Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33162 | $445,000 Flip Analysis — FlipScout
Ask
$445,000
$335/sqft
Bid $
$330,263
Max bid / MAO
Room
~$114,737 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,354
$66/sqft
ARV
$424,734

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 $ $330,263 · Ask $445,000

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 sqft1328 sqft
ARV$424,734
List− $445,000
Rehab− $87,354
Gross profit$-107,620

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33162

Street locked · 33162 · SINGLE_FAMILY $245,000 · 1345 sqft
Street locked · 33162 · SINGLE_FAMILY $499,900 · 1356 sqft
Street locked · 33162 · SINGLE_FAMILY $650,000 · 1360 sqft

Net pro forma

Includes closing costs & 12.87-month carry

Buy closing (2%)$8,900
Holding carry$62,804
All-in capital$604,058
Sell costs (6%)− $25,484
Net proceeds$399,250
Net profit $-54,894
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,354

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: $87,354
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,328 sqft × $3.00) $3,984
Flooring — Hardwood Refinish (1,328 sqft × $4.50) $5,976
Contingency (15%) $11,394

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
1.0
Sqft
1328
Zip
33162

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 · 33162

Street locked · 33162

North Miami Beach, FL 33162

Ask$179,000
Bid $$83,481
Room~$95,519 over max bid · 53% of ask
WALK Street locked · 33162

Street locked · 33162

North Miami Beach, FL 33162

Ask$112,900
Bid $$24,426
Room~$88,474 over max bid · 78% of ask
WALK Street locked · 33162

Street locked · 33162

Miami, FL 33162

Ask$84,900
Bid $$0
Room~$84,900 over max bid · 100% of ask
WALK Street locked · 33162

Street locked · 33162

North Miami Beach, FL 33162

Ask$194,000
Bid $$99,928
Room~$94,072 over max bid · 48% of ask
WALK Street locked · 33162

Street locked · 33162

North Miami Beach, FL 33162

Ask$490,000
Bid $$375,940
Room~$114,060 over max bid · 23% of ask
← Bid/Pass Tape