Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20147 | $575,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$575,000
$324/sqft
Bid $
$447,360
Max bid / MAO
Room
~$127,640 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,184
$51/sqft
ARV
$471,445

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 $ $447,360 · Ask $575,000

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 sqft1772 sqft
ARV$471,445
List− $575,000
Rehab− $91,184
Gross profit$-194,739

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20147

Street locked · 20147 · TOWNHOMES $500,000 · 1810 sqft
Street locked · 20147 · TOWNHOMES $600,000 · 1816 sqft
Street locked · 20147 · TOWNHOMES $534,900 · 1720 sqft

Net pro forma

Includes closing costs & 2.52-month carry

Buy closing (2%)$11,500
Holding carry$15,389
All-in capital$693,073
Sell costs (6%)− $28,287
Net proceeds$443,158
Net profit $-49,415
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,184

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: $91,184
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,772 sqft × $3.00) $5,316
Flooring — Hardwood Refinish (1,772 sqft × $4.50) $7,974
Contingency (15%) $11,894

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
14/100
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
1772
Zip
20147

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 · 20147

Street locked · 20147

Ashburn, VA 20147

Ask$581,300
Bid $$455,334
Room~$125,966 over max bid · 22% of ask
WALK Street locked · 20147

Street locked · 20147

Ashburn, VA 20147

Ask$669,999
Bid $$531,477
Room~$138,522 over max bid · 21% of ask
WALK Street locked · 20147

Street locked · 20147

Ashburn, VA 20147

Ask$679,990
Bid $$539,969
Room~$140,021 over max bid · 21% of ask
WALK Street locked · 20147

Street locked · 20147

Ashburn, VA 20147

Ask$694,999
Bid $$554,843
Room~$140,156 over max bid · 20% of ask
WALK Street locked · 20147

Street locked · 20147

Ashburn, VA 20147

Ask$315,000
Bid $$212,584
Room~$102,416 over max bid · 33% of ask
← Bid/Pass Tape