Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21212 | $298,500 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$298,500
$142/sqft
Bid $
$186,772
Max bid / MAO
Room
~$111,728 over max bid · 37% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$94,055
$45/sqft
ARV
$351,711

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 $ $186,772 · Ask $298,500

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 sqft2105 sqft
ARV$351,711
List− $298,500
Rehab− $94,055
Gross profit$-40,844

Contextual market baseline

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

Street locked · 21212 · SINGLE_FAMILY $280,000 · 2105 sqft
Street locked · 21212 · SINGLE_FAMILY $739,000 · 2120 sqft
Street locked · 21212 · SINGLE_FAMILY $655,000 · 2172 sqft

Net pro forma

Includes closing costs & 3.53-month carry

Buy closing (2%)$5,970
Holding carry$12,702
All-in capital$411,227
Sell costs (6%)− $21,103
Net proceeds$330,608
Net profit $-73,274
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $94,055

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: $94,055
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,105 sqft × $3.00) $6,315
Flooring — Hardwood Refinish (2,105 sqft × $4.50) $9,472
Contingency (15%) $12,268

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
5
Baths
4.0
Sqft
2105
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