Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 45013 | $154,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$154,900
$189/sqft
Bid $
$125,882
Max bid / MAO
Room
ARV check required
vs max bid
Verdict
WALK
ARV/ask > 1.75× — Need ARV check before CLEARS.
Rehab
$82,972
$101/sqft
ARV
$126,015

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 $ $125,882 · Ask $154,900

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 sqft820 sqft
ARV$126,015
List− $154,900
Rehab− $82,972
Gross profit$-111,857

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 45013

Street locked · 45013 · SINGLE_FAMILY $115,000 · 827 sqft
Street locked · 45013 · SINGLE_FAMILY $182,000 · 732 sqft
Street locked · 45013 · SINGLE_FAMILY $147,500 · 912 sqft

Net pro forma

Includes closing costs & 2.81-month carry

Buy closing (2%)$3,098
Holding carry$6,127
All-in capital$247,097
Sell costs (6%)− $7,561
Net proceeds$118,454
Net profit $2,167
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $82,972

Renovation budget

Total: $82,972
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (820 sqft × $3.00) $2,460
Flooring — Hardwood Refinish (820 sqft × $4.50) $3,690
Contingency (15%) $10,822

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
43/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
1.0
Sqft
820
Zip
45013

Similar flips

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

BID TARGET Street locked · 45013

Street locked · 45013

Hamilton, OH 45013

Ask$193,900
Bid $$154,784
Room~$39,116 over max bid · 20% of ask
BID TARGET Street locked · 45013

Street locked · 45013

Hamilton, OH 45013

Ask$245,000
Bid $$191,555
Room~$53,445 over max bid · 22% of ask
BID TARGET Street locked · 45013

Street locked · 45013

Hamilton, OH 45013

Ask$254,900
Bid $$198,951
Room~$55,949 over max bid · 22% of ask
WALK Street locked · 45013

Street locked · 45013

Hamilton, OH 45013

Ask$347,000
Bid $$266,808
Room~$80,192 over max bid · 23% of ask
WALK Street locked · 45013

Street locked · 45013

Hamilton, OH 45013

Ask$350,000
Bid $$268,978
Room~$81,022 over max bid · 23% of ask
← Bid/Pass Tape