Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 11207 | $675,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3
Ask
$675,000
$595/sqft
Bid $
$487,332
Max bid / MAO
Room
~$187,668 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,681
$76/sqft
ARV
$561,832

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 $ $487,332 · Ask $675,000

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 sqft1134 sqft
ARV$561,832
List− $675,000
Rehab− $85,681
Gross profit$-198,849

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 11207

Street locked · 11207 · SINGLE_FAMILY $540,000 · 1131 sqft
Street locked · 11207 · SINGLE_FAMILY $612,000 · 1152 sqft
Street locked · 11207 · CONDO $940,000 · 976 sqft

Net pro forma

Includes closing costs & 7.77-month carry

Buy closing (2%)$13,500
Holding carry$54,180
All-in capital$828,360
Sell costs (6%)− $33,710
Net proceeds$528,122
Net profit $-106,919
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,681

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: $85,681
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,134 sqft × $3.00) $3,402
Flooring — Hardwood Refinish (1,134 sqft × $4.50) $5,103
Contingency (15%) $11,176

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
0/100
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
1134
Zip
11207

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 · 11207

Street locked · 11207

Brooklyn, NY 11207

Ask$350,000
Bid $$245,127
Room~$104,873 over max bid · 30% of ask
WALK Street locked · 11207

Street locked · 11207

Brooklyn, NY 11207

Ask$304,900
Bid $$204,972
Room~$99,928 over max bid · 33% of ask
WALK Street locked · 11207

Street locked · 11207

Brooklyn, NY 11207

Ask$425,000
Bid $$315,325
Room~$109,675 over max bid · 26% of ask
WALK Street locked · 11207

Street locked · 11207

Brooklyn, NY 11207

Ask$250,000
Bid $$153,847
Room~$96,153 over max bid · 38% of ask
WALK Street locked · 11207

Street locked · 11207

Brooklyn, NY 11207

Ask$359,000
Bid $$254,283
Room~$104,717 over max bid · 29% of ask
← Bid/Pass Tape