Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20002 | $400,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$400,000
$530/sqft
Bid $
$293,059
Max bid / MAO
Room
~$106,941 over max bid · 27% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,403
$109/sqft
ARV
$379,013

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 $ $293,059 · Ask $400,000

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 sqft754 sqft
ARV$379,013
List− $400,000
Rehab− $82,403
Gross profit$-103,390

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20002

Street locked · 20002 · TOWNHOMES $615,000 · 768 sqft
Street locked · 20002 · CONDOS $395,000 · 783 sqft
Street locked · 20002 · TOWNHOMES $434,000 · 840 sqft

Net pro forma

Includes closing costs & 3.93-month carry

Buy closing (2%)$8,000
Holding carry$17,379
All-in capital$507,782
Sell costs (6%)− $22,741
Net proceeds$356,272
Net profit $-53,334
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,403

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: $82,403
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (754 sqft × $3.00) $2,262
Flooring — Hardwood Refinish (754 sqft × $4.50) $3,393
Contingency (15%) $10,748

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
1.0
Sqft
754
Zip
20002

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 · 20002

Street locked · 20002

Washington, DC 20002

Ask$499,900
Bid $$382,233
Room~$117,667 over max bid · 24% of ask
WALK Street locked · 20002

Street locked · 20002

Washington, DC 20002

Ask$434,900
Bid $$325,795
Room~$109,105 over max bid · 25% of ask
WALK Street locked · 20002

Street locked · 20002

Washington, DC 20002

Ask$355,999
Bid $$252,763
Room~$103,236 over max bid · 29% of ask
WALK Street locked · 20002

Street locked · 20002

Washington, DC 20002

Ask$399,900
Bid $$294,183
Room~$105,717 over max bid · 26% of ask
WALK Street locked · 20002

Street locked · 20002

Washington, DC 20002

Ask$475,000
Bid $$361,294
Room~$113,706 over max bid · 24% of ask
← Bid/Pass Tape