Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 96744 | $544,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$544,500
$574/sqft
Bid $
$426,470
Max bid / MAO
Room
~$118,030 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,076
$89/sqft
ARV
$621,304

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 $ $426,470 · Ask $544,500

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 sqft948 sqft
ARV$621,304
List− $544,500
Rehab− $84,076
Gross profit$-7,272

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 96744

Street locked · 96744 · MULTI_FAMILY $745,000 · 946 sqft
Street locked · 96744 · SINGLE_FAMILY $915,000 · 960 sqft
Street locked · 96744 · CONDOS $595,000 · 975 sqft

Net pro forma

Includes closing costs & 4.04-month carry

Buy closing (2%)$10,890
Holding carry$23,278
All-in capital$662,744
Sell costs (6%)− $37,278
Net proceeds$584,026
Net profit $-43,720
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,076

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: $84,076
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (948 sqft × $3.00) $2,844
Flooring — Hardwood Refinish (948 sqft × $4.50) $4,266
Contingency (15%) $10,966

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
2.0
Sqft
948
Zip
96744

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 · 96744

Street locked · 96744

Kaneohe, HI 96744

Ask$550,000
Bid $$433,572
Room~$116,428 over max bid · 21% of ask
WALK Street locked · 96744

Street locked · 96744

Kaneohe, HI 96744

Ask$449,999
Bid $$338,977
Room~$111,022 over max bid · 25% of ask
WALK Street locked · 96744

Street locked · 96744

Kaneohe, HI 96744

Ask$499,000
Bid $$384,089
Room~$114,911 over max bid · 23% of ask
WALK Street locked · 96744

Street locked · 96744

Kaneohe, HI 96744

Ask$399,000
Bid $$291,312
Room~$107,688 over max bid · 27% of ask
WALK Street locked · 96744

Street locked · 96744

Kaneohe, HI 96744

Ask$605,000
Bid $$457,493
Room~$147,507 over max bid · 24% of ask
← Bid/Pass Tape