Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 19702 | $399,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,900
$291/sqft
Bid $
$287,713
Max bid / MAO
Room
~$112,187 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,760
$64/sqft
ARV
$245,389

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 $ $287,713 · Ask $399,900

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 sqft1375 sqft
ARV$245,389
List− $399,900
Rehab− $87,760
Gross profit$-242,271

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 19702

Street locked · 19702 · TOWNHOMES $250,000 · 1375 sqft
Street locked · 19702 · SINGLE_FAMILY $240,000 · 1350 sqft
Street locked · 19702 · SINGLE_FAMILY $399,000 · 1250 sqft

Net pro forma

Includes closing costs & 2.83-month carry

Buy closing (2%)$7,998
Holding carry$12,651
All-in capital$508,309
Sell costs (6%)− $14,723
Net proceeds$230,666
Net profit $-58,849
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,760

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: $87,760
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,375 sqft × $3.00) $4,125
Flooring — Hardwood Refinish (1,375 sqft × $4.50) $6,188
Contingency (15%) $11,447

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
2.0
Sqft
1375
Zip
19702

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 · 19702

Street locked · 19702

Newark, DE 19702

Ask$299,900
Bid $$194,041
Room~$105,859 over max bid · 35% of ask
WALK Street locked · 19702

Street locked · 19702

Newark, DE 19702

Ask$469,900
Bid $$345,527
Room~$124,373 over max bid · 26% of ask
WALK Street locked · 19702

Street locked · 19702

Newark, DE 19702

Ask$495,000
Bid $$372,156
Room~$122,844 over max bid · 25% of ask
WALK Street locked · 19702

Street locked · 19702

Newark, DE 19702

Ask$499,900
Bid $$375,468
Room~$124,432 over max bid · 25% of ask
WALK Street locked · 19702

Street locked · 19702

Newark, DE 19702

Ask$231,900
Bid $$134,427
Room~$97,473 over max bid · 42% of ask
← Bid/Pass Tape