Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 45013 | $575,600 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4
Ask
$575,600
$252/sqft
Bid $
$444,273
Max bid / MAO
Room
~$131,327 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,565
$42/sqft
ARV
$349,604

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 $ $444,273 · Ask $575,600

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 sqft2280 sqft
ARV$349,604
List− $575,600
Rehab− $95,565
Gross profit$-321,561

Contextual market baseline

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

Street locked · 45013 · SINGLE_FAMILY $370,000 · 2083 sqft
Street locked · 45013 · CONDOS $293,000 · 2493 sqft
Street locked · 45013 · SINGLE_FAMILY $395,000 · 2535 sqft

Net pro forma

Includes closing costs & 3.74-month carry

Buy closing (2%)$11,512
Holding carry$23,010
All-in capital$705,687
Sell costs (6%)− $20,976
Net proceeds$328,628
Net profit $-53,091
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $95,565

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: $95,565
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,280 sqft × $3.00) $6,840
Flooring — Hardwood Refinish (2,280 sqft × $4.50) $10,260
Contingency (15%) $12,465

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
15/100
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
2280
Zip
45013

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 · 45013

Street locked · 45013

Hamilton, OH 45013

Ask$154,900
Bid $$125,882
RoomARV check required
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
← Bid/Pass Tape