Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 11377 | $623,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4
Ask
$623,000
$780/sqft
Bid $
$441,613
Max bid / MAO
Room
~$181,387 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,792
$104/sqft
ARV
$419,901

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 $ $441,613 · Ask $623,000

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 sqft799 sqft
ARV$419,901
List− $623,000
Rehab− $82,792
Gross profit$-285,891

Contextual market baseline

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

Street locked · 11377 · COOP $495,000 · 800 sqft
Street locked · 11377 · CONDO $720,921 · 843 sqft
Street locked · 11377 · CONDO $712,775 · 869 sqft

Net pro forma

Includes closing costs & 12.0-month carry

Buy closing (2%)$12,460
Holding carry$77,637
All-in capital$795,889
Sell costs (6%)− $25,194
Net proceeds$394,707
Net profit $-107,970
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,792

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: $82,792
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (799 sqft × $3.00) $2,397
Flooring — Hardwood Refinish (799 sqft × $4.50) $3,596
Contingency (15%) $10,799

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.

Beds
2
Baths
2.0
Sqft
799
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

Woodside, NY 11377

Ask$559,000
Bid $$405,116
Room~$153,884 over max bid · 28% of ask
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

Queens, NY 11377

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