Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 32259 | $499,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$499,500
$237/sqft
Bid $
$374,595
Max bid / MAO
Room
~$124,905 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,090
$45/sqft
ARV
$443,499

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 $ $374,595 · Ask $499,500

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 sqft2109 sqft
ARV$443,499
List− $499,500
Rehab− $94,090
Gross profit$-150,091

Contextual market baseline

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

Street locked · 32259 · SINGLE_FAMILY $461,500 · 2089 sqft
Street locked · 32259 · SINGLE_FAMILY $495,000 · 2052 sqft
Street locked · 32259 · SINGLE_FAMILY $790,000 · 2050 sqft

Net pro forma

Includes closing costs & 5.7-month carry

Buy closing (2%)$9,990
Holding carry$31,015
All-in capital$634,595
Sell costs (6%)− $26,610
Net proceeds$416,889
Net profit $-57,544
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,090

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: $94,090
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,109 sqft × $3.00) $6,327
Flooring — Hardwood Refinish (2,109 sqft × $4.50) $9,490
Contingency (15%) $12,273

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
2.0
Sqft
2109
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