Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 27603 | $699,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$699,000
$220/sqft
Bid $
$523,584
Max bid / MAO
Room
~$175,416 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$103,310
$33/sqft
ARV
$698,802

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 $ $523,584 · Ask $699,000

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 sqft3178 sqft
ARV$698,802
List− $699,000
Rehab− $103,310
Gross profit$-103,508

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 27603

Street locked · 27603 · SINGLE_FAMILY $530,000 · 3020 sqft
Street locked · 27603 · SINGLE_FAMILY $600,000 · 2953 sqft
Street locked · 27603 · SINGLE_FAMILY $750,000 · 2877 sqft

Net pro forma

Includes closing costs & 4.41-month carry

Buy closing (2%)$13,980
Holding carry$32,433
All-in capital$848,723
Sell costs (6%)− $41,928
Net proceeds$656,874
Net profit $-85,652
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $103,310

Renovation budget

Total: $103,310
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,178 sqft × $3.00) $9,534
Flooring — Hardwood Refinish (3,178 sqft × $4.50) $14,301
Contingency (15%) $13,475

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
4/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
4
Baths
2.5
Sqft
3178
Zip
27603

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

BID TARGET Street locked · 27603

Street locked · 27603

Raleigh, NC 27603

Ask$269,990
Bid $$210,353
Room~$59,637 over max bid · 22% of ask
BID TARGET Street locked · 27603

Street locked · 27603

Raleigh, NC 27603

Ask$292,820
Bid $$226,900
Room~$65,920 over max bid · 23% of ask
WALK Street locked · 27603

Street locked · 27603

Raleigh, NC 27603

Ask$339,900
Bid $$261,158
Room~$78,742 over max bid · 23% of ask
WALK Street locked · 27603

Street locked · 27603

Raleigh, NC 27603

Ask$459,990
Bid $$335,630
Room~$124,360 over max bid · 27% of ask
WALK Street locked · 27603

Street locked · 27603

Raleigh, NC 27603

Ask$774,000
Bid $$620,890
Room~$153,110 over max bid · 20% of ask
← Bid/Pass Tape