Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20009 | $475,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$475,000
$491/sqft
Bid $
$361,353
Max bid / MAO
Room
~$113,647 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,241
$87/sqft
ARV
$572,894

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 $ $361,353 · Ask $475,000

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 sqft967 sqft
ARV$572,894
List− $475,000
Rehab− $84,241
Gross profit$13,653

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20009

Street locked · 20009 · CONDOS $535,000 · 962 sqft
Street locked · 20009 · CONDOS $550,000 · 957 sqft
Street locked · 20009 · CONDOS $692,604 · 987 sqft

Net pro forma

Includes closing costs & 5.03-month carry

Buy closing (2%)$9,500
Holding carry$25,786
All-in capital$594,527
Sell costs (6%)− $34,374
Net proceeds$538,521
Net profit $-49,341
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,241

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: $84,241
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (967 sqft × $3.00) $2,901
Flooring — Hardwood Refinish (967 sqft × $4.50) $4,352
Contingency (15%) $10,988

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
2
Baths
2.0
Sqft
967
Zip
20009

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 · 20009

Street locked · 20009

Washington, DC 20009

Ask$349,500
Bid $$246,740
Room~$102,760 over max bid · 29% of ask
WALK Street locked · 20009

Street locked · 20009

Washington, DC 20009

Ask$525,000
Bid $$402,788
Room~$122,212 over max bid · 23% of ask
WALK Street locked · 20009

Street locked · 20009

Washington, DC 20009

Ask$650,000
Bid $$476,547
Room~$173,453 over max bid · 27% of ask
WALK Street locked · 20009

Street locked · 20009

Washington, DC 20009

Ask$645,000
Bid $$473,204
Room~$171,796 over max bid · 27% of ask
WALK Street locked · 20009

Street locked · 20009

Washington, DC 20009

Ask$599,900
Bid $$433,808
Room~$166,092 over max bid · 28% of ask
← Bid/Pass Tape