Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 55337 | $386,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$386,000
$138/sqft
Bid $
$262,783
Max bid / MAO
Room
~$123,217 over max bid · 32% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$99,938
$36/sqft
ARV
$442,196

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 $ $262,783 · Ask $386,000

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 sqft2787 sqft
ARV$442,196
List− $386,000
Rehab− $99,938
Gross profit$-43,742

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 55337

Street locked · 55337 · SINGLE_FAMILY $399,900 · 2749 sqft
Street locked · 55337 · SINGLE_FAMILY $435,000 · 2996 sqft
Street locked · 55337 · SINGLE_FAMILY $500,000 · 2545 sqft

Net pro forma

Includes closing costs & 3.03-month carry

Buy closing (2%)$7,720
Holding carry$13,497
All-in capital$507,155
Sell costs (6%)− $26,532
Net proceeds$415,664
Net profit $-72,458
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $99,938

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: $99,938
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,787 sqft × $3.00) $8,361
Flooring — Hardwood Refinish (2,787 sqft × $4.50) $12,542
Contingency (15%) $13,035

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
2.0
Sqft
2787
Zip
55337

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 · 55337

Street locked · 55337

Burnsville, MN 55337

Ask$164,999
Bid $$70,396
Room~$94,603 over max bid · 57% of ask
WALK Street locked · 55337

Street locked · 55337

Burnsville, MN 55337

Ask$289,900
Bid $$178,420
Room~$111,480 over max bid · 38% of ask
WALK Street locked · 55337

Street locked · 55337

Burnsville, MN 55337

Ask$474,999
Bid $$344,178
Room~$130,821 over max bid · 28% of ask
WALK Street locked · 55337

Street locked · 55337

Burnsville, MN 55337

Ask$559,900
Bid $$420,907
Room~$138,993 over max bid · 25% of ask
WALK Street locked · 55337

Street locked · 55337

Burnsville, MN 55337

Ask$349,900
Bid $$232,874
Room~$117,026 over max bid · 33% of ask
← Bid/Pass Tape