Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 43026 | $537,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$537,900
$219/sqft
Bid $
$405,797
Max bid / MAO
Room
~$132,103 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,083
$40/sqft
ARV
$469,428

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 $ $405,797 · Ask $537,900

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 sqft2456 sqft
ARV$469,428
List− $537,900
Rehab− $97,083
Gross profit$-165,555

Contextual market baseline

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

Street locked · 43026 · SINGLE_FAMILY $350,000 · 2432 sqft
Street locked · 43026 · CONDOS $430,000 · 2540 sqft
Street locked · 43026 · CONDOS $486,300 · 2345 sqft

Net pro forma

Includes closing costs & 2.44-month carry

Buy closing (2%)$10,758
Holding carry$14,202
All-in capital$659,943
Sell costs (6%)− $28,166
Net proceeds$441,262
Net profit $-59,723
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $97,083

Renovation budget

Total: $97,083
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,456 sqft × $3.00) $7,368
Flooring — Hardwood Refinish (2,456 sqft × $4.50) $11,052
Contingency (15%) $12,663

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
8/100
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
2456
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