Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33155 | $799,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$799,000
$857/sqft
Bid $
$592,425
Max bid / MAO
Room
~$206,575 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,938
$90/sqft
ARV
$417,805

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 $ $592,425 · Ask $799,000

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 sqft932 sqft
ARV$417,805
List− $799,000
Rehab− $83,938
Gross profit$-465,133

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33155

Street locked · 33155 · SINGLE_FAMILY $603,897 · 936 sqft
Street locked · 33155 · SINGLE_FAMILY $655,000 · 895 sqft
Street locked · 33155 · CONDOS $235,000 · 1000 sqft

Net pro forma

Includes closing costs & 3.54-month carry

Buy closing (2%)$15,980
Holding carry$28,651
All-in capital$927,569
Sell costs (6%)− $25,068
Net proceeds$392,737
Net profit $-110,484
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,938

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: $83,938
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (932 sqft × $3.00) $2,796
Flooring — Hardwood Refinish (932 sqft × $4.50) $4,194
Contingency (15%) $10,948

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
0/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
4
Baths
3.0
Sqft
932
Zip
33155

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 · 33155

Street locked · 33155

Miami, FL 33155

Ask$425,000
Bid $$314,437
Room~$110,563 over max bid · 26% of ask
WALK Street locked · 33155

Street locked · 33155

Miami, FL 33155

Ask$410,000
Bid $$300,418
Room~$109,582 over max bid · 27% of ask
WALK Street locked · 33155

Street locked · 33155

Miami, FL 33155

Ask$479,900
Bid $$355,659
Room~$124,241 over max bid · 26% of ask
WALK Street locked · 33155

Street locked · 33155

Miami, FL 33155

Ask$440,000
Bid $$328,363
Room~$111,637 over max bid · 25% of ask
WALK Street locked · 33155

Street locked · 33155

Miami, FL 33155

Ask$200,000
Bid $$107,201
Room~$92,799 over max bid · 46% of ask
← Bid/Pass Tape