Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 96792 | $520,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$520,000
$450/sqft
Bid $
$401,814
Max bid / MAO
Room
~$118,186 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,870
$74/sqft
ARV
$467,323

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 $ $401,814 · Ask $520,000

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 sqft1156 sqft
ARV$467,323
List− $520,000
Rehab− $85,870
Gross profit$-138,547

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 96792

Street locked · 96792 · CONDOS $349,000 · 1131 sqft
Street locked · 96792 · SINGLE_FAMILY $680,000 · 1116 sqft
Street locked · 96792 · SINGLE_FAMILY $1,000,000 · 1200 sqft

Net pro forma

Includes closing costs & 3.42-month carry

Buy closing (2%)$10,400
Holding carry$18,994
All-in capital$635,264
Sell costs (6%)− $28,039
Net proceeds$439,284
Net profit $-47,486
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,870

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: $85,870
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,156 sqft × $3.00) $3,468
Flooring — Hardwood Refinish (1,156 sqft × $4.50) $5,202
Contingency (15%) $11,200

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
2.0
Sqft
1156
Zip
96792

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 · 96792

Street locked · 96792

Waianae, HI 96792

Ask$429,000
Bid $$317,642
Room~$111,358 over max bid · 26% of ask
WALK Street locked · 96792

Street locked · 96792

Waianae, HI 96792

Ask$205,000
Bid $$111,553
Room~$93,447 over max bid · 46% of ask
WALK Street locked · 96792

Street locked · 96792

Waianae, HI 96792

Ask$178,900
Bid $$84,749
Room~$94,151 over max bid · 53% of ask
WALK Street locked · 96792

Street locked · 96792

Waianae, HI 96792

Ask$399,000
Bid $$286,586
Room~$112,414 over max bid · 28% of ask
WALK Street locked · 96792

Street locked · 96792

Waianae, HI 96792

Ask$535,000
Bid $$416,272
Room~$118,728 over max bid · 22% of ask
← Bid/Pass Tape