Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 28078 | $781,113 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$781,113
$229/sqft
Bid $
$626,836
Max bid / MAO
Room
~$154,277 over max bid · 20% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$105,268
$31/sqft
ARV
$688,623

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 $ $626,836 · Ask $781,113

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 sqft3405 sqft
ARV$688,623
List− $781,113
Rehab− $105,268
Gross profit$-197,758

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 28078

Street locked · 28078 · SINGLE_FAMILY $655,000 · 3274 sqft
Street locked · 28078 · SINGLE_FAMILY $844,078 · 3225 sqft
Street locked · 28078 · SINGLE_FAMILY $735,000 · 3211 sqft

Net pro forma

Includes closing costs & 3.35-month carry

Buy closing (2%)$15,622
Holding carry$27,219
All-in capital$929,223
Sell costs (6%)− $41,317
Net proceeds$647,306
Net profit $-46,945
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $105,268

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: $105,268
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,405 sqft × $3.00) $10,215
Flooring — Hardwood Refinish (3,405 sqft × $4.50) $15,322
Contingency (15%) $13,731

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
4
Baths
3.0
Sqft
3405
Zip
28078

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 · 28078

Street locked · 28078

Huntersville, NC 28078

Ask$730,000
Bid $$579,023
Room~$150,977 over max bid · 21% of ask
WALK Street locked · 28078

Street locked · 28078

Huntersville, NC 28078

Ask$548,990
Bid $$417,390
Room~$131,600 over max bid · 24% of ask
WALK Street locked · 28078

Street locked · 28078

Huntersville, NC 28078

Ask$570,505
Bid $$432,324
Room~$138,181 over max bid · 24% of ask
WALK Street locked · 28078

Street locked · 28078

Huntersville, NC 28078

Ask$554,690
Bid $$417,687
Room~$137,003 over max bid · 25% of ask
WALK Street locked · 28078

Street locked · 28078

Huntersville, NC 28078

Ask$539,000
Bid $$408,883
Room~$130,117 over max bid · 24% of ask
← Bid/Pass Tape