Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 22204 | $435,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$435,900
$439/sqft
Bid $
$324,582
Max bid / MAO
Room
~$111,318 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$84,473
$85/sqft
ARV
$406,643

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 $ $324,582 · Ask $435,900

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 sqft994 sqft
ARV$406,643
List− $435,900
Rehab− $84,473
Gross profit$-113,730

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 22204

Street locked · 22204 · CONDOS $460,000 · 994 sqft
Street locked · 22204 · TOWNHOMES $615,000 · 956 sqft
Street locked · 22204 · CONDOS $295,000 · 927 sqft

Net pro forma

Includes closing costs & 2.64-month carry

Buy closing (2%)$8,718
Holding carry$12,593
All-in capital$541,684
Sell costs (6%)− $24,399
Net proceeds$382,244
Net profit $-52,646
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $84,473

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: $84,473
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (994 sqft × $3.00) $2,982
Flooring — Hardwood Refinish (994 sqft × $4.50) $4,473
Contingency (15%) $11,018

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
2
Baths
1.0
Sqft
994
Zip
22204

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 · 22204

Street locked · 22204

Arlington, VA 22204

Ask$249,000
Bid $$149,141
Room~$99,859 over max bid · 40% of ask
WALK Street locked · 22204

Street locked · 22204

Arlington, VA 22204

Ask$194,900
Bid $$100,296
Room~$94,604 over max bid · 49% of ask
WALK Street locked · 22204

Street locked · 22204

Arlington, VA 22204

Ask$360,000
Bid $$253,940
Room~$106,060 over max bid · 29% of ask
WALK Street locked · 22204

Street locked · 22204

Arlington, VA 22204

Ask$499,000
Bid $$378,686
Room~$120,314 over max bid · 24% of ask
WALK Street locked · 22204

Street locked · 22204

Arlington, VA 22204

Ask$275,000
Bid $$175,470
Room~$99,530 over max bid · 36% of ask
← Bid/Pass Tape