Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 27601 | $569,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$569,000
$308/sqft
Bid $
$441,750
Max bid / MAO
Room
~$127,250 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,847
$50/sqft
ARV
$598,371

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 $ $441,750 · Ask $569,000

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 sqft1849 sqft
ARV$598,371
List− $569,000
Rehab− $91,847
Gross profit$-62,476

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 27601

Street locked · 27601 · SINGLE_FAMILY $572,500 · 1810 sqft
Street locked · 27601 · DUPLEX_TRIPLEX $485,000 · 1960 sqft
Street locked · 27601 · SINGLE_FAMILY $725,000 · 1726 sqft

Net pro forma

Includes closing costs & 2.99-month carry

Buy closing (2%)$11,380
Holding carry$18,113
All-in capital$690,340
Sell costs (6%)− $35,902
Net proceeds$562,469
Net profit $-49,786
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,847

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: $91,847
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,849 sqft × $3.00) $5,547
Flooring — Hardwood Refinish (1,849 sqft × $4.50) $8,320
Contingency (15%) $11,980

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
4.0
Sqft
1849
Zip
27601

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 · 27601

Street locked · 27601

Raleigh, NC 27601

Ask$485,000
Bid $$366,869
Room~$118,131 over max bid · 24% of ask
WALK Street locked · 27601

Street locked · 27601

Raleigh, NC 27601

Ask$315,000
Bid $$212,137
Room~$102,863 over max bid · 33% of ask
WALK Street locked · 27601

Street locked · 27601

Raleigh, NC 27601

Ask$599,000
Bid $$465,974
Room~$133,026 over max bid · 22% of ask
WALK Street locked · 27601

Street locked · 27601

Raleigh, NC 27601

Ask$389,000
Bid $$281,848
Room~$107,152 over max bid · 28% of ask
WALK Street locked · 27601

Street locked · 27601

Raleigh, NC 27601

Ask$495,000
Bid $$376,257
Room~$118,743 over max bid · 24% of ask
← Bid/Pass Tape