Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 19067 | $389,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$389,900
$242/sqft
Bid $
$276,398
Max bid / MAO
Room
~$113,502 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$89,769
$56/sqft
ARV
$418,695

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 $ $276,398 · Ask $389,900

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 sqft1608 sqft
ARV$418,695
List− $389,900
Rehab− $89,769
Gross profit$-60,974

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 19067

Street locked · 19067 · TOWNHOMES $520,000 · 1562 sqft
Street locked · 19067 · CONDOS $449,900 · 1550 sqft
Street locked · 19067 · CONDO $460,000 · 1550 sqft

Net pro forma

Includes closing costs & 2.53-month carry

Buy closing (2%)$7,798
Holding carry$11,124
All-in capital$498,591
Sell costs (6%)− $25,122
Net proceeds$393,573
Net profit $-61,699
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $89,769

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: $89,769
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,608 sqft × $3.00) $4,824
Flooring — Hardwood Refinish (1,608 sqft × $4.50) $7,236
Contingency (15%) $11,709

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
1608
Zip
19067

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 · 19067

Street locked · 19067

Yardley, PA 19067

Ask$369,900
Bid $$261,298
Room~$108,602 over max bid · 29% of ask
WALK Street locked · 19067

Street locked · 19067

Yardley, PA 19067

Ask$775,000
Bid $$625,976
Room~$149,024 over max bid · 19% of ask
WALK Street locked · 19067

Street locked · 19067

Yardley, PA 19067

Ask$775,000
Bid $$617,520
Room~$157,480 over max bid · 20% of ask
WALK Street locked · 19067

Street locked · 19067

Morrisville, PA 19067

Ask$425,000
Bid $$296,823
Room~$128,177 over max bid · 30% of ask
WALK Street locked · 19067

Street locked · 19067

Yardley, PA 19067

Ask$429,900
Bid $$314,272
Room~$115,628 over max bid · 27% of ask
← Bid/Pass Tape