Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 22003 | $699,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$699,900
$389/sqft
Bid $
$530,007
Max bid / MAO
Room
~$169,893 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,399
$51/sqft
ARV
$585,285

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 $ $530,007 · Ask $699,900

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 sqft1797 sqft
ARV$585,285
List− $699,900
Rehab− $91,399
Gross profit$-206,014

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 22003

Street locked · 22003 · SINGLE_FAMILY $650,000 · 1600 sqft
Street locked · 22003 · CONDOS $410,000 · 1598 sqft
Street locked · 22003 · TOWNHOMES $695,000 · 1592 sqft

Net pro forma

Includes closing costs & 3.63-month carry

Buy closing (2%)$13,998
Holding carry$26,330
All-in capital$831,627
Sell costs (6%)− $35,117
Net proceeds$550,168
Net profit $-80,688
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,399

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: $91,399
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,797 sqft × $3.00) $5,391
Flooring — Hardwood Refinish (1,797 sqft × $4.50) $8,086
Contingency (15%) $11,922

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
4/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
4.0
Sqft
1797
Zip
22003

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 · 22003

Street locked · 22003

Annandale, VA 22003

Ask$257,900
Bid $$158,076
Room~$99,824 over max bid · 39% of ask
WALK Street locked · 22003

Street locked · 22003

Annandale, VA 22003

Ask$269,000
Bid $$169,068
Room~$99,932 over max bid · 37% of ask
WALK Street locked · 22003

Street locked · 22003

Annandale, VA 22003

Ask$380,000
Bid $$271,187
Room~$108,813 over max bid · 29% of ask
WALK Street locked · 22003

Street locked · 22003

Annandale, VA 22003

Ask$335,000
Bid $$227,844
Room~$107,156 over max bid · 32% of ask
WALK Street locked · 22003

Street locked · 22003

Annandale, VA 22003

Ask$251,900
Bid $$155,471
Room~$96,429 over max bid · 38% of ask
← Bid/Pass Tape