Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 96822 | $655,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$655,000
$481/sqft
Bid $
$486,241
Max bid / MAO
Room
~$168,759 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,638
$64/sqft
ARV
$757,015

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 $ $486,241 · Ask $655,000

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 sqft1361 sqft
ARV$757,015
List− $655,000
Rehab− $87,638
Gross profit$14,377

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 96822

Street locked · 96822 · CONDOS $200,000 · 1260 sqft
Street locked · 96822 · SINGLE_FAMILY $1,695,000 · 1590 sqft
Street locked · 96822 · SINGLE_FAMILY $1,925,000 · 1706 sqft

Net pro forma

Includes closing costs & 3.73-month carry

Buy closing (2%)$13,100
Holding carry$25,392
All-in capital$781,130
Sell costs (6%)− $45,421
Net proceeds$711,594
Net profit $-86,962
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,638

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: $87,638
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,361 sqft × $3.00) $4,083
Flooring — Hardwood Refinish (1,361 sqft × $4.50) $6,124
Contingency (15%) $11,431

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
3/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
2.0
Sqft
1361
Zip
96822

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 · 96822

Street locked · 96822

Honolulu, HI 96822

Ask$475,000
Bid $$360,947
Room~$114,053 over max bid · 24% of ask
WALK Street locked · 96822

Street locked · 96822

Honolulu, HI 96822

Ask$535,000
Bid $$418,031
Room~$116,969 over max bid · 22% of ask
WALK Street locked · 96822

Street locked · 96822

Honolulu, HI 96822

Ask$360,000
Bid $$256,021
Room~$103,979 over max bid · 29% of ask
WALK Street locked · 96822

Street locked · 96822

Honolulu, HI 96822

Ask$465,000
Bid $$352,202
Room~$112,798 over max bid · 24% of ask
WALK Street locked · 96822

Street locked · 96822

Honolulu, HI 96822

Ask$345,000
Bid $$242,703
Room~$102,297 over max bid · 30% of ask
← Bid/Pass Tape