Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 22043 | $775,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$775,000
$877/sqft
Bid $
$248,949
Max bid / MAO
Room
~$526,051 over max bid · 68% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$22,100
$25/sqft
ARV
$354,696

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 $ $248,949 · Ask $775,000

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 sqft884 sqft
ARV$354,696
List− $775,000
Rehab− $22,100
Gross profit$-442,404

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 22043

Street locked · 22043 · SINGLE_FAMILY $895,705 · 884 sqft
Street locked · 22043 · CONDO $485,000 · 961 sqft
Street locked · 22043 · CONDOS $242,500 · 806 sqft

Net pro forma

Includes closing costs & 4.73-month carry

Buy closing (2%)$15,500
Holding carry$33,603
All-in capital$846,203
Sell costs (6%)− $21,282
Net proceeds$333,414
Net profit $-509,032
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: $22,100
Renovation Budget (estimated) $22,100

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
884
Zip
22043

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

Skip Street locked · 22043

Street locked · 22043

Falls Church, VA 22043

Ask$235,000
Bid $—
Room—
Skip Street locked · 22043

Street locked · 22043

Falls Church, VA 22043

Ask$385,000
Bid $—
Room—
Skip Street locked · 22043

Street locked · 22043

Falls Church, VA 22043

Ask$799,000
Bid $—
Room—
Skip Street locked · 22043

Street locked · 22043

Falls Church, VA 22043

Ask$519,900
Bid $—
Room—
Skip Street locked · 22043

Street locked · 22043

Falls Church, VA 22043

Ask$795,000
Bid $—
Room—
← Bid/Pass Tape