Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 22207 | $539,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$539,900
$558/sqft
Bid $
$325,666
Max bid / MAO
Room
~$214,234 over max bid · 40% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$24,200
$25/sqft
ARV
$457,947

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 $ $325,666 · Ask $539,900

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 sqft968 sqft
ARV$457,947
List− $539,900
Rehab− $24,200
Gross profit$-106,153

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 22207

Street locked · 22207 · CONDOS $415,000 · 938 sqft
Street locked · 22207 · CONDO $565,000 · 1106 sqft
Street locked · 22207 · CONDOS $250,000 · 809 sqft

Net pro forma

Includes closing costs & 4.12-month carry

Buy closing (2%)$10,798
Holding carry$20,390
All-in capital$595,288
Sell costs (6%)− $27,477
Net proceeds$430,471
Net profit $-169,683
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: $24,200
Renovation Budget (estimated) $24,200

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
1
Baths
2.0
Sqft
968
Zip
22207

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 · 22207

Street locked · 22207

Arlington, VA 22207

Ask$260,000
Bid $$160,132
Room~$99,868 over max bid · 38% of ask
WALK Street locked · 22207

Street locked · 22207

Arlington, VA 22207

Ask$260,000
Bid $$162,246
Room~$97,754 over max bid · 38% of ask
WALK Street locked · 22207

Street locked · 22207

Arlington, VA 22207

Ask$224,500
Bid $$129,575
Room~$94,925 over max bid · 42% of ask
WALK Street locked · 22207

Street locked · 22207

Arlington, VA 22207

Ask$200,000
Bid $$105,586
Room~$94,414 over max bid · 47% of ask
WALK Street locked · 22207

Street locked · 22207

Arlington, VA 22207

Ask$228,000
Bid $$132,373
Room~$95,627 over max bid · 42% of ask
← Bid/Pass Tape