Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20147 | $519,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$519,900
$349/sqft
Bid $
$391,385
Max bid / MAO
Room
~$128,515 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,760
$60/sqft
ARV
$396,684

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 $ $391,385 · Ask $519,900

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 sqft1491 sqft
ARV$396,684
List− $519,900
Rehab− $88,760
Gross profit$-211,976

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20147

Street locked · 20147 · CONDOS $540,000 · 1500 sqft
Street locked · 20147 · TOWNHOMES $530,000 · 1585 sqft
Street locked · 20147 · CONDOS $410,000 · 1612 sqft

Net pro forma

Includes closing costs & 5.59-month carry

Buy closing (2%)$10,398
Holding carry$31,189
All-in capital$650,247
Sell costs (6%)− $23,801
Net proceeds$372,883
Net profit $-59,510
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $88,760

Renovation budget

Total: $88,760
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,491 sqft × $3.00) $4,473
Flooring — Hardwood Refinish (1,491 sqft × $4.50) $6,710
Contingency (15%) $11,577

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
7/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
2.0
Sqft
1491
Zip
20147

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 20147

Street locked · 20147

Ashburn, VA 20147

Ask$581,300
Bid $$455,334
Room~$125,966 over max bid · 22% of ask
WALK Street locked · 20147

Street locked · 20147

Ashburn, VA 20147

Ask$669,999
Bid $$531,477
Room~$138,522 over max bid · 21% of ask
WALK Street locked · 20147

Street locked · 20147

Ashburn, VA 20147

Ask$679,990
Bid $$539,969
Room~$140,021 over max bid · 21% of ask
WALK Street locked · 20147

Street locked · 20147

Ashburn, VA 20147

Ask$694,999
Bid $$554,843
Room~$140,156 over max bid · 20% of ask
WALK Street locked · 20147

Street locked · 20147

Ashburn, VA 20147

Ask$315,000
Bid $$212,584
Room~$102,416 over max bid · 33% of ask
← Bid/Pass Tape