Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 27587 | $563,310 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$563,310
$220/sqft
Bid $
$424,358
Max bid / MAO
Room
~$138,952 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,963
$38/sqft
ARV
$461,348

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 $ $424,358 · Ask $563,310

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 sqft2558 sqft
ARV$461,348
List− $563,310
Rehab− $97,963
Gross profit$-199,925

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 27587

Street locked · 27587 · SINGLE_FAMILY $432,500 · 2471 sqft
Street locked · 27587 · SINGLE_FAMILY $510,000 · 2441 sqft
Street locked · 27587 · SINGLE_FAMILY $450,000 · 2441 sqft

Net pro forma

Includes closing costs & 5.32-month carry

Buy closing (2%)$11,266
Holding carry$32,248
All-in capital$704,787
Sell costs (6%)− $27,681
Net proceeds$433,667
Net profit $-63,848
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $97,963

Renovation budget

Total: $97,963
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,558 sqft × $3.00) $7,674
Flooring — Hardwood Refinish (2,558 sqft × $4.50) $11,511
Contingency (15%) $12,778

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
7/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
5
Baths
4.0
Sqft
2558
Zip
27587

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 27587

Street locked · 27587

Wake Forest, NC 27587

Ask$326,999
Bid $$251,885
Room~$75,114 over max bid · 23% of ask
WALK Street locked · 27587

Street locked · 27587

Wake Forest, NC 27587

Ask$345,000
Bid $$265,245
Room~$79,755 over max bid · 23% of ask
WALK Street locked · 27587

Street locked · 27587

Wake Forest, NC 27587

Ask$340,000
Bid $$261,006
Room~$78,994 over max bid · 23% of ask
WALK Street locked · 27587

Street locked · 27587

Wake Forest, NC 27587

Ask$355,219
Bid $$272,447
Room~$82,772 over max bid · 23% of ask
WALK Street locked · 27587

Street locked · 27587

Wake Forest, NC 27587

Ask$650,000
Bid $$505,631
Room~$144,369 over max bid · 22% of ask
← Bid/Pass Tape