Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 53207 | $554,000 Flip Analysis — FlipScout
Ask
$554,000
$326/sqft
Bid $
$428,982
Max bid / MAO
Room
~$125,018 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,571
$53/sqft
ARV
$366,870

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 $ $428,982 · Ask $554,000

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.

Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft1701 sqft
ARV$366,870
List− $554,000
Rehab− $90,571
Gross profit$-277,701

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 53207

Street locked · 53207 · SINGLE_FAMILY $369,900 · 1621 sqft
Street locked · 53207 · MULTI_FAMILY $364,000 · 1800 sqft
Street locked · 53207 · SINGLE_FAMILY $329,900 · 1803 sqft

Net pro forma

Includes closing costs & 2.99-month carry

Buy closing (2%)$11,080
Holding carry$17,667
All-in capital$673,318
Sell costs (6%)− $22,012
Net proceeds$344,857
Net profit $-49,651
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,571

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: $90,571
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,701 sqft × $3.00) $5,103
Flooring — Hardwood Refinish (1,701 sqft × $4.50) $7,654
Contingency (15%) $11,814

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
1701
Zip
53207

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/Pass Tape