Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 11220 | $769,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$769,900
$962/sqft
Bid $
$548,188
Max bid / MAO
Room
~$221,712 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,800
$104/sqft
ARV
$759,430

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 $ $548,188 · Ask $769,900

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 sqft800 sqft
ARV$759,430
List− $769,900
Rehab− $82,800
Gross profit$-93,270

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 11220

Street locked · 11220 · COOP $810,000 · 800 sqft
Street locked · 11220 · CONDOS $600,000 · 811 sqft
Street locked · 11220 · MULTI_FAMILY $1,500,000 · 820 sqft

Net pro forma

Includes closing costs & 5.34-month carry

Buy closing (2%)$15,398
Holding carry$41,740
All-in capital$909,838
Sell costs (6%)− $45,566
Net proceeds$713,864
Net profit $-133,489
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,800

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: $82,800
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (800 sqft × $3.00) $2,400
Flooring — Hardwood Refinish (800 sqft × $4.50) $3,600
Contingency (15%) $10,800

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.

Beds
2
Baths
2.0
Sqft
800
Zip
11220

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 · 11220

Street locked · 11220

Brooklyn, NY 11220

Ask$439,999
Bid $$330,476
Room~$109,523 over max bid · 25% of ask
WALK Street locked · 11220

Street locked · 11220

Brooklyn, NY 11220

Ask$466,000
Bid $$332,877
Room~$133,123 over max bid · 29% of ask
WALK Street locked · 11220

Street locked · 11220

Brooklyn, NY 11220

Ask$499,000
Bid $$362,019
Room~$136,981 over max bid · 27% of ask
WALK Street locked · 11220

Street locked · 11220

Brooklyn, NY 11220

Ask$580,000
Bid $$420,609
Room~$159,391 over max bid · 27% of ask
WALK Street locked · 11220

Street locked · 11220

Brooklyn, NY 11220

Ask$599,000
Bid $$434,357
Room~$164,643 over max bid · 27% of ask
← Bid/Pass Tape