Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 55901 | $589,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$589,900
$162/sqft
Bid $
$446,180
Max bid / MAO
Room
~$143,720 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$107,252
$30/sqft
ARV
$583,422

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 $ $446,180 · Ask $589,900

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 sqft3635 sqft
ARV$583,422
List− $589,900
Rehab− $107,252
Gross profit$-113,730

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 55901

Street locked · 55901 · TOWNHOMES $415,000 · 2984 sqft
Street locked · 55901 · SINGLE_FAMILY $525,000 · 2760 sqft
Street locked · 55901 · SINGLE_FAMILY $489,900 · 2738 sqft

Net pro forma

Includes closing costs & 3.0-month carry

Buy closing (2%)$11,798
Holding carry$19,172
All-in capital$728,122
Sell costs (6%)− $35,005
Net proceeds$548,417
Net profit $-63,983
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $107,252

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: $107,252
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,635 sqft × $3.00) $10,905
Flooring — Hardwood Refinish (3,635 sqft × $4.50) $16,358
Contingency (15%) $13,989

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
5
Baths
3.0
Sqft
3635
Zip
55901

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 · 55901

Street locked · 55901

Rochester, MN 55901

Ask$459,400
Bid $$342,655
Room~$116,745 over max bid · 25% of ask
WALK Street locked · 55901

Street locked · 55901

Rochester, MN 55901

Ask$679,900
Bid $$530,406
Room~$149,494 over max bid · 22% of ask
WALK Street locked · 55901

Street locked · 55901

Rochester, MN 55901

Ask$468,900
Bid $$348,947
Room~$119,953 over max bid · 26% of ask
WALK Street locked · 55901

Street locked · 55901

Rochester, MN 55901

Ask$574,935
Bid $$441,901
Room~$133,034 over max bid · 23% of ask
WALK Street locked · 55901

Street locked · 55901

Rochester, MN 55901

Ask$459,985
Bid $$339,507
Room~$120,478 over max bid · 26% of ask
← Bid/Pass Tape