Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 65203 | $790,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$790,000
$309/sqft
Bid $
$639,133
Max bid / MAO
Room
~$150,867 over max bid · 19% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,980
$38/sqft
ARV
$362,678

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 $ $639,133 · Ask $790,000

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 sqft2560 sqft
ARV$362,678
List− $790,000
Rehab− $97,980
Gross profit$-525,302

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 65203

Street locked · 65203 · SINGLE_FAMILY $320,423 · 2432 sqft
Street locked · 65203 · SINGLE_FAMILY $540,000 · 2705 sqft
Street locked · 65203 · SINGLE_FAMILY $450,000 · 2407 sqft

Net pro forma

Includes closing costs & 2.99-month carry

Buy closing (2%)$15,800
Holding carry$24,338
All-in capital$928,118
Sell costs (6%)− $21,761
Net proceeds$340,918
Net profit $-42,559
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,980

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: $97,980
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,560 sqft × $3.00) $7,680
Flooring — Hardwood Refinish (2,560 sqft × $4.50) $11,520
Contingency (15%) $12,780

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
14/100
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
2560
Zip
65203

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 · 65203

Street locked · 65203

Columbia, MO 65203

Ask$665,000
Bid $$519,203
Room~$145,797 over max bid · 22% of ask
WALK Street locked · 65203

Street locked · 65203

Columbia, MO 65203

Ask$694,000
Bid $$547,845
Room~$146,155 over max bid · 21% of ask
WALK Street locked · 65203

Street locked · 65203

Columbia, MO 65203

Ask$625,000
Bid $$485,801
Room~$139,199 over max bid · 22% of ask
WALK Street locked · 65203

Street locked · 65203

Columbia, MO 65203

Ask$464,900
Bid $$346,198
Room~$118,702 over max bid · 26% of ask
WALK Street locked · 65203

Street locked · 65203

Columbia, MO 65203

Ask$595,000
Bid $$450,744
Room~$144,256 over max bid · 24% of ask
← Bid/Pass Tape