Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21222 | $439,900 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$439,900
$126/sqft
Bid $
$307,282
Max bid / MAO
Room
~$132,618 over max bid · 30% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$105,932
$30/sqft
ARV
$566,531

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 $ $307,282 · Ask $439,900

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 sqft3482 sqft
ARV$566,531
List− $439,900
Rehab− $105,932
Gross profit$20,699

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21222

Street locked · 21222 · SINGLE_FAMILY $357,000 · 2472 sqft
Street locked · 21222 · TOWNHOMES $500,000 · 2310 sqft
Street locked · 21222 · SINGLE_FAMILY $310,000 · 2304 sqft

Net pro forma

Includes closing costs & 3.5-month carry

Buy closing (2%)$8,798
Holding carry$17,512
All-in capital$572,142
Sell costs (6%)− $33,992
Net proceeds$532,539
Net profit $-74,392
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $105,932

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: $105,932
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,482 sqft × $3.00) $10,446
Flooring — Hardwood Refinish (3,482 sqft × $4.50) $15,669
Contingency (15%) $13,817

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
3482
Zip
21222

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 · 21222

Street locked · 21222

Baltimore, MD 21222

Ask$210,000
Bid $$113,199
Room~$96,801 over max bid · 46% of ask
WALK Street locked · 21222

Street locked · 21222

Baltimore, MD 21222

Ask$449,990
Bid $$328,060
Room~$121,930 over max bid · 27% of ask
WALK Street locked · 21222

Street locked · 21222

Baltimore, MD 21222

Ask$474,990
Bid $$350,910
Room~$124,080 over max bid · 26% of ask
WALK Street locked · 21222

Street locked · 21222

Baltimore, MD 21222

Ask$462,990
Bid $$339,990
Room~$123,000 over max bid · 27% of ask
WALK Street locked · 21222

Street locked · 21222

Baltimore, MD 21222

Ask$354,900
Bid $$243,754
Room~$111,146 over max bid · 31% of ask
← Bid/Pass Tape