Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 60451 | $524,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$524,990
$220/sqft
Bid $
$396,076
Max bid / MAO
Room
~$128,914 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$96,479
$40/sqft
ARV
$469,472

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 $ $396,076 · Ask $524,990

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 sqft2386 sqft
ARV$469,472
List− $524,990
Rehab− $96,479
Gross profit$-151,997

Contextual market baseline

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

Street locked · 60451 · SINGLE_FAMILY $536,310 · 2386 sqft
Street locked · 60451 · SINGLE_FAMILY $774,808 · 2397 sqft
Street locked · 60451 · SINGLE_FAMILY $520,000 · 2500 sqft

Net pro forma

Includes closing costs & 6.42-month carry

Buy closing (2%)$10,500
Holding carry$36,573
All-in capital$668,542
Sell costs (6%)− $28,168
Net proceeds$441,304
Net profit $-58,000
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $96,479

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: $96,479
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,386 sqft × $3.00) $7,158
Flooring — Hardwood Refinish (2,386 sqft × $4.50) $10,737
Contingency (15%) $12,584

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
4
Baths
3.0
Sqft
2386
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$394,490
Bid $$279,342
Room~$115,148 over max bid · 29% of ask
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
← Bid/Pass Tape