Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 52302 | $102,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4
Ask
$102,000
$118/sqft
Bid $
$13,613
Max bid / MAO
Room
~$88,387 over max bid · 87% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,352
$96/sqft
ARV
$108,123

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 $ $13,613 · Ask $102,000

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 sqft864 sqft
ARV$108,123
List− $102,000
Rehab− $83,352
Gross profit$-77,229

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 52302

Street locked · 52302 · SINGLE_FAMILY $153,000 · 1104 sqft
Street locked · 52302 · SINGLE_FAMILY $155,000 · 1113 sqft
Street locked · 52302 · CONDOS $140,000 · 1214 sqft

Net pro forma

Includes closing costs & 3.42-month carry

Buy closing (2%)$2,040
Holding carry$5,811
All-in capital$193,203
Sell costs (6%)− $6,487
Net proceeds$101,636
Net profit $-77,685
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,352

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: $83,352
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (864 sqft × $3.00) $2,592
Flooring — Hardwood Refinish (864 sqft × $4.50) $3,888
Contingency (15%) $10,872

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
2
Baths
2.0
Sqft
864
Zip
52302

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 · 52302

Street locked · 52302

Marion, IA 52302

Ask$454,900
Bid $$322,452
Room~$132,448 over max bid · 29% of ask
WALK Street locked · 52302

Street locked · 52302

Marion, IA 52302

Ask$429,500
Bid $$304,309
Room~$125,191 over max bid · 29% of ask
WALK Street locked · 52302

Street locked · 52302

Marion, IA 52302

Ask$549,900
Bid $$418,266
Room~$131,634 over max bid · 24% of ask
WALK Street locked · 52302

Street locked · 52302

Marion, IA 52302

Ask$142,500
Bid $$49,436
Room~$93,064 over max bid · 65% of ask
WALK Street locked · 52302

Street locked · 52302

Marion, IA 52302

Ask$335,000
Bid $$220,910
Room~$114,090 over max bid · 34% of ask
← Bid/Pass Tape