Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 11377 | $559,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$559,000
$851/sqft
Bid $
$405,116
Max bid / MAO
Room
~$153,884 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$81,566
$124/sqft
ARV
$355,215

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 $ $405,116 · Ask $559,000

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 sqft657 sqft
ARV$355,215
List− $559,000
Rehab− $81,566
Gross profit$-285,351

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 11377

Street locked · 11377 · CONDO $370,000 · 571 sqft
Street locked · 11377 · COOP $495,000 · 800 sqft
Street locked · 11377 · COOP $257,500 · 500 sqft

Net pro forma

Includes closing costs & 9.38-month carry

Buy closing (2%)$11,180
Holding carry$55,078
All-in capital$706,824
Sell costs (6%)− $21,313
Net proceeds$333,902
Net profit $-85,061
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $81,566

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: $81,566
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (657 sqft × $3.00) $1,971
Flooring — Hardwood Refinish (657 sqft × $4.50) $2,956
Contingency (15%) $10,639

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
2/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
1
Baths
1.0
Sqft
657
Zip
11377

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 · 11377

Street locked · 11377

Queens, NY 11377

Ask$640,000
Bid $$464,062
Room~$175,938 over max bid · 27% of ask
WALK Street locked · 11377

Street locked · 11377

Woodside, NY 11377

Ask$627,000
Bid $$447,087
Room~$179,913 over max bid · 29% of ask
WALK Street locked · 11377

Street locked · 11377

Woodside, NY 11377

Ask$656,000
Bid $$470,034
Room~$185,966 over max bid · 28% of ask
WALK Street locked · 11377

Street locked · 11377

Woodside, NY 11377

Ask$623,000
Bid $$441,613
Room~$181,387 over max bid · 29% of ask
WALK Street locked · 11377

Street locked · 11377

Queens, NY 11377

Ask$737,000
Bid $$534,439
Room~$202,561 over max bid · 27% of ask
← Bid/Pass Tape