Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 33401 | $399,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$399,000
$496/sqft
Bid $
$280,066
Max bid / MAO
Room
~$118,934 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$20,125
$25/sqft
ARV
$392,943

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 $ $280,066 · Ask $399,000

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 sqft805 sqft
ARV$392,943
List− $399,000
Rehab− $20,125
Gross profit$-26,182

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 33401

Street locked · 33401 · CONDOS $305,000 · 774 sqft
Street locked · 33401 · CONDOS $420,000 · 755 sqft
Street locked · 33401 · CONDOS $600,000 · 879 sqft

Net pro forma

Includes closing costs & 8.03-month carry

Buy closing (2%)$7,980
Holding carry$29,370
All-in capital$456,475
Sell costs (6%)− $23,577
Net proceeds$369,366
Net profit $-77,557
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $20,125
Renovation Budget (estimated) $20,125

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
40/100
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
805
Zip
33401

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 · 33401

Street locked · 33401

West Palm Beach, FL 33401

Ask$140,000
Bid $$115,118
RoomARV check required
BID TARGET Street locked · 33401

Street locked · 33401

West Palm Beach, FL 33401

Ask$169,000
Bid $$136,399
Room~$32,601 over max bid · 19% of ask
BID TARGET Street locked · 33401

Street locked · 33401

West Palm Beach, FL 33401

Ask$234,900
Bid $$184,396
Room~$50,504 over max bid · 22% of ask
BID TARGET Street locked · 33401

Street locked · 33401

West Palm Beach, FL 33401

Ask$310,000
Bid $$240,105
Room~$69,895 over max bid · 23% of ask
WALK Street locked · 33401

Street locked · 33401

West Palm Beach, FL 33401

Ask$425,000
Bid $$313,768
Room~$111,232 over max bid · 26% of ask
← Bid/Pass Tape