Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 43026 | $517,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$517,900
$262/sqft
Bid $
$390,619
Max bid / MAO
Room
~$127,281 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,926
$47/sqft
ARV
$377,300

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 $ $390,619 · Ask $517,900

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 sqft1974 sqft
ARV$377,300
List− $517,900
Rehab− $92,926
Gross profit$-233,526

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 43026

Street locked · 43026 · SINGLE_FAMILY $317,500 · 1960 sqft
Street locked · 43026 · SINGLE_FAMILY $355,000 · 2007 sqft
Street locked · 43026 · CONDOS $568,944 · 2198 sqft

Net pro forma

Includes closing costs & 3.83-month carry

Buy closing (2%)$10,358
Holding carry$21,445
All-in capital$642,629
Sell costs (6%)− $22,638
Net proceeds$354,662
Net profit $-57,695
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $92,926

Renovation budget

Total: $92,926
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,974 sqft × $3.00) $5,922
Flooring — Hardwood Refinish (1,974 sqft × $4.50) $8,883
Contingency (15%) $12,121

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
3
Baths
3.0
Sqft
1974
Zip
43026

Similar flips

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

BID TARGET Street locked · 43026

Street locked · 43026

Hilliard, OH 43026

Ask$220,000
Bid $$173,639
Room~$46,361 over max bid · 21% of ask
WALK Street locked · 43026

Street locked · 43026

Hilliard, OH 43026

Ask$689,900
Bid $$545,518
Room~$144,382 over max bid · 21% of ask
WALK Street locked · 43026

Street locked · 43026

Hilliard, OH 43026

Ask$610,000
Bid $$476,931
Room~$133,069 over max bid · 22% of ask
WALK Street locked · 43026

Street locked · 43026

Hilliard, OH 43026

Ask$415,000
Bid $$301,844
Room~$113,156 over max bid · 27% of ask
WALK Street locked · 43026

Street locked · 43026

Hilliard, OH 43026

Ask$435,900
Bid $$313,183
Room~$122,717 over max bid · 28% of ask
← Bid/Pass Tape