Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 23220 | $457,950 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$457,950
$161/sqft
Bid $
$329,588
Max bid / MAO
Room
~$128,362 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$100,387
$35/sqft
ARV
$707,798

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 $ $329,588 · Ask $457,950

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 sqft2839 sqft
ARV$707,798
List− $457,950
Rehab− $100,387
Gross profit$149,461

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 23220

Street locked · 23220 · TOWNHOMES $1,205,000 · 2810 sqft
Street locked · 23220 · SINGLE_FAMILY $930,000 · 2923 sqft
Street locked · 23220 · SINGLE_FAMILY $685,000 · 2752 sqft

Net pro forma

Includes closing costs & 2.93-month carry

Buy closing (2%)$9,159
Holding carry$14,996
All-in capital$582,492
Sell costs (6%)− $42,468
Net proceeds$665,330
Net profit $-67,276
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $100,387

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: $100,387
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,839 sqft × $3.00) $8,517
Flooring — Hardwood Refinish (2,839 sqft × $4.50) $12,776
Contingency (15%) $13,094

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
None
Baths
None
Sqft
2839
Zip
23220

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 · 23220

Street locked · 23220

Richmond, VA 23220

Ask$445,000
Bid $$326,880
Room~$118,120 over max bid · 27% of ask
WALK Street locked · 23220

Street locked · 23220

Richmond, VA 23220

Ask$429,000
Bid $$313,237
Room~$115,763 over max bid · 27% of ask
WALK Street locked · 23220

Street locked · 23220

Richmond, VA 23220

Ask$279,950
Bid $$180,139
Room~$99,811 over max bid · 36% of ask
WALK Street locked · 23220

Street locked · 23220

Richmond, VA 23220

Ask$559,000
Bid $$427,313
Room~$131,687 over max bid · 24% of ask
WALK Street locked · 23220

Street locked · 23220

Richmond, VA 23220

Ask$425,000
Bid $$314,513
Room~$110,487 over max bid · 26% of ask
← Bid/Pass Tape