Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 22003 | $739,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$739,000
$372/sqft
Bid $
$550,108
Max bid / MAO
Room
~$188,892 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$93,020
$47/sqft
ARV
$636,582

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 $ $550,108 · Ask $739,000

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 sqft1985 sqft
ARV$636,582
List− $739,000
Rehab− $93,020
Gross profit$-195,438

Contextual market baseline

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

Street locked · 22003 · TOWNHOMES $638,500 · 2026 sqft
Street locked · 22003 · SINGLE_FAMILY $795,000 · 2178 sqft
Street locked · 22003 · SINGLE_FAMILY $885,000 · 2302 sqft

Net pro forma

Includes closing costs & 2.73-month carry

Buy closing (2%)$14,780
Holding carry$20,821
All-in capital$867,621
Sell costs (6%)− $38,195
Net proceeds$598,387
Net profit $-97,198
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $93,020

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: $93,020
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,985 sqft × $3.00) $5,955
Flooring — Hardwood Refinish (1,985 sqft × $4.50) $8,932
Contingency (15%) $12,133

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
3
Baths
2.0
Sqft
1985
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