1040
Zip
12550

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 · 12550

Street locked · 12550

Newburgh, NY 12550

Ask$685,000
Bid $$544,051
Room~$140,949 over max bid · 21% of ask
WALK Street locked · 12550

Street locked · 12550

Newburgh, NY 12550

Ask$265,000
Bid $$149,449
Room~$115,551 over max bid · 44% of ask
WALK Street locked · 12550

Street locked · 12550

Newburgh, NY 12550

Ask$685,000
Bid $$543,874
Room~$141,126 over max bid · 21% of ask
WALK Street locked · 12550

Street locked · 12550

Newburgh, NY 12550

Ask$655,000
Bid $$517,467
Room~$137,533 over max bid · 21% of ask
WALK Street locked · 12550

Street locked · 12550

Newburgh, NY 12550

Ask$685,000
Bid $$543,874
Room~$141,126 over max bid · 21% of ask
← Bid/Pass Tape