Ask

$245,000

$242/sqft

Bid $

$123,800

Max bid / MAO

Room

~$121,200 over max bid · 49% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$25,325

$25/sqft

ARV

$194,808

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 $ $123,800 · Ask $245,000

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 sqft	1013 sqft
ARV	$194,808
List	− $245,000
Rehab	− $25,325
Gross profit	$-75,518

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 23601

Street locked · 23601 · SINGLE_FAMILY $265,000 · 979 sqft

Street locked · 23601 · SINGLE_FAMILY $228,000 · 873 sqft

Street locked · 23601 · SINGLE_FAMILY $260,000 · 1159 sqft

Net pro forma

Includes closing costs & 4.5-month carry

Buy closing (2%)	$4,900
Holding carry	$10,106
All-in capital	$285,331
Sell costs (6%)	− $11,688
Net proceeds	$183,119
Net profit	$-103,708

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $25,325

Renovation Budget (estimated) $25,325

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

40/100

35% weight

hidden repair risk

100/100

25% weight

neighborhood trajectory

60/100

25% weight

condition

50/100

15% weight

Beds: 3
Baths: 1.0
Sqft: 1013
Zip: 23601

Ask$310,000

Bid $—

Room—

← Bid/Pass Tape