Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 19335 | $673,000 Flip Analysis — FlipScout
Ask
$673,000
$302/sqft
Bid $
$503,398
Max bid / MAO
Room
~$169,602 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$95,134
$43/sqft
ARV
$501,881

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 $ $503,398 · Ask $673,000

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 sqft2230 sqft
ARV$501,881
List− $673,000
Rehab− $95,134
Gross profit$-266,253

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 19335

Street locked · 19335 · SINGLE_FAMILY $639,000 · 2262 sqft
Street locked · 19335 · TOWNHOMES $633,000 · 2269 sqft
Street locked · 19335 · SINGLE_FAMILY $775,000 · 2296 sqft

Net pro forma

Includes closing costs & 4.07-month carry

Buy closing (2%)$13,460
Holding carry$28,658
All-in capital$810,252
Sell costs (6%)− $30,113
Net proceeds$471,768
Net profit $-83,992
Photo triage & rehab band

Condition triage

FlipScout AI Inspector ·

No contractor assessment on file for this listing.

Rehab: $95,134

Renovation budget

Total: $95,134
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,230 sqft × $3.00) $6,690
Flooring — Hardwood Refinish (2,230 sqft × $4.50) $10,035
Contingency (15%) $12,409

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
4/100
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
2230
Zip
19335

Similar flips

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

WALK Street locked · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$594,000
Bid $$458,434
Room~$135,566 over max bid · 23% of ask
WALK Street locked · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$459,990
Bid $$340,594
Room~$119,396 over max bid · 26% of ask
WALK Street locked · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$615,000
Bid $$478,967
Room~$136,033 over max bid · 22% of ask
WALK Street locked · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$593,000
Bid $$461,939
Room~$131,061 over max bid · 22% of ask
WALK Street locked · 19335

Street locked · 19335

Downingtown, PA 19335

Ask$673,000
Bid $$535,559
Room~$137,441 over max bid · 20% of ask
← Bid/Pass Tape