Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 22030 | $475,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$475,000
$347/sqft
Bid $
$357,946
Max bid / MAO
Room
~$117,054 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,716
$64/sqft
ARV
$435,913

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 $ $357,946 · 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 sqft1370 sqft
ARV$435,913
List− $475,000
Rehab− $87,716
Gross profit$-126,803

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 22030

Street locked · 22030 · CONDOS $490,000 · 1331 sqft
Street locked · 22030 · CONDOS $435,000 · 1254 sqft
Street locked · 22030 · CONDOS $465,000 · 1241 sqft

Net pro forma

Includes closing costs & 3.24-month carry

Buy closing (2%)$9,500
Holding carry$16,713
All-in capital$588,929
Sell costs (6%)− $26,155
Net proceeds$409,759
Net profit $-52,913
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,716

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: $87,716
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,370 sqft × $3.00) $4,110
Flooring — Hardwood Refinish (1,370 sqft × $4.50) $6,165
Contingency (15%) $11,441

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
2.0
Sqft
1370
Zip
22030

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 · 22030

Street locked · 22030

Fairfax, VA 22030

Ask$599,000
Bid $$469,915
Room~$129,085 over max bid · 22% of ask
WALK Street locked · 22030

Street locked · 22030

Fairfax, VA 22030

Ask$285,000
Bid $$184,005
Room~$100,995 over max bid · 35% of ask
WALK Street locked · 22030

Street locked · 22030

Fairfax, VA 22030

Ask$459,000
Bid $$344,590
Room~$114,410 over max bid · 25% of ask
WALK Street locked · 22030

Street locked · 22030

Fairfax, VA 22030

Ask$299,000
Bid $$197,089
Room~$101,911 over max bid · 34% of ask
WALK Street locked · 22030

Street locked · 22030

Fairfax, VA 22030

Ask$485,000
Bid $$367,614
Room~$117,386 over max bid · 24% of ask
← Bid/Pass Tape