Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 45424 | $264,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$264,000
$161/sqft
Bid $
$124,595
Max bid / MAO
Room
~$139,405 over max bid · 53% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$41,100
$25/sqft
ARV
$216,120

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 $ $124,595 · Ask $264,000

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 sqft1644 sqft
ARV$216,120
List− $264,000
Rehab− $41,100
Gross profit$-88,980

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 45424

Street locked · 45424 · SINGLE_FAMILY $215,000 · 1656 sqft
Street locked · 45424 · SINGLE_FAMILY $256,500 · 1688 sqft
Street locked · 45424 · SINGLE_FAMILY $420,000 · 1704 sqft

Net pro forma

Includes closing costs & 3.7-month carry

Buy closing (2%)$5,280
Holding carry$8,954
All-in capital$319,334
Sell costs (6%)− $12,967
Net proceeds$203,153
Net profit $-120,240
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: —

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: $41,100
Renovation Budget (estimated) $41,100

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
40/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
3.0
Sqft
1644
Zip
45424

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 · 45424

Street locked · 45424

Huber Heights, OH 45424

Ask$399,900
Bid $$278,202
Room~$121,698 over max bid · 30% of ask
WALK Street locked · 45424

Street locked · 45424

Dayton, OH 45424

Ask$164,900
Bid $$67,834
Room~$97,066 over max bid · 59% of ask
WALK Street locked · 45424

Street locked · 45424

Huber Heights, OH 45424

Ask$366,900
Bid $$251,139
Room~$115,761 over max bid · 32% of ask
WALK Street locked · 45424

Street locked · 45424

Huber Heights, OH 45424

Ask$242,835
Bid $$139,320
Room~$103,515 over max bid · 43% of ask
WALK Street locked · 45424

Street locked · 45424

Dayton, OH 45424

Ask$250,000
Bid $$146,389
Room~$103,611 over max bid · 41% of ask
← Bid/Pass Tape