List Price
$191,500
$137/sqft
Renovation
$52,000
$37/sqft
ARV
$297,174
$212/sqft
Gross Profit
$53,674
28.0% margin
Net Profit*
$25,088
9.9% ROI
Condition
5/10
Heavy renovation
ARV Build-Up
Core flip economics — formulas match FlipScout engine
| List price (acquisition) | $191,500 |
| Renovation budget | + $52,000 |
| Renovation value-add (×1.5) | + $78,000 |
| Market premium (14.4% of list) | + $27,674 |
| After Repair Value (ARV) | $297,174 |
ARV = List + (Reno × 1.5) + Market Premium
Gross Profit = ARV − List − Reno = $53,674
Gross Profit = ARV − List − Reno = $53,674
Net Pro Forma
*Includes closing costs & 4-month carry
| All-in acquisition (list + 2% buy closing) | $191,500 + $3,830 |
| Hard costs (renovation) | $52,000 |
| Holding carry (4 mo) | $6,925 |
| Total capital deployed | $254,255 |
| ARV at disposition | $297,174 |
| Sell-side costs (6%) | − $17,830 |
| Net sale proceeds | $279,343 |
| Net profit | $25,088 |
Net ROI on capital
9.9%
Net margin on ARV
8.4%
AI Vision Analysis
Ollama Vision (llava) · Condition 5/10 — Heavy renovation
GutTurnkey
Contractor Assessment
Exterior paint and landscaping refresh needed. Interior mostly livable with cosmetic updates.
AI renovation estimate: $52,000
Investor Scope Checklist
- ▸Exterior paint and landscaping refresh needed. Interior mostly livable with cosmetic updates.
- ▸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 Allocation
Kitchen refresh
$14,560
Bathrooms
$10,400
Flooring & paint
$11,440
Exterior / curb appeal
$7,800
Contingency (10%)
$7,800
Allocations sum to renovation budget · Adjust per inspection
Property Facts
- Bedrooms
- 4
- Bathrooms
- 2.0
- Square Feet
- 1400 sqft
- Zip / Market
- 37201
- Hot Deal Threshold
- >15% gross margin
- Deal Status
- Qualified Hot Deal