Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 11377 | $627,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$627,000
$601/sqft
Bid $
$447,087
Max bid / MAO
Room
~$179,913 over max bid · 29% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,896
$81/sqft
ARV
$563,911

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 $ $447,087 · Ask $627,000

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 sqft1043 sqft
ARV$563,911
List− $627,000
Rehab− $84,896
Gross profit$-147,985

Contextual market baseline

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

Street locked · 11377 · SINGLE_FAMILY $815,000 · 1080 sqft
Street locked · 11377 · SINGLE_FAMILY $853,000 · 1080 sqft
Street locked · 11377 · CONDO $755,000 · 886 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$12,540
Holding carry$26,103
All-in capital$750,539
Sell costs (6%)− $33,835
Net proceeds$530,076
Net profit $-105,239
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,896

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: $84,896
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,043 sqft × $3.00) $3,129
Flooring — Hardwood Refinish (1,043 sqft × $4.50) $4,694
Contingency (15%) $11,073

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
2
Baths
2.0
Sqft
1043
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$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