Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21771 | $800,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$800,000
$201/sqft
Bid $
$639,702
Max bid / MAO
Room
~$160,298 over max bid · 20% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$110,150
$28/sqft
ARV
$882,833

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 $ $639,702 · Ask $800,000

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 sqft3971 sqft
ARV$882,833
List− $800,000
Rehab− $110,150
Gross profit$-27,317

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 21771

Street locked · 21771 · SINGLE_FAMILY $880,000 · 4012 sqft
Street locked · 21771 · SINGLE_FAMILY $1,085,000 · 3916 sqft
Street locked · 21771 · SINGLE_FAMILY $799,900 · 4206 sqft

Net pro forma

Includes closing costs & 2.75-month carry

Buy closing (2%)$16,000
Holding carry$22,943
All-in capital$949,093
Sell costs (6%)− $52,970
Net proceeds$829,863
Net profit $-50,482
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $110,150

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: $110,150
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (3,971 sqft × $3.00) $11,913
Flooring — Hardwood Refinish (3,971 sqft × $4.50) $17,870
Contingency (15%) $14,367

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
5.0
Sqft
3971
Zip
21771

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 · 21771

Street locked · 21771

Mount Airy, MD 21771

Ask$595,900
Bid $$465,749
Room~$130,151 over max bid · 22% of ask
WALK Street locked · 21771

Street locked · 21771

Mount Airy, MD 21771

Ask$499,900
Bid $$374,030
Room~$125,870 over max bid · 25% of ask
WALK Street locked · 21771

Street locked · 21771

Mount Airy, MD 21771

Ask$599,000
Bid $$467,107
Room~$131,893 over max bid · 22% of ask
WALK Street locked · 21771

Street locked · 21771

Mount Airy, MD 21771

Ask$695,000
Bid $$547,876
Room~$147,124 over max bid · 21% of ask
WALK Street locked · 21771

Street locked · 21771

Mount Airy, MD 21771

Ask$699,000
Bid $$555,233
Room~$143,767 over max bid · 21% of ask
← Bid/Pass Tape