Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 96720 | $778,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$778,000
$229/sqft
Bid $
$621,180
Max bid / MAO
Room
~$156,820 over max bid · 20% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$105,173
$31/sqft
ARV
$1,970,105

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 $ $621,180 · Ask $778,000

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 sqft3394 sqft
ARV$1,970,105
List− $778,000
Rehab− $105,173
Gross profit$0

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 96720

Street locked · 96720 · CONDO $6,000,000 · 3051 sqft
Street locked · 96720 · CONDO $5,695,000 · 3051 sqft
Street locked · 96720 · SINGLE_FAMILY $695,000 · 2352 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$15,560
Holding carry$32,383
All-in capital$931,116
Sell costs (6%)− $118,206
Net proceeds$1,851,899
Net profit $-50,516
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $105,173

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: $105,173
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,394 sqft × $3.00) $10,182
Flooring — Hardwood Refinish (3,394 sqft × $4.50) $15,273
Contingency (15%) $13,718

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
14/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
5
Baths
2.0
Sqft
3394
Zip
96720

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 · 96720

Street locked · 96720

Hilo, HI 96720

Ask$750,000
Bid $$595,854
Room~$154,146 over max bid · 21% of ask
WALK Street locked · 96720

Street locked · 96720

Hilo, HI 96720

Ask$370,000
Bid $$262,474
Room~$107,526 over max bid · 29% of ask
WALK Street locked · 96720

Street locked · 96720

Hilo, HI 96720

Ask$340,000
Bid $$232,872
Room~$107,128 over max bid · 32% of ask
WALK Street locked · 96720

Street locked · 96720

Hilo, HI 96720

Ask$230,000
Bid $$134,580
Room~$95,420 over max bid · 41% of ask
WALK Street locked · 96720

Street locked · 96720

Hilo, HI 96720

Ask$475,000
Bid $$361,311
Room~$113,689 over max bid · 24% of ask
← Bid/Pass Tape