Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21009 | $525,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$525,000
$208/sqft
Bid $
$394,910
Max bid / MAO
Room
~$130,090 over max bid · 25% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$97,678
$39/sqft
ARV
$422,565

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 $ $394,910 · Ask $525,000

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 sqft2525 sqft
ARV$422,565
List− $525,000
Rehab− $97,678
Gross profit$-200,113

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21009

Street locked · 21009 · SINGLE_FAMILY $551,000 · 2551 sqft
Street locked · 21009 · SINGLE_FAMILY $495,000 · 2428 sqft
Street locked · 21009 · SINGLE_FAMILY $725,000 · 2424 sqft

Net pro forma

Includes closing costs & 4.91-month carry

Buy closing (2%)$10,500
Holding carry$28,026
All-in capital$661,204
Sell costs (6%)− $25,354
Net proceeds$397,211
Net profit $-59,232
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $97,678

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: $97,678
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,525 sqft × $3.00) $7,575
Flooring — Hardwood Refinish (2,525 sqft × $4.50) $11,362
Contingency (15%) $12,741

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
2525
Zip
21009

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 · 21009

Street locked · 21009

Abingdon, MD 21009

Ask$239,900
Bid $$141,228
Room~$98,672 over max bid · 41% of ask
WALK Street locked · 21009

Street locked · 21009

Abingdon, MD 21009

Ask$385,000
Bid $$273,569
Room~$111,431 over max bid · 29% of ask
WALK Street locked · 21009

Street locked · 21009

Abingdon, MD 21009

Ask$350,000
Bid $$236,722
Room~$113,278 over max bid · 32% of ask
WALK Street locked · 21009

Street locked · 21009

Abingdon, MD 21009

Ask$535,000
Bid $$400,527
Room~$134,473 over max bid · 25% of ask
WALK Street locked · 21009

Street locked · 21009

Abingdon, MD 21009

Ask$355,000
Bid $$236,525
Room~$118,475 over max bid · 33% of ask
← Bid/Pass Tape