Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33196 | $545,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$545,000
$414/sqft
Bid $
$423,834
Max bid / MAO
Room
~$121,166 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,242
$66/sqft
ARV
$384,861

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 $ $423,834 · Ask $545,000

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 sqft1315 sqft
ARV$384,861
List− $545,000
Rehab− $87,242
Gross profit$-247,381

Contextual market baseline

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

Street locked · 33196 · TOWNHOMES $490,000 · 1368 sqft
Street locked · 33196 · TOWNHOMES $459,900 · 1386 sqft
Street locked · 33196 · TOWNHOMES $390,000 · 1232 sqft

Net pro forma

Includes closing costs & 3.67-month carry

Buy closing (2%)$10,900
Holding carry$21,270
All-in capital$664,412
Sell costs (6%)− $23,092
Net proceeds$361,769
Net profit $-46,935
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,242

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: $87,242
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,315 sqft × $3.00) $3,945
Flooring — Hardwood Refinish (1,315 sqft × $4.50) $5,918
Contingency (15%) $11,379

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
1315
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