Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33142 | $560,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$560,000
$707/sqft
Bid $
$441,455
Max bid / MAO
Room
~$118,545 over max bid · 21% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,731
$104/sqft
ARV
$259,251

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 $ $441,455 · Ask $560,000

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 sqft792 sqft
ARV$259,251
List− $560,000
Rehab− $82,731
Gross profit$-383,480

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33142

Street locked · 33142 · SINGLE_FAMILY $514,000 · 796 sqft
Street locked · 33142 · SINGLE_FAMILY $435,000 · 810 sqft
Street locked · 33142 · SINGLE_FAMILY $419,000 · 844 sqft

Net pro forma

Includes closing costs & 3.77-month carry

Buy closing (2%)$11,200
Holding carry$22,212
All-in capital$676,143
Sell costs (6%)− $15,555
Net proceeds$243,696
Net profit $-42,110
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,731

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: $82,731
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (792 sqft × $3.00) $2,376
Flooring — Hardwood Refinish (792 sqft × $4.50) $3,564
Contingency (15%) $10,791

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
14/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
1.0
Sqft
792
Zip
33142

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 · 33142

Street locked · 33142

Miami, FL 33142

Ask$485,000
Bid $$367,208
Room~$117,792 over max bid · 24% of ask
WALK Street locked · 33142

Street locked · 33142

Miami, FL 33142

Ask$380,000
Bid $$270,663
Room~$109,337 over max bid · 29% of ask
WALK Street locked · 33142

Street locked · 33142

Miami, FL 33142

Ask$635,000
Bid $$502,791
Room~$132,209 over max bid · 21% of ask
WALK Street locked · 33142

Street locked · 33142

Miami, FL 33142

Ask$387,500
Bid $$275,862
Room~$111,638 over max bid · 29% of ask
WALK Street locked · 33142

Street locked · 33142

Miami, FL 33142

Ask$440,000
Bid $$325,090
Room~$114,910 over max bid · 26% of ask
← Bid/Pass Tape