List Price
$103,500
$57/sqft
Renovation
$60,000
$33/sqft
ARV
$207,160
$115/sqft
Gross Profit
$43,660
42.2% margin
Net Profit*
$24,524
14.4% ROI
Condition
7/10
Moderate renovation
ARV Build-Up
Core flip economics — formulas match FlipScout engine
| List price (acquisition) | $103,500 |
| Renovation budget | + $60,000 |
| Renovation value-add (×1.5) | + $90,000 |
| Market premium (13.2% of list) | + $13,660 |
| After Repair Value (ARV) | $207,160 |
ARV = List + (Reno × 1.5) + Market Premium
Gross Profit = ARV − List − Reno = $43,660
Gross Profit = ARV − List − Reno = $43,660
Net Pro Forma
*Includes closing costs & 4-month carry
| All-in acquisition (list + 2% buy closing) | $103,500 + $2,070 |
| Hard costs (renovation) | $60,000 |
| Holding carry (4 mo) | $4,636 |
| Total capital deployed | $170,206 |
| ARV at disposition | $207,160 |
| Sell-side costs (6%) | − $12,430 |
| Net sale proceeds | $194,730 |
| Net profit | $24,524 |
Net ROI on capital
14.4%
Net margin on ARV
11.8%
AI Vision Analysis
Ollama Vision (llava) · Condition 7/10 — Moderate renovation
GutTurnkey
Contractor Assessment
Kitchen cabinets worn but functional. New countertops and flooring would modernize quickly.
AI renovation estimate: $60,000
Investor Scope Checklist
- ▸Kitchen cabinets worn but functional. New countertops and flooring would modernize quickly.
- ▸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 Allocation
Kitchen refresh
$16,800
Bathrooms
$12,000
Flooring & paint
$13,200
Exterior / curb appeal
$9,000
Contingency (10%)
$9,000
Allocations sum to renovation budget · Adjust per inspection
Property Facts
- Bedrooms
- 2
- Bathrooms
- 3.0
- Square Feet
- 1802 sqft
- Zip / Market
- 33054
- Hot Deal Threshold
- >15% gross margin
- Deal Status
- Qualified Hot Deal