Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 27603 | $525,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$525,000
$292/sqft
Bid $
$395,519
Max bid / MAO
Room
~$129,481 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,425
$51/sqft
ARV
$395,798

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 $ $395,519 · Ask $525,000

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 sqft1800 sqft
ARV$395,798
List− $525,000
Rehab− $91,425
Gross profit$-220,628

Contextual market baseline

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

Street locked · 27603 · SINGLE_FAMILY $443,000 · 1778 sqft
Street locked · 27603 · CONDOS $580,000 · 1831 sqft
Street locked · 27603 · SINGLE_FAMILY $415,000 · 1768 sqft

Net pro forma

Includes closing costs & 4.29-month carry

Buy closing (2%)$10,500
Holding carry$24,241
All-in capital$651,166
Sell costs (6%)− $23,748
Net proceeds$372,050
Net profit $-59,462
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $91,425

Renovation budget

Total: $91,425
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,800 sqft × $3.00) $5,400
Flooring — Hardwood Refinish (1,800 sqft × $4.50) $8,100
Contingency (15%) $11,925

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
7/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
2.0
Sqft
1800
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