Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 43235 | $619,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$619,900
$220/sqft
Bid $
$481,111
Max bid / MAO
Room
~$138,789 over max bid · 22% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$100,222
$36/sqft
ARV
$557,310

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 $ $481,111 · Ask $619,900

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 sqft2820 sqft
ARV$557,310
List− $619,900
Rehab− $100,222
Gross profit$-162,812

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 43235

Street locked · 43235 · SINGLE_FAMILY $585,000 · 2895 sqft
Street locked · 43235 · SINGLE_FAMILY $799,000 · 2631 sqft
Street locked · 43235 · SINGLE_FAMILY $615,000 · 3058 sqft

Net pro forma

Includes closing costs & 2.84-month carry

Buy closing (2%)$12,398
Holding carry$18,747
All-in capital$751,267
Sell costs (6%)− $33,439
Net proceeds$523,871
Net profit $-54,403
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $100,222

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: $100,222
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,820 sqft × $3.00) $8,460
Flooring — Hardwood Refinish (2,820 sqft × $4.50) $12,690
Contingency (15%) $13,072

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
3
Baths
2.0
Sqft
2820
Zip
43235

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 · 43235

Street locked · 43235

Columbus, OH 43235

Ask$439,900
Bid $$316,600
Room~$123,300 over max bid · 28% of ask
WALK Street locked · 43235

Street locked · 43235

Columbus, OH 43235

Ask$585,000
Bid $$446,700
Room~$138,300 over max bid · 24% of ask
WALK Street locked · 43235

Street locked · 43235

Columbus, OH 43235

Ask$569,900
Bid $$442,945
Room~$126,955 over max bid · 22% of ask
WALK Street locked · 43235

Street locked · 43235

Columbus, OH 43235

Ask$299,800
Bid $$191,106
Room~$108,694 over max bid · 36% of ask
WALK Street locked · 43235

Street locked · 43235

Columbus, OH 43235

Ask$340,000
Bid $$229,912
Room~$110,088 over max bid · 32% of ask
← Bid/Pass Tape