Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 22192 | $620,000 Flip Analysis — FlipScout
Ask
$620,000
$337/sqft
Bid $
$456,819
Max bid / MAO
Room
~$163,181 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$91,770
$50/sqft
ARV
$413,013

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 $ $456,819 · Ask $620,000

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 sqft1840 sqft
ARV$413,013
List− $620,000
Rehab− $91,770
Gross profit$-298,757

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 22192

Street locked · 22192 · SINGLE_FAMILY $554,000 · 1812 sqft
Street locked · 22192 · SINGLE_FAMILY $595,000 · 1791 sqft
Street locked · 22192 · TOWNHOMES $445,000 · 1920 sqft

Net pro forma

Includes closing costs & 3.12-month carry

Buy closing (2%)$12,400
Holding carry$20,357
All-in capital$744,527
Sell costs (6%)− $24,781
Net proceeds$388,232
Net profit $-85,103
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $91,770

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: $91,770
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,840 sqft × $3.00) $5,520
Flooring — Hardwood Refinish (1,840 sqft × $4.50) $8,280
Contingency (15%) $11,970

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
3/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
2
Baths
2.0
Sqft
1840
Zip
22192

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 · 22192

Street locked · 22192

Woodbridge, VA 22192

Ask$365,000
Bid $$255,535
Room~$109,465 over max bid · 30% of ask
WALK Street locked · 22192

Street locked · 22192

Woodbridge, VA 22192

Ask$447,000
Bid $$331,794
Room~$115,206 over max bid · 26% of ask
WALK Street locked · 22192

Street locked · 22192

Woodbridge, VA 22192

Ask$650,000
Bid $$513,166
Room~$136,834 over max bid · 21% of ask
WALK Street locked · 22192

Street locked · 22192

Woodbridge, VA 22192

Ask$599,900
Bid $$468,372
Room~$131,528 over max bid · 22% of ask
WALK Street locked · 22192

Street locked · 22192

Woodbridge, VA 22192

Ask$269,900
Bid $$169,359
Room~$100,541 over max bid · 37% of ask
← Bid/Pass Tape