Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 21771 | $550,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$550,000
$198/sqft
Bid $
$416,119
Max bid / MAO
Room
~$133,881 over max bid · 24% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$99,878
$36/sqft
ARV
$618,050

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 $ $416,119 · Ask $550,000

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 sqft2780 sqft
ARV$618,050
List− $550,000
Rehab− $99,878
Gross profit$-31,828

Contextual market baseline

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

Street locked · 21771 · SINGLE_FAMILY $515,000 · 2907 sqft
Street locked · 21771 · SINGLE_FAMILY $920,000 · 2651 sqft
Street locked · 21771 · SINGLE_FAMILY $535,000 · 2650 sqft

Net pro forma

Includes closing costs & 4.34-month carry

Buy closing (2%)$11,000
Holding carry$25,854
All-in capital$686,732
Sell costs (6%)− $37,083
Net proceeds$580,967
Net profit $-59,533
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $99,878

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: $99,878
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (2,780 sqft × $3.00) $8,340
Flooring — Hardwood Refinish (2,780 sqft × $4.50) $12,510
Contingency (15%) $13,028

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
2.0
Sqft
2780
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