Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 45424 | $314,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$314,900
$143/sqft
Bid $
$201,279
Max bid / MAO
Room
~$113,621 over max bid · 36% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,892
$43/sqft
ARV
$290,342

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 $ $201,279 · Ask $314,900

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 sqft2202 sqft
ARV$290,342
List− $314,900
Rehab− $94,892
Gross profit$-119,450

Contextual market baseline

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

Street locked · 45424 · SINGLE_FAMILY $318,000 · 2146 sqft
Street locked · 45424 · SINGLE_FAMILY $291,000 · 2136 sqft
Street locked · 45424 · SINGLE_FAMILY $307,000 · 2100 sqft

Net pro forma

Includes closing costs & 2.87-month carry

Buy closing (2%)$6,298
Holding carry$10,781
All-in capital$426,871
Sell costs (6%)− $17,421
Net proceeds$272,921
Net profit $-72,848
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,892

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: $94,892
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,202 sqft × $3.00) $6,606
Flooring — Hardwood Refinish (2,202 sqft × $4.50) $9,909
Contingency (15%) $12,377

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
3.0
Sqft
2202
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

Dayton, OH 45424

Ask$164,900
Bid $$67,834
Room~$97,066 over max bid · 59% 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
← Bid/Pass Tape