Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 22407 | $775,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$775,000
$210/sqft
Bid $
$618,662
Max bid / MAO
Room
~$156,338 over max bid · 20% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$107,778
$29/sqft
ARV
$749,641

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 $ $618,662 · Ask $775,000

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 sqft3696 sqft
ARV$749,641
List− $775,000
Rehab− $107,778
Gross profit$-133,137

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 22407

Street locked · 22407 · SINGLE_FAMILY $775,000 · 3696 sqft
Street locked · 22407 · SINGLE_FAMILY $590,000 · 3672 sqft
Street locked · 22407 · SINGLE_FAMILY $565,000 · 3641 sqft

Net pro forma

Includes closing costs & 4.8-month carry

Buy closing (2%)$15,500
Holding carry$38,842
All-in capital$937,120
Sell costs (6%)− $44,978
Net proceeds$704,663
Net profit $-50,005
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $107,778

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: $107,778
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,696 sqft × $3.00) $11,088
Flooring — Hardwood Refinish (3,696 sqft × $4.50) $16,632
Contingency (15%) $14,058

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
4
Baths
3.0
Sqft
3696
Zip
22407

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 · 22407

Street locked · 22407

Fredericksburg, VA 22407

Ask$515,000
Bid $$391,965
Room~$123,035 over max bid · 24% of ask
WALK Street locked · 22407

Street locked · 22407

Fredericksburg, VA 22407

Ask$525,000
Bid $$400,965
Room~$124,035 over max bid · 24% of ask
WALK Street locked · 22407

Street locked · 22407

Fredericksburg, VA 22407

Ask$694,990
Bid $$551,730
Room~$143,260 over max bid · 21% of ask
WALK Street locked · 22407

Street locked · 22407

Fredericksburg, VA 22407

Ask$500,000
Bid $$369,312
Room~$130,688 over max bid · 26% of ask
WALK Street locked · 22407

Street locked · 22407

Fredericksburg, VA 22407

Ask$649,990
Bid $$504,033
Room~$145,957 over max bid · 22% of ask
← Bid/Pass Tape