Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 43026 | $314,995 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$314,995
$226/sqft
Bid $
$208,217
Max bid / MAO
Room
~$106,778 over max bid · 34% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$87,906
$63/sqft
ARV
$259,678

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 $ $208,217 · Ask $314,995

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 sqft1392 sqft
ARV$259,678
List− $314,995
Rehab− $87,906
Gross profit$-143,223

Contextual market baseline

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

Street locked · 43026 · SINGLE_FAMILY $350,000 · 1440 sqft
Street locked · 43026 · CONDO $320,000 · 1485 sqft
Street locked · 43026 · SINGLE_FAMILY $369,900 · 1547 sqft

Net pro forma

Includes closing costs & 3.33-month carry

Buy closing (2%)$6,300
Holding carry$12,299
All-in capital$421,499
Sell costs (6%)− $15,581
Net proceeds$244,097
Net profit $-65,659
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $87,906

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: $87,906
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,392 sqft × $3.00) $4,176
Flooring — Hardwood Refinish (1,392 sqft × $4.50) $6,264
Contingency (15%) $11,466

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
4
Baths
2.0
Sqft
1392
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