Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 14221 | $494,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$494,900
$217/sqft
Bid $
$368,824
Max bid / MAO
Room
~$126,076 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,591
$42/sqft
ARV
$486,701

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 $ $368,824 · Ask $494,900

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 sqft2283 sqft
ARV$486,701
List− $494,900
Rehab− $95,591
Gross profit$-103,790

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 14221

Street locked · 14221 · SINGLE_FAMILY $462,000 · 2377 sqft
Street locked · 14221 · SINGLE_FAMILY $490,000 · 2380 sqft
Street locked · 14221 · SINGLE_FAMILY $800,000 · 2494 sqft

Net pro forma

Includes closing costs & 3.68-month carry

Buy closing (2%)$9,898
Holding carry$19,919
All-in capital$620,308
Sell costs (6%)− $29,202
Net proceeds$457,499
Net profit $-59,448
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,591

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: $95,591
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,283 sqft × $3.00) $6,849
Flooring — Hardwood Refinish (2,283 sqft × $4.50) $10,274
Contingency (15%) $12,468

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
3.0
Sqft
2283
Zip
14221

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

BID TARGET Street locked · 14221

Street locked · 14221

Buffalo, NY 14221

Ask$304,900
Bid $$235,772
Room~$69,128 over max bid · 23% of ask
WALK Street locked · 14221

Street locked · 14221

Buffalo, NY 14221

Ask$659,990
Bid $$523,492
Room~$136,498 over max bid · 21% of ask
WALK Street locked · 14221

Street locked · 14221

Buffalo, NY 14221

Ask$439,999
Bid $$317,302
Room~$122,697 over max bid · 28% of ask
WALK Street locked · 14221

Street locked · 14221

Williamsville, NY 14221

Ask$449,900
Bid $$328,416
Room~$121,484 over max bid · 27% of ask
WALK Street locked · 14221

Street locked · 14221

Buffalo, NY 14221

Ask$659,900
Bid $$511,418
Room~$148,482 over max bid · 23% of ask
← Bid/Pass Tape