Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21801 | $229,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$229,000
$191/sqft
Bid $
$129,501
Max bid / MAO
Room
~$99,499 over max bid · 43% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$86,216
$72/sqft
ARV
$186,298

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 $ $129,501 · Ask $229,000

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 sqft1196 sqft
ARV$186,298
List− $229,000
Rehab− $86,216
Gross profit$-128,918

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21801

Street locked · 21801 · SINGLE_FAMILY $364,100 · 1195 sqft
Street locked · 21801 · SINGLE_FAMILY $294,000 · 1206 sqft
Street locked · 21801 · SINGLE_FAMILY $200,007 · 1222 sqft

Net pro forma

Includes closing costs & 5.48-month carry

Buy closing (2%)$4,580
Holding carry$15,834
All-in capital$335,630
Sell costs (6%)− $11,178
Net proceeds$175,120
Net profit $-70,667
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $86,216

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: $86,216
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,196 sqft × $3.00) $3,588
Flooring — Hardwood Refinish (1,196 sqft × $4.50) $5,382
Contingency (15%) $11,246

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
1196
Zip
21801

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 · 21801

Street locked · 21801

Salisbury, MD 21801

Ask$279,990
Bid $$174,587
Room~$105,403 over max bid · 38% of ask
WALK Street locked · 21801

Street locked · 21801

Salisbury, MD 21801

Ask$284,999
Bid $$179,945
Room~$105,054 over max bid · 37% of ask
WALK Street locked · 21801

Street locked · 21801

Salisbury, MD 21801

Ask$266,990
Bid $$163,579
Room~$103,411 over max bid · 39% of ask
WALK Street locked · 21801

Street locked · 21801

Salisbury, MD 21801

Ask$289,990
Bid $$185,346
Room~$104,644 over max bid · 36% of ask
WALK Street locked · 21801

Street locked · 21801

Salisbury, MD 21801

Ask$226,900
Bid $$132,113
Room~$94,787 over max bid · 42% of ask
← Bid/Pass Tape