Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21212 | $199,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$199,500
$137/sqft
Bid $
$99,766
Max bid / MAO
Room
~$99,734 over max bid · 50% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,424
$61/sqft
ARV
$254,787

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 $ $99,766 · Ask $199,500

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 sqft1452 sqft
ARV$254,787
List− $199,500
Rehab− $88,424
Gross profit$-33,137

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21212

Street locked · 21212 · TOWNHOMES $245,000 · 1500 sqft
Street locked · 21212 · TOWNHOMES $415,000 · 1515 sqft
Street locked · 21212 · SINGLE_FAMILY $537,500 · 1516 sqft

Net pro forma

Includes closing costs & 3.08-month carry

Buy closing (2%)$3,990
Holding carry$8,129
All-in capital$300,043
Sell costs (6%)− $15,287
Net proceeds$239,500
Net profit $-75,251
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,424

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: $88,424
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,452 sqft × $3.00) $4,356
Flooring — Hardwood Refinish (1,452 sqft × $4.50) $6,534
Contingency (15%) $11,534

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
2.0
Sqft
1452
Zip
21212

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 · 21212

Street locked · 21212

Baltimore, MD 21212

Ask$150,000
Bid $$53,867
Room~$96,133 over max bid · 64% of ask
WALK Street locked · 21212

Street locked · 21212

Baltimore, MD 21212

Ask$450,000
Bid $$332,957
Room~$117,043 over max bid · 26% of ask
WALK Street locked · 21212

Street locked · 21212

Baltimore, MD 21212

Ask$374,900
Bid $$263,165
Room~$111,735 over max bid · 30% of ask
WALK Street locked · 21212

Street locked · 21212

Baltimore, MD 21212

Ask$104,900
Bid $$11,961
Room~$92,939 over max bid · 89% of ask
WALK Street locked · 21212

Street locked · 21212

Baltimore, MD 21212

Ask$84,200
Bid $$0
Room~$84,200 over max bid · 100% of ask
← Bid/Pass Tape