Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 32506 | $230,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$230,000
$154/sqft
Bid $
$127,900
Max bid / MAO
Room
~$102,100 over max bid · 44% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,803
$59/sqft
ARV
$217,517

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 $ $127,900 · Ask $230,000

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 sqft1496 sqft
ARV$217,517
List− $230,000
Rehab− $88,803
Gross profit$-101,286

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 32506

Street locked · 32506 · SINGLE_FAMILY $295,000 · 1538 sqft
Street locked · 32506 · SINGLE_FAMILY $225,000 · 1446 sqft
Street locked · 32506 · SINGLE_FAMILY $257,500 · 1431 sqft

Net pro forma

Includes closing costs & 2.88-month carry

Buy closing (2%)$4,600
Holding carry$8,416
All-in capital$331,819
Sell costs (6%)− $13,051
Net proceeds$204,466
Net profit $-73,248
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,803

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: $88,803
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,496 sqft × $3.00) $4,488
Flooring — Hardwood Refinish (1,496 sqft × $4.50) $6,732
Contingency (15%) $11,583

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
2.0
Sqft
1496
Zip
32506

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 · 32506

Street locked · 32506

Pensacola, FL 32506

Ask$399,900
Bid $$281,449
Room~$118,451 over max bid · 30% of ask
WALK Street locked · 32506

Street locked · 32506

Pensacola, FL 32506

Ask$375,000
Bid $$258,497
Room~$116,503 over max bid · 31% of ask
WALK Street locked · 32506

Street locked · 32506

Pensacola, FL 32506

Ask$304,025
Bid $$198,598
Room~$105,427 over max bid · 35% of ask
WALK Street locked · 32506

Street locked · 32506

Pensacola, FL 32506

Ask$349,900
Bid $$239,825
Room~$110,075 over max bid · 31% of ask
WALK Street locked · 32506

Street locked · 32506

Pensacola, FL 32506

Ask$302,025
Bid $$196,729
Room~$105,296 over max bid · 35% of ask
← Bid/Pass Tape