Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 10029 | $599,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$599,000
$979/sqft
Bid $
$433,014
Max bid / MAO
Room
~$165,986 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,178
$133/sqft
ARV
$395,767

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 $ $433,014 · Ask $599,000

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 sqft612 sqft
ARV$395,767
List− $599,000
Rehab− $81,178
Gross profit$-284,411

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 10029

Street locked · 10029 · CONDO $570,000 · 650 sqft
Street locked · 10029 · CONDOS $435,000 · 664 sqft
Street locked · 10029 · CONDO $415,000 · 498 sqft

Net pro forma

Includes closing costs & 4.6-month carry

Buy closing (2%)$11,980
Holding carry$28,681
All-in capital$720,839
Sell costs (6%)− $23,746
Net proceeds$372,021
Net profit $-93,423
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,178

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: $81,178
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (612 sqft × $3.00) $1,836
Flooring — Hardwood Refinish (612 sqft × $4.50) $2,754
Contingency (15%) $10,588

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
1
Baths
1.0
Sqft
612
Zip
10029

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 · 10029

Street locked · 10029

New York, NY 10029

Ask$475,000
Bid $$342,943
Room~$132,057 over max bid · 28% of ask
WALK Street locked · 10029

Street locked · 10029

New York, NY 10029

Ask$499,000
Bid $$356,339
Room~$142,661 over max bid · 29% of ask
WALK Street locked · 10029

Street locked · 10029

Manhattan, NY 10029

Ask$525,000
Bid $$378,614
Room~$146,386 over max bid · 28% of ask
WALK Street locked · 10029

Street locked · 10029

Manhattan, NY 10029

Ask$499,000
Bid $$351,718
Room~$147,282 over max bid · 30% of ask
WALK Street locked · 10029

Street locked · 10029

Manhattan, NY 10029

Ask$584,999
Bid $$422,066
Room~$162,933 over max bid · 28% of ask
← Bid/Pass Tape