Ask

$85,000

$129/sqft

Bid $

Max bid / MAO

Room

~$85,000 over max bid · 100% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$81,566

$124/sqft

ARV

$51,026

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 $ $0 · Ask $85,000

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 sqft	657 sqft
ARV	$51,026
List	− $85,000
Rehab	− $81,566
Gross profit	$-115,540

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 63136

Street locked · 63136 · SINGLE_FAMILY $59,000 · 695 sqft

Street locked · 63136 · SINGLE_FAMILY $82,000 · 749 sqft

Street locked · 63136 · SINGLE_FAMILY $85,000 · 750 sqft

Net pro forma

Includes closing costs & 4.89-month carry

Buy closing (2%)	$1,700
Holding carry	$7,466
All-in capital	$175,732
Sell costs (6%)	− $3,062
Net proceeds	$47,964
Net profit	$-77,182

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,566

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: $81,566

Kitchen — Full Replacement $48,000

Bathroom — Full Renovation $18,000

Interior Paint (657 sqft × $3.00) $1,971

Flooring — Hardwood Refinish (657 sqft × $4.50) $2,956

Contingency (15%) $10,639

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: 2
Baths: 1.0
Sqft: 657
Zip: 63136

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 · 63136

Saint Louis, MO 63136

Ask$79,900

Bid $$0

Room~$79,900 over max bid · 100% of ask

WALK

Street locked · 63136

Jennings, MO 63136

Ask$100,000

Bid $$8,903

Room~$91,097 over max bid · 91% of ask

WALK

Street locked · 63136

Saint Louis, MO 63136

Ask$194,900

Bid $$96,710

Room~$98,190 over max bid · 50% of ask

WALK

Street locked · 63136

Jennings, MO 63136

Ask$150,000

Bid $$58,593

Room~$91,407 over max bid · 61% of ask

WALK

Street locked · 63136

Saint Louis, MO 63136

Ask$89,000

Bid $$43

Room~$88,957 over max bid · 100% of ask

← Bid/Pass Tape