Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21009 | $319,990 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$319,990
$190/sqft
Bid $
$210,442
Max bid / MAO
Room
~$109,548 over max bid · 34% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$90,398
$54/sqft
ARV
$281,320

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 $ $210,442 · Ask $319,990

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 sqft1681 sqft
ARV$281,320
List− $319,990
Rehab− $90,398
Gross profit$-129,068

Contextual market baseline

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

Street locked · 21009 · TOWNHOMES $338,000 · 1640 sqft
Street locked · 21009 · SINGLE_FAMILY $450,000 · 1618 sqft
Street locked · 21009 · TOWNHOMES $315,000 · 1595 sqft

Net pro forma

Includes closing costs & 2.96-month carry

Buy closing (2%)$6,400
Holding carry$11,135
All-in capital$427,923
Sell costs (6%)− $16,879
Net proceeds$264,440
Net profit $-67,829
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $90,398

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: $90,398
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,681 sqft × $3.00) $5,043
Flooring — Hardwood Refinish (1,681 sqft × $4.50) $7,564
Contingency (15%) $11,791

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
3.0
Sqft
1681
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$525,000
Bid $$394,910
Room~$130,090 over max bid · 25% 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
← Bid/Pass Tape