Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 32566 | $503,310 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$503,310
$245/sqft
Bid $
$378,630
Max bid / MAO
Room
~$124,680 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,607
$46/sqft
ARV
$433,052

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 $ $378,630 · Ask $503,310

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 sqft2053 sqft
ARV$433,052
List− $503,310
Rehab− $93,607
Gross profit$-163,865

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 32566

Street locked · 32566 · SINGLE_FAMILY $479,900 · 2043 sqft
Street locked · 32566 · SINGLE_FAMILY $360,000 · 2091 sqft
Street locked · 32566 · SINGLE_FAMILY $439,000 · 1955 sqft

Net pro forma

Includes closing costs & 3.39-month carry

Buy closing (2%)$10,066
Holding carry$18,549
All-in capital$625,532
Sell costs (6%)− $25,983
Net proceeds$407,069
Net profit $-56,748
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,607

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: $93,607
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,053 sqft × $3.00) $6,159
Flooring — Hardwood Refinish (2,053 sqft × $4.50) $9,238
Contingency (15%) $12,210

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
2.0
Sqft
2053
Zip
32566

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 · 32566

Street locked · 32566

Navarre, FL 32566

Ask$375,000
Bid $$261,153
Room~$113,847 over max bid · 30% of ask
WALK Street locked · 32566

Street locked · 32566

Navarre, FL 32566

Ask$481,900
Bid $$356,565
Room~$125,335 over max bid · 26% of ask
WALK Street locked · 32566

Street locked · 32566

Navarre, FL 32566

Ask$284,900
Bid $$179,608
Room~$105,292 over max bid · 37% of ask
WALK Street locked · 32566

Street locked · 32566

Navarre, FL 32566

Ask$544,900
Bid $$413,864
Room~$131,036 over max bid · 24% of ask
WALK Street locked · 32566

Street locked · 32566

Navarre, FL 32566

Ask$482,000
Bid $$357,462
Room~$124,538 over max bid · 26% of ask
← Bid/Pass Tape