Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 65203 | $675,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$675,000
$204/sqft
Bid $
$281,149
Max bid / MAO
Room
~$393,851 over max bid · 58% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,775
$25/sqft
ARV
$474,868

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 $ $281,149 · Ask $675,000

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 sqft3311 sqft
ARV$474,868
List− $675,000
Rehab− $82,775
Gross profit$-282,907

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 65203

Street locked · 65203 · SINGLE_FAMILY $484,900 · 3318 sqft
Street locked · 65203 · SINGLE_FAMILY $444,900 · 3289 sqft
Street locked · 65203 · SINGLE_FAMILY $479,000 · 3183 sqft

Net pro forma

Includes closing costs & 3.88-month carry

Buy closing (2%)$13,500
Holding carry$24,008
All-in capital$795,282
Sell costs (6%)− $28,492
Net proceeds$446,376
Net profit $-355,992
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $82,775
Renovation Budget (estimated) $82,775

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
40/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
5
Baths
3.0
Sqft
3311
Zip
65203

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 · 65203

Street locked · 65203

Columbia, MO 65203

Ask$665,000
Bid $$519,203
Room~$145,797 over max bid · 22% of ask
WALK Street locked · 65203

Street locked · 65203

Columbia, MO 65203

Ask$694,000
Bid $$547,845
Room~$146,155 over max bid · 21% of ask
WALK Street locked · 65203

Street locked · 65203

Columbia, MO 65203

Ask$625,000
Bid $$485,801
Room~$139,199 over max bid · 22% of ask
WALK Street locked · 65203

Street locked · 65203

Columbia, MO 65203

Ask$464,900
Bid $$346,198
Room~$118,702 over max bid · 26% of ask
WALK Street locked · 65203

Street locked · 65203

Columbia, MO 65203

Ask$595,000
Bid $$450,744
Room~$144,256 over max bid · 24% of ask
← Bid/Pass Tape