Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 60451 | $394,490 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$394,490
$223/sqft
Bid $
$279,342
Max bid / MAO
Room
~$115,148 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,141
$52/sqft
ARV
$347,677

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 $ $279,342 · Ask $394,490

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 sqft1767 sqft
ARV$347,677
List− $394,490
Rehab− $91,141
Gross profit$-137,954

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 60451

Street locked · 60451 · SINGLE_FAMILY $385,000 · 1800 sqft
Street locked · 60451 · TOWNHOMES $442,000 · 1725 sqft
Street locked · 60451 · SINGLE_FAMILY $355,000 · 1820 sqft

Net pro forma

Includes closing costs & 5.17-month carry

Buy closing (2%)$7,890
Holding carry$23,015
All-in capital$516,536
Sell costs (6%)− $20,861
Net proceeds$326,816
Net profit $-62,749
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,141

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: $91,141
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,767 sqft × $3.00) $5,301
Flooring — Hardwood Refinish (1,767 sqft × $4.50) $7,952
Contingency (15%) $11,888

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
1767
Zip
60451

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 · 60451

Street locked · 60451

New Lenox, IL 60451

Ask$514,900
Bid $$389,106
Room~$125,794 over max bid · 24% of ask
WALK Street locked · 60451

Street locked · 60451

New Lenox, IL 60451

Ask$425,000
Bid $$304,197
Room~$120,803 over max bid · 28% of ask
WALK Street locked · 60451

Street locked · 60451

New Lenox, IL 60451

Ask$575,000
Bid $$439,476
Room~$135,524 over max bid · 24% of ask
WALK Street locked · 60451

Street locked · 60451

New Lenox, IL 60451

Ask$419,490
Bid $$302,091
Room~$117,399 over max bid · 28% of ask
WALK Street locked · 60451

Street locked · 60451

New Lenox, IL 60451

Ask$567,140
Bid $$433,407
Room~$133,733 over max bid · 24% of ask
← Bid/Pass Tape