Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 27520 | $294,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$294,990
$197/sqft
Bid $
$188,624
Max bid / MAO
Room
~$106,366 over max bid · 36% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,820
$59/sqft
ARV
$257,733

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 $ $188,624 · Ask $294,990

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 sqft1498 sqft
ARV$257,733
List− $294,990
Rehab− $88,820
Gross profit$-126,077

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 27520

Street locked · 27520 · SINGLE_FAMILY $350,000 · 1560 sqft
Street locked · 27520 · SINGLE_FAMILY $300,000 · 1584 sqft
Street locked · 27520 · SINGLE_FAMILY $350,000 · 1600 sqft

Net pro forma

Includes closing costs & 3.97-month carry

Buy closing (2%)$5,900
Holding carry$13,967
All-in capital$403,677
Sell costs (6%)− $15,464
Net proceeds$242,269
Net profit $-68,168
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,820

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: $88,820
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,498 sqft × $3.00) $4,494
Flooring — Hardwood Refinish (1,498 sqft × $4.50) $6,741
Contingency (15%) $11,585

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
1498
Zip
27520

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 · 27520

Street locked · 27520

Wilsons Mills, NC 27520

Ask$259,990
Bid $$156,343
Room~$103,647 over max bid · 40% of ask
WALK Street locked · 27520

Street locked · 27520

Clayton, NC 27520

Ask$594,223
Bid $$454,466
Room~$139,757 over max bid · 24% of ask
WALK Street locked · 27520

Street locked · 27520

Clayton, NC 27520

Ask$286,000
Bid $$182,386
Room~$103,614 over max bid · 36% of ask
WALK Street locked · 27520

Street locked · 27520

Clayton, NC 27520

Ask$274,900
Bid $$170,380
Room~$104,520 over max bid · 38% of ask
WALK Street locked · 27520

Street locked · 27520

Clayton, NC 27520

Ask$257,900
Bid $$153,071
Room~$104,829 over max bid · 41% of ask
← Bid/Pass Tape