Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 23434 | $487,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$487,900
$224/sqft
Bid $
$363,187
Max bid / MAO
Room
~$124,713 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,668
$44/sqft
ARV
$358,942

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 $ $363,187 · Ask $487,900

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 sqft2176 sqft
ARV$358,942
List− $487,900
Rehab− $94,668
Gross profit$-223,626

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 23434

Street locked · 23434 · SINGLE_FAMILY $435,000 · 2144 sqft
Street locked · 23434 · SINGLE_FAMILY $365,000 · 2126 sqft
Street locked · 23434 · SINGLE_FAMILY $457,500 · 2111 sqft

Net pro forma

Includes closing costs & 4.0-month carry

Buy closing (2%)$9,758
Holding carry$21,361
All-in capital$613,687
Sell costs (6%)− $21,537
Net proceeds$337,406
Net profit $-59,048
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,668

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: $94,668
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,176 sqft × $3.00) $6,528
Flooring — Hardwood Refinish (2,176 sqft × $4.50) $9,792
Contingency (15%) $12,348

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
3.0
Sqft
2176
Zip
23434

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 · 23434

Street locked · 23434

Suffolk, VA 23434

Ask$279,999
Bid $$217,022
Room~$62,977 over max bid · 22% of ask
WALK Street locked · 23434

Street locked · 23434

Suffolk, VA 23434

Ask$474,555
Bid $$350,782
Room~$123,773 over max bid · 26% of ask
WALK Street locked · 23434

Street locked · 23434

Suffolk, VA 23434

Ask$526,105
Bid $$396,602
Room~$129,503 over max bid · 25% of ask
WALK Street locked · 23434

Street locked · 23434

Suffolk, VA 23434

Ask$379,000
Bid $$261,204
Room~$117,796 over max bid · 31% of ask
WALK Street locked · 23434

Street locked · 23434

Suffolk, VA 23434

Ask$420,000
Bid $$291,490
Room~$128,510 over max bid · 31% of ask
← Bid/Pass Tape