Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 28277 | $520,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$520,000
$265/sqft
Bid $
$395,015
Max bid / MAO
Room
~$124,985 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,805
$47/sqft
ARV
$453,292

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 $ $395,015 · Ask $520,000

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 sqft1960 sqft
ARV$453,292
List− $520,000
Rehab− $92,805
Gross profit$-159,513

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 28277

Street locked · 28277 · SINGLE_FAMILY $560,000 · 1919 sqft
Street locked · 28277 · TOWNHOMES $370,000 · 2021 sqft
Street locked · 28277 · TOWNHOMES $466,000 · 1880 sqft

Net pro forma

Includes closing costs & 3.29-month carry

Buy closing (2%)$10,400
Holding carry$18,481
All-in capital$641,686
Sell costs (6%)− $27,198
Net proceeds$426,094
Net profit $-54,615
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,805

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: $92,805
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,960 sqft × $3.00) $5,880
Flooring — Hardwood Refinish (1,960 sqft × $4.50) $8,820
Contingency (15%) $12,105

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
3.0
Sqft
1960
Zip
28277

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 · 28277

Street locked · 28277

Charlotte, NC 28277

Ask$595,000
Bid $$464,562
Room~$130,438 over max bid · 22% of ask
WALK Street locked · 28277

Street locked · 28277

Charlotte, NC 28277

Ask$649,990
Bid $$510,451
Room~$139,539 over max bid · 21% of ask
WALK Street locked · 28277

Street locked · 28277

Charlotte, NC 28277

Ask$689,990
Bid $$550,456
Room~$139,534 over max bid · 20% of ask
WALK Street locked · 28277

Street locked · 28277

Charlotte, NC 28277

Ask$579,000
Bid $$444,846
Room~$134,154 over max bid · 23% of ask
WALK Street locked · 28277

Street locked · 28277

Charlotte, NC 28277

Ask$659,900
Bid $$520,837
Room~$139,063 over max bid · 21% of ask
← Bid/Pass Tape