Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 43228 | $367,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$367,990
$203/sqft
Bid $
$281,733
Max bid / MAO
Room
~$86,257 over max bid · 23% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,520
$51/sqft
ARV
$289,147

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 $ $281,733 · Ask $367,990

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 sqft1811 sqft
ARV$289,147
List− $367,990
Rehab− $91,520
Gross profit$-170,363

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 43228

Street locked · 43228 · CONDOS $370,090 · 1811 sqft
Street locked · 43228 · SINGLE_FAMILY $375,500 · 1906 sqft
Street locked · 43228 · SINGLE_FAMILY $287,000 · 1659 sqft

Net pro forma

Includes closing costs & 7.79-month carry

Buy closing (2%)$7,360
Holding carry$32,813
All-in capital$499,683
Sell costs (6%)− $17,349
Net proceeds$271,798
Net profit $-32,021
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $91,520

Renovation budget

Total: $91,520
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,811 sqft × $3.00) $5,433
Flooring — Hardwood Refinish (1,811 sqft × $4.50) $8,150
Contingency (15%) $11,937

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
4
Baths
3.0
Sqft
1811
Zip
43228

Similar flips

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

WALK Street locked · 43228

Street locked · 43228

Columbus, OH 43228

Ask$339,471
Bid $$260,813
Room~$78,658 over max bid · 23% of ask
WALK Street locked · 43228

Street locked · 43228

Columbus, OH 43228

Ask$339,471
Bid $$260,813
Room~$78,658 over max bid · 23% of ask
WALK Street locked · 43228

Street locked · 43228

Columbus, OH 43228

Ask$435,000
Bid $$311,142
Room~$123,858 over max bid · 28% of ask
WALK Street locked · 43228

Street locked · 43228

Columbus, OH 43228

Ask$149,900
Bid $$57,569
Room~$92,331 over max bid · 62% of ask
WALK Street locked · 43228

Street locked · 43228

Columbus, OH 43228

Ask$255,000
Bid $$144,314
Room~$110,686 over max bid · 43% of ask
← Bid/Pass Tape