Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 37129 | $550,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$550,000
$214/sqft
Bid $
$417,878
Max bid / MAO
Room
~$132,122 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$98,084
$38/sqft
ARV
$564,988

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 $ $417,878 · Ask $550,000

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 sqft2572 sqft
ARV$564,988
List− $550,000
Rehab− $98,084
Gross profit$-83,096

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 37129

Street locked · 37129 · SINGLE_FAMILY $570,126 · 2584 sqft
Street locked · 37129 · SINGLE_FAMILY $519,900 · 2508 sqft
Street locked · 37129 · SINGLE_FAMILY $525,000 · 2475 sqft

Net pro forma

Includes closing costs & 3.6-month carry

Buy closing (2%)$11,000
Holding carry$21,387
All-in capital$680,471
Sell costs (6%)− $33,899
Net proceeds$531,089
Net profit $-57,688
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $98,084

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: $98,084
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,572 sqft × $3.00) $7,716
Flooring — Hardwood Refinish (2,572 sqft × $4.50) $11,574
Contingency (15%) $12,794

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
2572
Zip
37129

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 · 37129

Street locked · 37129

Murfreesboro, TN 37129

Ask$330,770
Bid $$222,267
Room~$108,503 over max bid · 33% of ask
WALK Street locked · 37129

Street locked · 37129

Murfreesboro, TN 37129

Ask$519,995
Bid $$390,384
Room~$129,611 over max bid · 25% of ask
WALK Street locked · 37129

Street locked · 37129

Murfreesboro, TN 37129

Ask$599,900
Bid $$464,109
Room~$135,791 over max bid · 23% of ask
WALK Street locked · 37129

Street locked · 37129

Murfreesboro, TN 37129

Ask$465,000
Bid $$341,371
Room~$123,629 over max bid · 27% of ask
WALK Street locked · 37129

Street locked · 37129

Murfreesboro, TN 37129

Ask$624,900
Bid $$486,096
Room~$138,804 over max bid · 22% of ask
← Bid/Pass Tape