Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33142 | $520,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$520,000
$422/sqft
Bid $
$401,170
Max bid / MAO
Room
~$118,830 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,526
$70/sqft
ARV
$402,881

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 $ $401,170 · Ask $520,000

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 sqft1232 sqft
ARV$402,881
List− $520,000
Rehab− $86,526
Gross profit$-203,645

Contextual market baseline

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

Street locked · 33142 · SINGLE_FAMILY $522,500 · 1219 sqft
Street locked · 33142 · SINGLE_FAMILY $493,000 · 1208 sqft
Street locked · 33142 · SINGLE_FAMILY $370,000 · 1181 sqft

Net pro forma

Includes closing costs & 5.42-month carry

Buy closing (2%)$10,400
Holding carry$30,134
All-in capital$647,060
Sell costs (6%)− $24,173
Net proceeds$378,708
Net profit $-48,160
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,526

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: $86,526
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,232 sqft × $3.00) $3,696
Flooring — Hardwood Refinish (1,232 sqft × $4.50) $5,544
Contingency (15%) $11,286

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
1232
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