Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33196 | $450,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$450,000
$251/sqft
Bid $
$331,029
Max bid / MAO
Room
~$118,971 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,339
$51/sqft
ARV
$524,459

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 $ $331,029 · Ask $450,000

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 sqft1790 sqft
ARV$524,459
List− $450,000
Rehab− $91,339
Gross profit$-16,880

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33196

Street locked · 33196 · SINGLE_FAMILY $645,000 · 1784 sqft
Street locked · 33196 · SINGLE_FAMILY $655,000 · 1777 sqft
Street locked · 33196 · SINGLE_FAMILY $765,000 · 1810 sqft

Net pro forma

Includes closing costs & 6.83-month carry

Buy closing (2%)$9,000
Holding carry$33,892
All-in capital$584,231
Sell costs (6%)− $31,468
Net proceeds$492,991
Net profit $-58,598
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,339

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: $91,339
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,790 sqft × $3.00) $5,370
Flooring — Hardwood Refinish (1,790 sqft × $4.50) $8,055
Contingency (15%) $11,914

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
3.0
Sqft
1790
Zip
33196

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 · 33196

Street locked · 33196

Miami, FL 33196

Ask$499,000
Bid $$379,785
Room~$119,215 over max bid · 24% of ask
WALK Street locked · 33196

Street locked · 33196

Miami, FL 33196

Ask$435,000
Bid $$317,940
Room~$117,060 over max bid · 27% of ask
WALK Street locked · 33196

Street locked · 33196

Miami, FL 33196

Ask$289,000
Bid $$187,075
Room~$101,925 over max bid · 35% of ask
WALK Street locked · 33196

Street locked · 33196

Miami, FL 33196

Ask$174,900
Bid $$83,193
Room~$91,707 over max bid · 52% of ask
WALK Street locked · 33196

Street locked · 33196

Miami, FL 33196

Ask$509,000
Bid $$387,456
Room~$121,544 over max bid · 24% of ask
← Bid/Pass Tape