Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 96789 | $510,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$510,000
$499/sqft
Bid $
$393,591
Max bid / MAO
Room
~$116,409 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,724
$83/sqft
ARV
$545,552

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 $ $393,591 · Ask $510,000

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 sqft1023 sqft
ARV$545,552
List− $510,000
Rehab− $84,724
Gross profit$-49,172

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 96789

Street locked · 96789 · CONDOS $725,000 · 974 sqft
Street locked · 96789 · CONDOS $500,000 · 934 sqft
Street locked · 96789 · CONDOS $575,000 · 1121 sqft

Net pro forma

Includes closing costs & 4.12-month carry

Buy closing (2%)$10,200
Holding carry$22,461
All-in capital$627,385
Sell costs (6%)− $32,733
Net proceeds$512,819
Net profit $-47,092
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,724

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: $84,724
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,023 sqft × $3.00) $3,069
Flooring — Hardwood Refinish (1,023 sqft × $4.50) $4,604
Contingency (15%) $11,051

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
1023
Zip
96789

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 · 96789

Street locked · 96789

Mililani, HI 96789

Ask$339,000
Bid $$237,289
Room~$101,711 over max bid · 30% of ask
WALK Street locked · 96789

Street locked · 96789

Mililani, HI 96789

Ask$333,000
Bid $$230,058
Room~$102,942 over max bid · 31% of ask
WALK Street locked · 96789

Street locked · 96789

Mililani, HI 96789

Ask$430,000
Bid $$320,827
Room~$109,173 over max bid · 25% of ask
WALK Street locked · 96789

Street locked · 96789

Mililani, HI 96789

Ask$390,000
Bid $$283,331
Room~$106,669 over max bid · 27% of ask
WALK Street locked · 96789

Street locked · 96789

Mililani, HI 96789

Ask$415,000
Bid $$306,807
Room~$108,193 over max bid · 26% of ask
← Bid/Pass Tape