Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 43081 | $235,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$235,000
$126/sqft
Bid $
$129,410
Max bid / MAO
Room
~$105,590 over max bid · 45% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,029
$49/sqft
ARV
$292,794

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 $ $129,410 · Ask $235,000

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 sqft1870 sqft
ARV$292,794
List− $235,000
Rehab− $92,029
Gross profit$-34,235

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 43081

Street locked · 43081 · CONDOS $385,900 · 1886 sqft
Street locked · 43081 · SINGLE_FAMILY $260,400 · 1890 sqft
Street locked · 43081 · CONDOS $350,000 · 1893 sqft

Net pro forma

Includes closing costs & 3.61-month carry

Buy closing (2%)$4,700
Holding carry$10,822
All-in capital$342,551
Sell costs (6%)− $17,568
Net proceeds$275,226
Net profit $-76,172
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,029

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: $92,029
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,870 sqft × $3.00) $5,610
Flooring — Hardwood Refinish (1,870 sqft × $4.50) $8,415
Contingency (15%) $12,004

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
3
Baths
3.0
Sqft
1870
Zip
43081

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 · 43081

Street locked · 43081

Westerville, OH 43081

Ask$475,000
Bid $$348,898
Room~$126,102 over max bid · 27% of ask
WALK Street locked · 43081

Street locked · 43081

Westerville, OH 43081

Ask$289,900
Bid $$182,784
Room~$107,116 over max bid · 37% of ask
WALK Street locked · 43081

Street locked · 43081

Westerville, OH 43081

Ask$470,000
Bid $$344,867
Room~$125,133 over max bid · 27% of ask
WALK Street locked · 43081

Street locked · 43081

Westerville, OH 43081

Ask$639,900
Bid $$496,438
Room~$143,462 over max bid · 22% of ask
WALK Street locked · 43081

Street locked · 43081

Westerville, OH 43081

Ask$269,900
Bid $$161,183
Room~$108,717 over max bid · 40% of ask
← Bid/Pass Tape