Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33155 | $629,926 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$629,926
$438/sqft
Bid $
$465,594
Max bid / MAO
Room
~$164,332 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,312
$61/sqft
ARV
$645,088

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 $ $465,594 · Ask $629,926

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 sqft1439 sqft
ARV$645,088
List− $629,926
Rehab− $88,312
Gross profit$-73,150

Contextual market baseline

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

Street locked · 33155 · SINGLE_FAMILY $720,000 · 1456 sqft
Street locked · 33155 · SINGLE_FAMILY $535,828 · 1505 sqft
Street locked · 33155 · SINGLE_FAMILY $1,175,000 · 1363 sqft

Net pro forma

Includes closing costs & 4.5-month carry

Buy closing (2%)$12,599
Holding carry$29,627
All-in capital$760,464
Sell costs (6%)− $38,705
Net proceeds$606,382
Net profit $-85,463
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,312

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: $88,312
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,439 sqft × $3.00) $4,317
Flooring — Hardwood Refinish (1,439 sqft × $4.50) $6,476
Contingency (15%) $11,519

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
4
Baths
3.0
Sqft
1439
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