Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 27513 | $315,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$315,000
$210/sqft
Bid $
$207,282
Max bid / MAO
Room
~$107,718 over max bid · 34% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,864
$59/sqft
ARV
$354,623

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 $ $207,282 · Ask $315,000

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 sqft1503 sqft
ARV$354,623
List− $315,000
Rehab− $88,864
Gross profit$-49,241

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%)$6,300
Holding carry$11,328
All-in capital$421,492
Sell costs (6%)− $21,277
Net proceeds$333,346
Net profit $-66,644
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,864

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: $88,864
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,503 sqft × $3.00) $4,509
Flooring — Hardwood Refinish (1,503 sqft × $4.50) $6,764
Contingency (15%) $11,591

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
2
Baths
3.0
Sqft
1503
Zip
27513

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 TARGET Street locked · 27513

Street locked · 27513

Cary, NC 27513

Ask$319,000
Bid $$245,827
Room~$73,173 over max bid · 23% of ask
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$699,900
Bid $$558,857
Room~$141,043 over max bid · 20% of ask
← Bid/Pass Tape