Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 27701 | $454,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$454,000
$278/sqft
Bid $
$336,078
Max bid / MAO
Room
~$117,922 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,002
$55/sqft
ARV
$529,660

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 $ $336,078 · Ask $454,000

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 sqft1635 sqft
ARV$529,660
List− $454,000
Rehab− $90,002
Gross profit$-14,342

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 27701

Street locked · 27701 · SINGLE_FAMILY $555,000 · 1639 sqft
Street locked · 27701 · SINGLE_FAMILY $655,000 · 1617 sqft
Street locked · 27701 · SINGLE_FAMILY $735,000 · 1574 sqft

Net pro forma

Includes closing costs & 2.93-month carry

Buy closing (2%)$9,080
Holding carry$14,611
All-in capital$567,693
Sell costs (6%)− $31,780
Net proceeds$497,881
Net profit $-56,910
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,002

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: $90,002
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,635 sqft × $3.00) $4,905
Flooring — Hardwood Refinish (1,635 sqft × $4.50) $7,358
Contingency (15%) $11,739

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
2.5
Sqft
1635
Zip
27701

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 · 27701

Street locked · 27701

Durham, NC 27701

Ask$220,000
Bid $$118,308
Room~$101,692 over max bid · 46% of ask
WALK Street locked · 27701

Street locked · 27701

Durham, NC 27701

Ask$448,500
Bid $$332,942
Room~$115,558 over max bid · 26% of ask
WALK Street locked · 27701

Street locked · 27701

Durham, NC 27701

Ask$500,000
Bid $$381,032
Room~$118,968 over max bid · 24% of ask
WALK Street locked · 27701

Street locked · 27701

Durham, NC 27701

Ask$625,000
Bid $$485,015
Room~$139,985 over max bid · 22% of ask
WALK Street locked · 27701

Street locked · 27701

Durham, NC 27701

Ask$550,000
Bid $$423,975
Room~$126,025 over max bid · 23% of ask
← Bid/Pass Tape