Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20019 | $560,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$560,000
$205/sqft
Bid $
$425,888
Max bid / MAO
Room
~$134,112 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$99,446
$36/sqft
ARV
$669,901

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 $ $425,888 · Ask $560,000

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 sqft2730 sqft
ARV$669,901
List− $560,000
Rehab− $99,446
Gross profit$10,455

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20019

Street locked · 20019 · MULTI_FAMILY $800,000 · 2800 sqft
Street locked · 20019 · OTHER $625,000 · 2640 sqft
Street locked · 20019 · SINGLE_FAMILY $350,000 · 2439 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$11,200
Holding carry$24,180
All-in capital$694,826
Sell costs (6%)− $40,194
Net proceeds$629,707
Net profit $-58,304
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $99,446

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: $99,446
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,730 sqft × $3.00) $8,190
Flooring — Hardwood Refinish (2,730 sqft × $4.50) $12,285
Contingency (15%) $12,971

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
4.0
Sqft
2730
Zip
20019

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 · 20019

Street locked · 20019

Washington, DC 20019

Ask$599,000
Bid $$465,366
Room~$133,634 over max bid · 22% of ask
WALK Street locked · 20019

Street locked · 20019

Washington, DC 20019

Ask$389,900
Bid $$276,752
Room~$113,148 over max bid · 29% of ask
WALK Street locked · 20019

Street locked · 20019

Washington, DC 20019

Ask$360,000
Bid $$249,873
Room~$110,127 over max bid · 31% of ask
WALK Street locked · 20019

Street locked · 20019

Washington, DC 20019

Ask$429,786
Bid $$320,508
Room~$109,278 over max bid · 25% of ask
WALK Street locked · 20019

Street locked · 20019

Washington, DC 20019

Ask$369,000
Bid $$254,310
Room~$114,690 over max bid · 31% of ask
← Bid/Pass Tape