Ask

$602,099

$169/sqft

Bid $

$458,258

Max bid / MAO

Room

~$143,841 over max bid · 24% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$106,562

$30/sqft

ARV

$593,165

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 $ $458,258 · Ask $602,099

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	3555 sqft
ARV	$593,165
List	− $602,099
Rehab	− $106,562
Gross profit	$-115,496

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 29681

Street locked · 29681 · SINGLE_FAMILY $1,495,000 · 3663 sqft

Street locked · 29681 · SINGLE_FAMILY $610,000 · 3380 sqft

Street locked · 29681 · SINGLE_FAMILY $610,000 · 3379 sqft

Net pro forma

Includes closing costs & 4.13-month carry

Buy closing (2%)	$12,042
Holding carry	$26,829
All-in capital	$747,532
Sell costs (6%)	− $35,590
Net proceeds	$557,575
Net profit	$-62,317

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $106,562

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: $106,562

Kitchen — Full Replacement $48,000

Bathroom — Full Renovation $18,000

Interior Paint (3,555 sqft × $3.00) $10,665

Flooring — Hardwood Refinish (3,555 sqft × $4.50) $15,998

Contingency (15%) $13,899

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: 4.0
Sqft: 3555
Zip: 29681

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 · 29681

Simpsonville, SC 29681

Ask$378,728

Bid $$260,409

Room~$118,319 over max bid · 31% of ask

WALK

Street locked · 29681

Simpsonville, SC 29681

Ask$245,000

Bid $$140,904

Room~$104,096 over max bid · 42% of ask

WALK

Street locked · 29681

Simpsonville, SC 29681

Ask$334,990

Bid $$222,059

Room~$112,931 over max bid · 34% of ask

WALK

Street locked · 29681

Simpsonville, SC 29681

Ask$259,990

Bid $$155,159

Room~$104,831 over max bid · 40% of ask

WALK

Street locked · 29681

Simpsonville, SC 29681

Ask$355,840

Bid $$244,159

Room~$111,681 over max bid · 31% of ask

← Bid/Pass Tape