Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 37129 | $507,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$507,900
$272/sqft
Bid $
$384,492
Max bid / MAO
Room
~$123,408 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,003
$49/sqft
ARV
$410,122

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 $ $384,492 · Ask $507,900

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 sqft1867 sqft
ARV$410,122
List− $507,900
Rehab− $92,003
Gross profit$-189,781

Contextual market baseline

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

Street locked · 37129 · TOWNHOMES $424,000 · 1876 sqft
Street locked · 37129 · TOWNHOMES $442,995 · 1815 sqft
Street locked · 37129 · TOWNHOMES $335,000 · 1925 sqft

Net pro forma

Includes closing costs & 4.66-month carry

Buy closing (2%)$10,158
Holding carry$25,626
All-in capital$635,687
Sell costs (6%)− $24,607
Net proceeds$385,514
Net profit $-54,739
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,003

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: $92,003
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,867 sqft × $3.00) $5,601
Flooring — Hardwood Refinish (1,867 sqft × $4.50) $8,402
Contingency (15%) $12,000

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
1867
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