Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33612 | $459,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$459,000
$241/sqft
Bid $
$338,451
Max bid / MAO
Room
~$120,549 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,348
$48/sqft
ARV
$387,805

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 $ $338,451 · Ask $459,000

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 sqft1907 sqft
ARV$387,805
List− $459,000
Rehab− $92,348
Gross profit$-163,543

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33612

Street locked · 33612 · SINGLE_FAMILY $449,000 · 1958 sqft
Street locked · 33612 · SINGLE_FAMILY $257,500 · 1830 sqft
Street locked · 33612 · SINGLE_FAMILY $435,000 · 1805 sqft

Net pro forma

Includes closing costs & 3.08-month carry

Buy closing (2%)$9,180
Holding carry$15,566
All-in capital$576,094
Sell costs (6%)− $23,268
Net proceeds$364,537
Net profit $-58,930
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,348

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: $92,348
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,907 sqft × $3.00) $5,721
Flooring — Hardwood Refinish (1,907 sqft × $4.50) $8,582
Contingency (15%) $12,045

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
3
Baths
2.0
Sqft
1907
Zip
33612

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 · 33612

Street locked · 33612

Tampa, FL 33612

Ask$489,900
Bid $$370,587
Room~$119,313 over max bid · 24% of ask
WALK Street locked · 33612

Street locked · 33612

Tampa, FL 33612

Ask$539,990
Bid $$416,387
Room~$123,603 over max bid · 23% of ask
WALK Street locked · 33612

Street locked · 33612

Tampa, FL 33612

Ask$385,000
Bid $$273,154
Room~$111,846 over max bid · 29% of ask
WALK Street locked · 33612

Street locked · 33612

Tampa, FL 33612

Ask$199,999
Bid $$103,656
Room~$96,343 over max bid · 48% of ask
WALK Street locked · 33612

Street locked · 33612

Tampa, FL 33612

Ask$120,000
Bid $$30,123
Room~$89,877 over max bid · 75% of ask
← Bid/Pass Tape