Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 11373 | $588,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$588,000
$607/sqft
Bid $
$419,395
Max bid / MAO
Room
~$168,605 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,257
$87/sqft
ARV
$502,714

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 $ $419,395 · Ask $588,000

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 sqft969 sqft
ARV$502,714
List− $588,000
Rehab− $84,257
Gross profit$-169,543

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 11373

Street locked · 11373 · SINGLE_FAMILY $900,000 · 938 sqft
Street locked · 11373 · CONDOS $560,000 · 855 sqft
Street locked · 11373 · COOP $299,000 · 850 sqft

Net pro forma

Includes closing costs & 10.77-month carry

Buy closing (2%)$11,760
Holding carry$66,369
All-in capital$750,386
Sell costs (6%)− $30,163
Net proceeds$472,551
Net profit $-97,835
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,257

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: $84,257
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (969 sqft × $3.00) $2,907
Flooring — Hardwood Refinish (969 sqft × $4.50) $4,360
Contingency (15%) $10,990

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
1/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
2.0
Sqft
969
Zip
11373

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 · 11373

Street locked · 11373

Queens, NY 11373

Ask$360,000
Bid $$255,285
Room~$104,715 over max bid · 29% of ask
WALK Street locked · 11373

Street locked · 11373

Elmhurst, NY 11373

Ask$489,000
Bid $$353,570
Room~$135,430 over max bid · 28% of ask
WALK Street locked · 11373

Street locked · 11373

Elmhurst, NY 11373

Ask$495,000
Bid $$358,473
Room~$136,527 over max bid · 28% of ask
WALK Street locked · 11373

Street locked · 11373

Elmhurst, NY 11373

Ask$538,000
Bid $$390,345
Room~$147,655 over max bid · 27% of ask
WALK Street locked · 11373

Street locked · 11373

Elmhurst, NY 11373

Ask$550,000
Bid $$396,451
Room~$153,549 over max bid · 28% of ask
← Bid/Pass Tape