Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 22554 | $768,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$768,990
$220/sqft
Bid $
$614,804
Max bid / MAO
Room
~$154,186 over max bid · 20% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$105,984
$30/sqft
ARV
$627,918

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 $ $614,804 · Ask $768,990

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 sqft3488 sqft
ARV$627,918
List− $768,990
Rehab− $105,984
Gross profit$-247,056

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 22554

Street locked · 22554 · SINGLE_FAMILY $605,000 · 3708 sqft
Street locked · 22554 · SINGLE_FAMILY $622,500 · 3750 sqft
Street locked · 22554 · SINGLE_FAMILY $725,000 · 3983 sqft

Net pro forma

Includes closing costs & 3.29-month carry

Buy closing (2%)$15,380
Holding carry$26,388
All-in capital$916,742
Sell costs (6%)− $37,675
Net proceeds$590,243
Net profit $-48,632
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $105,984

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: $105,984
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,488 sqft × $3.00) $10,464
Flooring — Hardwood Refinish (3,488 sqft × $4.50) $15,696
Contingency (15%) $13,824

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
4.0
Sqft
3488
Zip
22554

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 · 22554

Street locked · 22554

Stafford, VA 22554

Ask$275,000
Bid $$213,469
Room~$61,531 over max bid · 22% of ask
WALK Street locked · 22554

Street locked · 22554

Stafford, VA 22554

Ask$589,900
Bid $$460,851
Room~$129,049 over max bid · 22% of ask
WALK Street locked · 22554

Street locked · 22554

Stafford, VA 22554

Ask$599,900
Bid $$461,792
Room~$138,108 over max bid · 23% of ask
WALK Street locked · 22554

Street locked · 22554

Stafford, VA 22554

Ask$784,000
Bid $$626,329
Room~$157,671 over max bid · 20% of ask
WALK Street locked · 22554

Street locked · 22554

Stafford, VA 22554

Ask$790,900
Bid $$638,333
Room~$152,567 over max bid · 19% of ask
← Bid/Pass Tape