Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 27401 | $350,000 Flip Analysis — FlipScout
Ask
$350,000
$207/sqft
Bid $
$238,388
Max bid / MAO
Room
~$111,612 over max bid · 32% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,502
$53/sqft
ARV
$361,485

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 $ $238,388 · Ask $350,000

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.

Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft1693 sqft
ARV$361,485
List− $350,000
Rehab− $90,502
Gross profit$-79,017

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 27401

Street locked · 27401 · SINGLE_FAMILY $269,900 · 1634 sqft
Street locked · 27401 · SINGLE_FAMILY $972,000 · 1585 sqft
Street locked · 27401 · SINGLE_FAMILY $459,900 · 1811 sqft

Net pro forma

Includes closing costs & 4.08-month carry

Buy closing (2%)$7,000
Holding carry$16,475
All-in capital$463,977
Sell costs (6%)− $21,689
Net proceeds$339,796
Net profit $-65,582
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,502

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: $90,502
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,693 sqft × $3.00) $5,079
Flooring — Hardwood Refinish (1,693 sqft × $4.50) $7,618
Contingency (15%) $11,805

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
4
Baths
3.0
Sqft
1693
Zip
27401

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

← Bid/Pass Tape