Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 10301 | $620,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$620,000
$598/sqft
Bid $
$447,939
Max bid / MAO
Room
~$172,061 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,836
$82/sqft
ARV
$563,063

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 $ $447,939 · Ask $620,000

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 sqft1036 sqft
ARV$563,063
List− $620,000
Rehab− $84,836
Gross profit$-141,773

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 10301

Street locked · 10301 · COOP $350,000 · 989 sqft
Street locked · 10301 · COOP $222,000 · 1100 sqft
Street locked · 10301 · SINGLE_FAMILY $7,400,000 · 1168 sqft

Net pro forma

Includes closing costs & 9.31-month carry

Buy closing (2%)$12,400
Holding carry$60,152
All-in capital$777,388
Sell costs (6%)− $33,784
Net proceeds$529,280
Net profit $-96,881
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,836

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: $84,836
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,036 sqft × $3.00) $3,108
Flooring — Hardwood Refinish (1,036 sqft × $4.50) $4,662
Contingency (15%) $11,066

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
2.0
Sqft
1036
Zip
10301

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 · 10301

Street locked · 10301

Staten Island, NY 10301

Ask$349,000
Bid $$244,159
Room~$104,841 over max bid · 30% of ask
WALK Street locked · 10301

Street locked · 10301

Staten Island, NY 10301

Ask$180,000
Bid $$86,632
Room~$93,368 over max bid · 52% of ask
WALK Street locked · 10301

Street locked · 10301

Staten Island, NY 10301

Ask$223,000
Bid $$127,243
Room~$95,757 over max bid · 43% of ask
WALK Street locked · 10301

Street locked · 10301

Staten Island, NY 10301

Ask$330,000
Bid $$223,864
Room~$106,136 over max bid · 32% of ask
WALK Street locked · 10301

Street locked · 10301

Staten Island, NY 10301

Ask$110,000
Bid $$22,900
Room~$87,100 over max bid · 79% of ask
← Bid/Pass Tape