Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 28269 | $559,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$559,000
$312/sqft
Bid $
$432,877
Max bid / MAO
Room
~$126,123 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,364
$51/sqft
ARV
$327,958

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 $ $432,877 · Ask $559,000

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 sqft1793 sqft
ARV$327,958
List− $559,000
Rehab− $91,364
Gross profit$-322,406

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 28269

Street locked · 28269 · SINGLE_FAMILY $375,000 · 1776 sqft
Street locked · 28269 · SINGLE_FAMILY $390,000 · 1771 sqft
Street locked · 28269 · TOWNHOMES $350,000 · 1817 sqft

Net pro forma

Includes closing costs & 3.4-month carry

Buy closing (2%)$11,180
Holding carry$20,270
All-in capital$681,814
Sell costs (6%)− $19,677
Net proceeds$308,280
Net profit $-50,074
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,364

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: $91,364
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,793 sqft × $3.00) $5,379
Flooring — Hardwood Refinish (1,793 sqft × $4.50) $8,068
Contingency (15%) $11,917

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
1793
Zip
28269

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 · 28269

Street locked · 28269

Charlotte, NC 28269

Ask$274,990
Bid $$169,974
Room~$105,016 over max bid · 38% of ask
WALK Street locked · 28269

Street locked · 28269

Charlotte, NC 28269

Ask$375,000
Bid $$259,047
Room~$115,953 over max bid · 31% of ask
WALK Street locked · 28269

Street locked · 28269

Charlotte, NC 28269

Ask$357,285
Bid $$245,382
Room~$111,903 over max bid · 31% of ask
WALK Street locked · 28269

Street locked · 28269

Charlotte, NC 28269

Ask$355,890
Bid $$244,112
Room~$111,778 over max bid · 31% of ask
WALK Street locked · 28269

Street locked · 28269

Charlotte, NC 28269

Ask$299,990
Bid $$193,339
Room~$106,651 over max bid · 36% of ask
← Bid/Pass Tape