Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 27513 | $319,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$319,000
$208/sqft
Bid $
$245,827
Max bid / MAO
Room
~$73,173 over max bid · 23% of ask
vs max bid
Verdict
BID TARGET
Negotiate to $245,827
Rehab
$89,096
$58/sqft
ARV
$359,709

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 $ $245,827 · Ask $319,000

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 sqft1530 sqft
ARV$359,709
List− $319,000
Rehab− $89,096
Gross profit$-48,387

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 27513

Street locked · 27513 · SINGLE_FAMILY $425,000 · 1498 sqft
Street locked · 27513 · TOWNHOMES $410,000 · 1665 sqft
Street locked · 27513 · TOWNHOMES $323,500 · 1341 sqft

Net pro forma

Includes closing costs & 3.06-month carry

Buy closing (2%)$6,380
Holding carry$11,447
All-in capital$425,923
Sell costs (6%)− $21,583
Net proceeds$338,126
Net profit $-24,323
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $89,096

Renovation budget

Total: $89,096
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,530 sqft × $3.00) $4,590
Flooring — Hardwood Refinish (1,530 sqft × $4.50) $6,885
Contingency (15%) $11,621

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
17/100
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
1530
Zip
27513

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

BID TARGET Street locked · 27513

Street locked · 27513

Cary, NC 27513

Ask$315,000
Bid $$242,617
Room~$72,383 over max bid · 23% of ask
WALK Street locked · 27513

Street locked · 27513

Cary, NC 27513

Ask$339,000
Bid $$259,855
Room~$79,145 over max bid · 23% of ask
WALK Street locked · 27513

Street locked · 27513

Cary, NC 27513

Ask$600,000
Bid $$463,865
Room~$136,135 over max bid · 23% of ask
WALK Street locked · 27513

Street locked · 27513

Cary, NC 27513

Ask$315,000
Bid $$207,282
Room~$107,718 over max bid · 34% of ask
WALK Street locked · 27513

Street locked · 27513

Cary, NC 27513

Ask$699,900
Bid $$558,857
Room~$141,043 over max bid · 20% of ask
← Bid/Pass Tape