Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 60014 | $425,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$425,000
$185/sqft
Bid $
$303,385
Max bid / MAO
Room
~$121,615 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,703
$42/sqft
ARV
$395,472

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 $ $303,385 · Ask $425,000

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 sqft2296 sqft
ARV$395,472
List− $425,000
Rehab− $95,703
Gross profit$-125,231

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 60014

Street locked · 60014 · SINGLE_FAMILY $439,500 · 2332 sqft
Street locked · 60014 · SINGLE_FAMILY $430,000 · 2425 sqft
Street locked · 60014 · SINGLE_FAMILY $425,000 · 2501 sqft

Net pro forma

Includes closing costs & 3.42-month carry

Buy closing (2%)$8,500
Holding carry$16,324
All-in capital$545,527
Sell costs (6%)− $23,728
Net proceeds$371,743
Net profit $-65,046
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,703

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: $95,703
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,296 sqft × $3.00) $6,888
Flooring — Hardwood Refinish (2,296 sqft × $4.50) $10,332
Contingency (15%) $12,483

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
2296
Zip
60014

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 · 60014

Street locked · 60014

Crystal Lake, IL 60014

Ask$483,990
Bid $$359,540
Room~$124,450 over max bid · 26% of ask
WALK Street locked · 60014

Street locked · 60014

Crystal Lake, IL 60014

Ask$469,990
Bid $$347,606
Room~$122,384 over max bid · 26% of ask
WALK Street locked · 60014

Street locked · 60014

Crystal Lake, IL 60014

Ask$417,990
Bid $$301,332
Room~$116,658 over max bid · 28% of ask
WALK Street locked · 60014

Street locked · 60014

Crystal Lake, IL 60014

Ask$449,990
Bid $$328,914
Room~$121,076 over max bid · 27% of ask
WALK Street locked · 60014

Street locked · 60014

Crystal Lake, IL 60014

Ask$350,000
Bid $$240,443
Room~$109,557 over max bid · 31% of ask
← Bid/Pass Tape