Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 11226 | $549,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$549,900
$398/sqft
Bid $
$397,622
Max bid / MAO
Room
~$152,278 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,802
$64/sqft
ARV
$733,499

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 $ $397,622 · Ask $549,900

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 sqft1380 sqft
ARV$733,499
List− $549,900
Rehab− $87,802
Gross profit$95,797

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 11226

Street locked · 11226 · SINGLE_FAMILY $765,000 · 1376 sqft
Street locked · 11226 · SINGLE_FAMILY $780,000 · 1568 sqft
Street locked · 11226 · COOP $795,000 · 1031 sqft

Net pro forma

Includes closing costs & 79.8-month carry

Buy closing (2%)$10,998
Holding carry$466,479
All-in capital$1,115,179
Sell costs (6%)− $44,010
Net proceeds$689,489
Net profit $-83,594
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,802

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: $87,802
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,380 sqft × $3.00) $4,140
Flooring — Hardwood Refinish (1,380 sqft × $4.50) $6,210
Contingency (15%) $11,452

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
3/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
2.0
Sqft
1380
Zip
11226

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 · 11226

Street locked · 11226

Brooklyn, NY 11226

Ask$419,000
Bid $$310,850
Room~$108,150 over max bid · 26% of ask
WALK Street locked · 11226

Street locked · 11226

Brooklyn, NY 11226

Ask$429,900
Bid $$319,660
Room~$110,240 over max bid · 26% of ask
WALK Street locked · 11226

Street locked · 11226

Brooklyn, NY 11226

Ask$325,000
Bid $$223,842
Room~$101,158 over max bid · 31% of ask
WALK Street locked · 11226

Street locked · 11226

Brooklyn, NY 11226

Ask$499,000
Bid $$361,919
Room~$137,081 over max bid · 27% of ask
WALK Street locked · 11226

Street locked · 11226

Brooklyn, NY 11226

Ask$705,000
Bid $$525,032
Room~$179,968 over max bid · 26% of ask
← Bid/Pass Tape