Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 28078 | $504,615 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$504,615
$199/sqft
Bid $
$375,799
Max bid / MAO
Room
~$128,816 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,738
$39/sqft
ARV
$512,069

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 $ $375,799 · Ask $504,615

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 sqft2532 sqft
ARV$512,069
List− $504,615
Rehab− $97,738
Gross profit$-90,284

Contextual market baseline

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

Street locked · 28078 · SINGLE_FAMILY $535,000 · 2550 sqft
Street locked · 28078 · SINGLE_FAMILY $555,000 · 2558 sqft
Street locked · 28078 · SINGLE_FAMILY $585,000 · 2475 sqft

Net pro forma

Includes closing costs & 4.17-month carry

Buy closing (2%)$10,092
Holding carry$23,025
All-in capital$635,470
Sell costs (6%)− $30,724
Net proceeds$481,344
Net profit $-60,893
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,738

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: $97,738
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,532 sqft × $3.00) $7,596
Flooring — Hardwood Refinish (2,532 sqft × $4.50) $11,394
Contingency (15%) $12,748

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
2532
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