Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 43026 | $766,855 Flip Analysis — FlipScout
Ask
$766,855
$227/sqft
Bid $
$613,730
Max bid / MAO
Room
~$153,125 over max bid · 20% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$105,044
$31/sqft
ARV
$645,845

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 $ $613,730 · Ask $766,855

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 sqft3379 sqft
ARV$645,845
List− $766,855
Rehab− $105,044
Gross profit$-226,054

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 43026

Street locked · 43026 · SINGLE_FAMILY $649,900 · 3380 sqft
Street locked · 43026 · SINGLE_FAMILY $670,000 · 3492 sqft
Street locked · 43026 · SINGLE_FAMILY $904,499 · 3852 sqft

Net pro forma

Includes closing costs & 5.72-month carry

Buy closing (2%)$15,337
Holding carry$45,717
All-in capital$932,953
Sell costs (6%)− $38,751
Net proceeds$607,094
Net profit $-47,833
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $105,044

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: $105,044
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,379 sqft × $3.00) $10,137
Flooring — Hardwood Refinish (3,379 sqft × $4.50) $15,206
Contingency (15%) $13,701

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
4.0
Sqft
3379
Zip
43026

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

BID TARGET Street locked · 43026

Street locked · 43026

Hilliard, OH 43026

Ask$220,000
Bid $$173,639
Room~$46,361 over max bid · 21% of ask
WALK Street locked · 43026

Street locked · 43026

Hilliard, OH 43026

Ask$689,900
Bid $$545,518
Room~$144,382 over max bid · 21% of ask
WALK Street locked · 43026

Street locked · 43026

Hilliard, OH 43026

Ask$610,000
Bid $$476,931
Room~$133,069 over max bid · 22% of ask
WALK Street locked · 43026

Street locked · 43026

Hilliard, OH 43026

Ask$415,000
Bid $$301,844
Room~$113,156 over max bid · 27% of ask
WALK Street locked · 43026

Street locked · 43026

Hilliard, OH 43026

Ask$435,900
Bid $$313,183
Room~$122,717 over max bid · 28% of ask
← Bid/Pass Tape