Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 43207 | $123,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$123,000
$151/sqft
Bid $
$33,646
Max bid / MAO
Room
~$89,354 over max bid · 73% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$82,938
$102/sqft
ARV
$128,798

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 $ $33,646 · Ask $123,000

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 sqft816 sqft
ARV$128,798
List− $123,000
Rehab− $82,938
Gross profit$-77,140

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 43207

Street locked · 43207 · SINGLE_FAMILY $150,000 · 792 sqft
Street locked · 43207 · SINGLE_FAMILY $85,500 · 863 sqft
Street locked · 43207 · SINGLE_FAMILY $175,000 · 896 sqft

Net pro forma

Includes closing costs & 4.46-month carry

Buy closing (2%)$2,460
Holding carry$8,419
All-in capital$216,817
Sell costs (6%)− $7,728
Net proceeds$121,071
Net profit $-75,612
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $82,938

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: $82,938
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (816 sqft × $3.00) $2,448
Flooring — Hardwood Refinish (816 sqft × $4.50) $3,672
Contingency (15%) $10,818

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
816
Zip
43207

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 · 43207

Street locked · 43207

Columbus, OH 43207

Ask$292,105
Bid $$183,610
Room~$108,495 over max bid · 37% of ask
WALK Street locked · 43207

Street locked · 43207

Columbus, OH 43207

Ask$155,000
Bid $$60,036
Room~$94,964 over max bid · 61% of ask
WALK Street locked · 43207

Street locked · 43207

Columbus, OH 43207

Ask$295,505
Bid $$186,787
Room~$108,718 over max bid · 37% of ask
WALK Street locked · 43207

Street locked · 43207

Columbus, OH 43207

Ask$239,900
Bid $$135,900
Room~$104,000 over max bid · 43% of ask
WALK Street locked · 43207

Street locked · 43207

Columbus, OH 43207

Ask$429,900
Bid $$305,224
Room~$124,676 over max bid · 29% of ask
← Bid/Pass Tape