Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 07032 | $744,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$744,990
$450/sqft
Bid $
$548,790
Max bid / MAO
Room
~$196,200 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,166
$55/sqft
ARV
$556,178

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 $ $548,790 · Ask $744,990

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 sqft1654 sqft
ARV$556,178
List− $744,990
Rehab− $90,166
Gross profit$-278,978

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 07032

Street locked · 07032 · SINGLE_FAMILY $600,000 · 1710 sqft
Street locked · 07032 · SINGLE_FAMILY $755,000 · 1792 sqft
Street locked · 07032 · SINGLE_FAMILY $505,000 · 1830 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$14,900
Holding carry$30,622
All-in capital$880,678
Sell costs (6%)− $33,371
Net proceeds$522,807
Net profit $-105,508
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,166

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: $90,166
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,654 sqft × $3.00) $4,962
Flooring — Hardwood Refinish (1,654 sqft × $4.50) $7,443
Contingency (15%) $11,761

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
1/100
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
1654
Zip
07032

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 · 07032

Street locked · 07032

Kearny, NJ 07032

Ask$345,000
Bid $$240,081
Room~$104,919 over max bid · 30% of ask
WALK Street locked · 07032

Street locked · 07032

Kearny, NJ 07032

Ask$270,000
Bid $$172,760
Room~$97,240 over max bid · 36% of ask
WALK Street locked · 07032

Street locked · 07032

Kearny, NJ 07032

Ask$345,000
Bid $$239,321
Room~$105,679 over max bid · 31% of ask
WALK Street locked · 07032

Street locked · 07032

Kearny, NJ 07032

Ask$750,000
Bid $$573,813
Room~$176,187 over max bid · 23% of ask
WALK Street locked · 07032

Street locked · 07032

Kearny, NJ 07032

Ask$795,000
Bid $$600,859
Room~$194,141 over max bid · 24% of ask
← Bid/Pass Tape