Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21771 | $450,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$450,000
$190/sqft
Bid $
$326,167
Max bid / MAO
Room
~$123,833 over max bid · 28% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$96,298
$41/sqft
ARV
$525,787

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 $ $326,167 · Ask $450,000

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 sqft2365 sqft
ARV$525,787
List− $450,000
Rehab− $96,298
Gross profit$-20,511

Contextual market baseline

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

Street locked · 21771 · SINGLE_FAMILY $856,000 · 2368 sqft
Street locked · 21771 · SINGLE_FAMILY $780,000 · 2316 sqft
Street locked · 21771 · SINGLE_FAMILY $640,000 · 2477 sqft

Net pro forma

Includes closing costs & 4.71-month carry

Buy closing (2%)$9,000
Holding carry$23,586
All-in capital$578,884
Sell costs (6%)− $31,547
Net proceeds$494,240
Net profit $-63,696
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $96,298

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: $96,298
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,365 sqft × $3.00) $7,095
Flooring — Hardwood Refinish (2,365 sqft × $4.50) $10,642
Contingency (15%) $12,561

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
4.0
Sqft
2365
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$800,000
Bid $$639,702
Room~$160,298 over max bid · 20% of ask
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
← Bid/Pass Tape