Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 10950 | $749,000 Flip Analysis — FlipScout
Ask
$749,000
$333/sqft
Bid $
$606,581
Max bid / MAO
Room
~$142,419 over max bid · 19% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,315
$42/sqft
ARV
$563,254

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 $ $606,581 · Ask $749,000

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 sqft2251 sqft
ARV$563,254
List− $749,000
Rehab− $95,315
Gross profit$-281,061

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 10950

Street locked · 10950 · SINGLE_FAMILY $787,000 · 2184 sqft
Street locked · 10950 · CONDO $750,000 · 2139 sqft
Street locked · 10950 · SINGLE_FAMILY $552,500 · 2112 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$14,980
Holding carry$30,958
All-in capital$890,253
Sell costs (6%)− $33,795
Net proceeds$529,458
Net profit $-39,232
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,315

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: $95,315
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,251 sqft × $3.00) $6,753
Flooring — Hardwood Refinish (2,251 sqft × $4.50) $10,130
Contingency (15%) $12,432

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
2251
Zip
10950

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 · 10950

Street locked · 10950

Monroe, NY 10950

Ask$575,000
Bid $$446,283
Room~$128,717 over max bid · 22% of ask
WALK Street locked · 10950

Street locked · 10950

Monroe, NY 10950

Ask$525,000
Bid $$397,489
Room~$127,511 over max bid · 24% of ask
WALK Street locked · 10950

Street locked · 10950

Monroe, NY 10950

Ask$575,000
Bid $$441,362
Room~$133,638 over max bid · 23% of ask
WALK Street locked · 10950

Street locked · 10950

Monroe, NY 10950

Ask$370,000
Bid $$263,430
Room~$106,570 over max bid · 29% of ask
WALK Street locked · 10950

Street locked · 10950

Monroe, NY 10950

Ask$419,000
Bid $$302,867
Room~$116,133 over max bid · 28% of ask
← Bid/Pass Tape