Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 45424 | $164,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$164,900
$117/sqft
Bid $
$67,834
Max bid / MAO
Room
~$97,066 over max bid · 59% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,010
$63/sqft
ARV
$185,123

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 $ $67,834 · Ask $164,900

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 sqft1404 sqft
ARV$185,123
List− $164,900
Rehab− $88,010
Gross profit$-67,787

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 45424

Street locked · 45424 · SINGLE_FAMILY $185,000 · 1404 sqft
Street locked · 45424 · SINGLE_FAMILY $220,000 · 1404 sqft
Street locked · 45424 · SINGLE_FAMILY $260,000 · 1440 sqft

Net pro forma

Includes closing costs & 2.78-month carry

Buy closing (2%)$3,298
Holding carry$6,445
All-in capital$262,653
Sell costs (6%)− $11,107
Net proceeds$174,015
Net profit $-77,540
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,010

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: $88,010
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,404 sqft × $3.00) $4,212
Flooring — Hardwood Refinish (1,404 sqft × $4.50) $6,318
Contingency (15%) $11,480

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
4
Baths
2.0
Sqft
1404
Zip
45424

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 · 45424

Street locked · 45424

Huber Heights, OH 45424

Ask$399,900
Bid $$278,202
Room~$121,698 over max bid · 30% of ask
WALK Street locked · 45424

Street locked · 45424

Huber Heights, OH 45424

Ask$366,900
Bid $$251,139
Room~$115,761 over max bid · 32% of ask
WALK Street locked · 45424

Street locked · 45424

Huber Heights, OH 45424

Ask$242,835
Bid $$139,320
Room~$103,515 over max bid · 43% of ask
WALK Street locked · 45424

Street locked · 45424

Dayton, OH 45424

Ask$250,000
Bid $$146,389
Room~$103,611 over max bid · 41% of ask
WALK Street locked · 45424

Street locked · 45424

Dayton, OH 45424

Ask$317,500
Bid $$204,182
Room~$113,318 over max bid · 36% of ask
← Bid/Pass Tape