Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 43224 | $124,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$124,900
$151/sqft
Bid $
$35,346
Max bid / MAO
Room
~$89,554 over max bid · 72% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$83,015
$101/sqft
ARV
$155,785

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 $ $35,346 · Ask $124,900

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 sqft825 sqft
ARV$155,785
List− $124,900
Rehab− $83,015
Gross profit$-52,130

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 43224

Street locked · 43224 · SINGLE_FAMILY $192,500 · 925 sqft
Street locked · 43224 · SINGLE_FAMILY $227,500 · 936 sqft
Street locked · 43224 · SINGLE_FAMILY $129,000 · 960 sqft

Net pro forma

Includes closing costs & 3.11-month carry

Buy closing (2%)$2,498
Holding carry$5,927
All-in capital$216,340
Sell costs (6%)− $9,347
Net proceeds$146,438
Net profit $-75,542
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $83,015

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: $83,015
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (825 sqft × $3.00) $2,475
Flooring — Hardwood Refinish (825 sqft × $4.50) $3,712
Contingency (15%) $10,828

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
825
Zip
43224

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 · 43224

Street locked · 43224

Columbus, OH 43224

Ask$90,000
Bid $$343
Room~$89,657 over max bid · 100% of ask
WALK Street locked · 43224

Street locked · 43224

Columbus, OH 43224

Ask$159,900
Bid $$64,168
Room~$95,732 over max bid · 60% of ask
WALK Street locked · 43224

Street locked · 43224

Columbus, OH 43224

Ask$304,900
Bid $$196,287
Room~$108,613 over max bid · 36% of ask
WALK Street locked · 43224

Street locked · 43224

Columbus, OH 43224

Ask$149,000
Bid $$56,474
Room~$92,526 over max bid · 62% of ask
WALK Street locked · 43224

Street locked · 43224

Columbus, OH 43224

Ask$180,000
Bid $$85,701
Room~$94,299 over max bid · 52% of ask
← Bid/Pass Tape