Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33142 | $485,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$485,000
$438/sqft
Bid $
$369,516
Max bid / MAO
Room
~$115,484 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,448
$77/sqft
ARV
$360,764

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 $ $369,516 · Ask $485,000

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 sqft1107 sqft
ARV$360,764
List− $485,000
Rehab− $85,448
Gross profit$-209,684

Contextual market baseline

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

Street locked · 33142 · SINGLE_FAMILY $520,000 · 1136 sqft
Street locked · 33142 · MULTI_FAMILY $355,000 · 1148 sqft
Street locked · 33142 · TOWNHOMES $400,000 · 1160 sqft

Net pro forma

Includes closing costs & 4.08-month carry

Buy closing (2%)$9,700
Holding carry$21,335
All-in capital$601,483
Sell costs (6%)− $21,646
Net proceeds$339,119
Net profit $-49,797
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,448

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: $85,448
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,107 sqft × $3.00) $3,321
Flooring — Hardwood Refinish (1,107 sqft × $4.50) $4,982
Contingency (15%) $11,145

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
2.0
Sqft
1107
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