Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 60451 | $691,540 Flip Analysis — FlipScout
Ask
$691,540
$266/sqft
Bid $
$549,927
Max bid / MAO
Room
~$141,613 over max bid · 20% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$98,325
$38/sqft
ARV
$512,057

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 $ $549,927 · Ask $691,540

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 sqft2600 sqft
ARV$512,057
List− $691,540
Rehab− $98,325
Gross profit$-277,808

Contextual market baseline

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

Street locked · 60451 · SINGLE_FAMILY $440,000 · 2697 sqft
Street locked · 60451 · SINGLE_FAMILY $575,000 · 2700 sqft
Street locked · 60451 · SINGLE_FAMILY $661,798 · 2716 sqft

Net pro forma

Includes closing costs & 8.5-month carry

Buy closing (2%)$13,831
Holding carry$61,544
All-in capital$865,239
Sell costs (6%)− $30,723
Net proceeds$481,334
Net profit $-46,834
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $98,325

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: $98,325
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,600 sqft × $3.00) $7,800
Flooring — Hardwood Refinish (2,600 sqft × $4.50) $11,700
Contingency (15%) $12,825

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
2600
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