Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 19805 | $159,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$159,000
$145/sqft
Bid $
$64,890
Max bid / MAO
Room
~$94,110 over max bid · 59% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,388
$78/sqft
ARV
$178,111

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 $ $64,890 · Ask $159,000

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 sqft1100 sqft
ARV$178,111
List− $159,000
Rehab− $85,388
Gross profit$-66,277

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 19805

Street locked · 19805 · TOWNHOMES $121,000 · 1100 sqft
Street locked · 19805 · TOWNHOMES $85,000 · 1100 sqft
Street locked · 19805 · TOWNHOMES $242,000 · 1075 sqft

Net pro forma

Includes closing costs & 2.9-month carry

Buy closing (2%)$3,180
Holding carry$6,497
All-in capital$254,065
Sell costs (6%)− $10,687
Net proceeds$167,424
Net profit $-75,307
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,388

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: $85,388
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,100 sqft × $3.00) $3,300
Flooring — Hardwood Refinish (1,100 sqft × $4.50) $4,950
Contingency (15%) $11,138

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
1100
Zip
19805

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 · 19805

Street locked · 19805

Wilmington, DE 19805

Ask$185,000
Bid $$88,768
Room~$96,232 over max bid · 52% of ask
WALK Street locked · 19805

Street locked · 19805

Wilmington, DE 19805

Ask$329,900
Bid $$219,120
Room~$110,780 over max bid · 34% of ask
WALK Street locked · 19805

Street locked · 19805

Wilmington, DE 19805

Ask$305,000
Bid $$199,864
Room~$105,136 over max bid · 34% of ask
WALK Street locked · 19805

Street locked · 19805

Wilmington, DE 19805

Ask$362,500
Bid $$248,955
Room~$113,545 over max bid · 31% of ask
WALK Street locked · 19805

Street locked · 19805

Wilmington, DE 19805

Ask$355,000
Bid $$228,889
Room~$126,111 over max bid · 36% of ask
← Bid/Pass Tape