Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 43221 | $535,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$535,000
$310/sqft
Bid $
$411,029
Max bid / MAO
Room
~$123,971 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,770
$53/sqft
ARV
$417,206

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 $ $411,029 · Ask $535,000

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 sqft1724 sqft
ARV$417,206
List− $535,000
Rehab− $90,770
Gross profit$-208,564

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 43221

Street locked · 43221 · SINGLE_FAMILY $525,000 · 1724 sqft
Street locked · 43221 · SINGLE_FAMILY $505,000 · 1695 sqft
Street locked · 43221 · CONDOS $315,000 · 1676 sqft

Net pro forma

Includes closing costs & 2.7-month carry

Buy closing (2%)$10,700
Holding carry$15,488
All-in capital$651,958
Sell costs (6%)− $25,032
Net proceeds$392,173
Net profit $-51,346
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,770

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: $90,770
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,724 sqft × $3.00) $5,172
Flooring — Hardwood Refinish (1,724 sqft × $4.50) $7,758
Contingency (15%) $11,840

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
3
Baths
2.0
Sqft
1724
Zip
43221

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 · 43221

Street locked · 43221

Columbus, OH 43221

Ask$490,000
Bid $$368,228
Room~$121,772 over max bid · 25% of ask
WALK Street locked · 43221

Street locked · 43221

Columbus, OH 43221

Ask$425,000
Bid $$309,524
Room~$115,476 over max bid · 27% of ask
WALK Street locked · 43221

Street locked · 43221

Columbus, OH 43221

Ask$365,000
Bid $$250,555
Room~$114,445 over max bid · 31% of ask
WALK Street locked · 43221

Street locked · 43221

Columbus, OH 43221

Ask$449,900
Bid $$328,889
Room~$121,011 over max bid · 27% of ask
WALK Street locked · 43221

Street locked · 43221

Columbus, OH 43221

Ask$194,000
Bid $$97,162
Room~$96,838 over max bid · 50% of ask
← Bid/Pass Tape