Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 32259 | $431,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$431,990
$249/sqft
Bid $
$314,637
Max bid / MAO
Room
~$117,353 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,890
$52/sqft
ARV
$356,449

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 $ $314,637 · Ask $431,990

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 sqft1738 sqft
ARV$356,449
List− $431,990
Rehab− $90,890
Gross profit$-166,431

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 32259

Street locked · 32259 · TOWNHOMES $268,000 · 1611 sqft
Street locked · 32259 · SINGLE_FAMILY $410,000 · 1879 sqft
Street locked · 32259 · TOWNHOMES $383,500 · 1577 sqft

Net pro forma

Includes closing costs & 6.86-month carry

Buy closing (2%)$8,640
Holding carry$32,880
All-in capital$564,400
Sell costs (6%)− $21,387
Net proceeds$335,062
Net profit $-59,550
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,890

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: $90,890
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,738 sqft × $3.00) $5,214
Flooring — Hardwood Refinish (1,738 sqft × $4.50) $7,821
Contingency (15%) $11,855

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
1738
Zip
32259

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 · 32259

Street locked · 32259

Saint Johns, FL 32259

Ask$562,000
Bid $$431,597
Room~$130,403 over max bid · 23% of ask
WALK Street locked · 32259

Street locked · 32259

Saint Johns, FL 32259

Ask$510,000
Bid $$381,009
Room~$128,991 over max bid · 25% of ask
WALK Street locked · 32259

Street locked · 32259

Saint Johns, FL 32259

Ask$724,900
Bid $$581,469
Room~$143,431 over max bid · 20% of ask
WALK Street locked · 32259

Street locked · 32259

Saint Johns, FL 32259

Ask$455,000
Bid $$332,877
Room~$122,123 over max bid · 27% of ask
WALK Street locked · 32259

Street locked · 32259

Saint Johns, FL 32259

Ask$454,000
Bid $$332,763
Room~$121,237 over max bid · 27% of ask
← Bid/Pass Tape