Ask

$299,900

$156/sqft

Bid $

$189,644

Max bid / MAO

Room

~$110,256 over max bid · 37% of ask

vs max bid

Verdict

WALK

Pass at list

Rehab

$92,460

$48/sqft

ARV

$225,490

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 $ $189,644 · Ask $299,900

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 sqft	1920 sqft
ARV	$225,490
List	− $299,900
Rehab	− $92,460
Gross profit	$-166,870

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 44646

Street locked · 44646 · SINGLE_FAMILY $190,500 · 1797 sqft

Street locked · 44646 · CONDOS $281,000 · 1759 sqft

Street locked · 44646 · SINGLE_FAMILY $168,900 · 2100 sqft

Net pro forma

Includes closing costs & 2.2-month carry

Buy closing (2%)	$5,998
Holding carry	$7,913
All-in capital	$406,271
Sell costs (6%)	− $13,529
Net proceeds	$211,960
Net profit	$-71,525

Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,460

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: $92,460

Kitchen — Full Replacement $48,000

Bathroom — Full Renovation $18,000

Interior Paint (1,920 sqft × $3.00) $5,760

Flooring — Hardwood Refinish (1,920 sqft × $4.50) $8,640

Contingency (15%) $12,060

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: 1920
Zip: 44646

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 · 44646

Massillon, OH 44646

Ask$259,900

Bid $$152,293

Room~$107,607 over max bid · 41% of ask

WALK

Street locked · 44646

Massillon, OH 44646

Ask$154,900

Bid $$55,039

Room~$99,861 over max bid · 64% of ask

WALK

Street locked · 44646

Massillon, OH 44646

Ask$175,000

Bid $$70,095

Room~$104,905 over max bid · 60% of ask

WALK

Street locked · 44646

Massillon, OH 44646

Ask$144,900

Bid $$49,091

Room~$95,809 over max bid · 66% of ask

WALK

Street locked · 44646

Massillon, OH 44646

Ask$195,000

Bid $$94,376

Room~$100,624 over max bid · 52% of ask

← Bid/Pass Tape