Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 27520 | $349,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$349,900
$202/sqft
Bid $
$237,982
Max bid / MAO
Room
~$111,918 over max bid · 32% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,821
$52/sqft
ARV
$282,375

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 $ $237,982 · Ask $349,900

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 sqft1730 sqft
ARV$282,375
List− $349,900
Rehab− $90,821
Gross profit$-158,346

Contextual market baseline

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

Street locked · 27520 · SINGLE_FAMILY $369,000 · 1749 sqft
Street locked · 27520 · TOWNHOMES $298,000 · 1790 sqft
Street locked · 27520 · SINGLE_FAMILY $368,000 · 1792 sqft

Net pro forma

Includes closing costs & 4.29-month carry

Buy closing (2%)$6,998
Holding carry$17,331
All-in capital$465,050
Sell costs (6%)− $16,942
Net proceeds$265,432
Net profit $-65,918
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,821

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: $90,821
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,730 sqft × $3.00) $5,190
Flooring — Hardwood Refinish (1,730 sqft × $4.50) $7,785
Contingency (15%) $11,846

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
1730
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