Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 19132 | $255,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$255,000
$150/sqft
Bid $
$149,574
Max bid / MAO
Room
~$105,426 over max bid · 41% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,528
$53/sqft
ARV
$215,358

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 $ $149,574 · Ask $255,000

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 sqft1696 sqft
ARV$215,358
List− $255,000
Rehab− $90,528
Gross profit$-130,170

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 19132

Street locked · 19132 · TOWNHOMES $135,000 · 1680 sqft
Street locked · 19132 · OTHER $41,600 · 1665 sqft
Street locked · 19132 · OTHER $41,600 · 1665 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$5,100
Holding carry$12,669
All-in capital$363,297
Sell costs (6%)− $12,921
Net proceeds$202,437
Net profit $-73,061
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,528

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: $90,528
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,696 sqft × $3.00) $5,088
Flooring — Hardwood Refinish (1,696 sqft × $4.50) $7,632
Contingency (15%) $11,808

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
5
Baths
2.0
Sqft
1696
Zip
19132

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 · 19132

Street locked · 19132

Philadelphia, PA 19132

Ask$199,900
Bid $$88,826
Room~$111,074 over max bid · 56% of ask
WALK Street locked · 19132

Street locked · 19132

Philadelphia, PA 19132

Ask$105,000
Bid $$17,415
Room~$87,585 over max bid · 83% of ask
WALK Street locked · 19132

Street locked · 19132

Philadelphia, PA 19132

Ask$77,000
Bid $$0
Room~$77,000 over max bid · 100% of ask
WALK Street locked · 19132

Street locked · 19132

Philadelphia, PA 19132

Ask$219,000
Bid $$115,800
Room~$103,200 over max bid · 47% of ask
WALK Street locked · 19132

Street locked · 19132

Philadelphia, PA 19132

Ask$140,000
Bid $$49,162
Room~$90,838 over max bid · 65% of ask
← Bid/Pass Tape