Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 23228 | $424,950 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$424,950
$198/sqft
Bid $
$304,631
Max bid / MAO
Room
~$120,319 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,384
$44/sqft
ARV
$436,154

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 $ $304,631 · Ask $424,950

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 sqft2143 sqft
ARV$436,154
List− $424,950
Rehab− $94,384
Gross profit$-83,180

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 23228

Street locked · 23228 · SINGLE_FAMILY $460,000 · 2086 sqft
Street locked · 23228 · SINGLE_FAMILY $625,000 · 2010 sqft
Street locked · 23228 · TOWNHOMES $424,900 · 2300 sqft

Net pro forma

Includes closing costs & 3.29-month carry

Buy closing (2%)$8,499
Holding carry$15,662
All-in capital$543,495
Sell costs (6%)− $26,169
Net proceeds$409,985
Net profit $-63,694
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,384

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: $94,384
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,143 sqft × $3.00) $6,429
Flooring — Hardwood Refinish (2,143 sqft × $4.50) $9,644
Contingency (15%) $12,311

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
4
Baths
3.0
Sqft
2143
Zip
23228

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 · 23228

Street locked · 23228

Henrico, VA 23228

Ask$360,000
Bid $$250,583
Room~$109,417 over max bid · 30% of ask
WALK Street locked · 23228

Street locked · 23228

Glen Allen, VA 23228

Ask$384,000
Bid $$263,747
Room~$120,253 over max bid · 31% of ask
WALK Street locked · 23228

Street locked · 23228

Henrico, VA 23228

Ask$389,950
Bid $$269,308
Room~$120,642 over max bid · 31% of ask
WALK Street locked · 23228

Street locked · 23228

Henrico, VA 23228

Ask$339,950
Bid $$230,424
Room~$109,526 over max bid · 32% of ask
WALK Street locked · 23228

Street locked · 23228

Richmond, VA 23228

Ask$299,000
Bid $$189,818
Room~$109,182 over max bid · 37% of ask
← Bid/Pass Tape