Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20815 | $318,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$318,000
$287/sqft
Bid $
$213,427
Max bid / MAO
Room
~$104,573 over max bid · 33% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$85,456
$77/sqft
ARV
$437,773

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 $ $213,427 · Ask $318,000

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 sqft1108 sqft
ARV$437,773
List− $318,000
Rehab− $85,456
Gross profit$34,317

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20815

Street locked · 20815 · CONDO $610,000 · 1292 sqft
Street locked · 20815 · CONDOS $542,000 · 1310 sqft
Street locked · 20815 · CONDO $355,000 · 1353 sqft

Net pro forma

Includes closing costs & 11.77-month carry

Buy closing (2%)$6,360
Holding carry$43,530
All-in capital$453,346
Sell costs (6%)− $26,266
Net proceeds$411,507
Net profit $-62,905
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $85,456

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: $85,456
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,108 sqft × $3.00) $3,324
Flooring — Hardwood Refinish (1,108 sqft × $4.50) $4,986
Contingency (15%) $11,146

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
1
Baths
2.0
Sqft
1108
Zip
20815

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 · 20815

Street locked · 20815

Chevy Chase, MD 20815

Ask$437,000
Bid $$323,538
Room~$113,462 over max bid · 26% of ask
WALK Street locked · 20815

Street locked · 20815

Chevy Chase, MD 20815

Ask$374,900
Bid $$264,332
Room~$110,568 over max bid · 29% of ask
WALK Street locked · 20815

Street locked · 20815

Chevy Chase, MD 20815

Ask$289,000
Bid $$188,259
Room~$100,741 over max bid · 35% of ask
WALK Street locked · 20815

Street locked · 20815

Chevy Chase, MD 20815

Ask$499,000
Bid $$380,893
Room~$118,107 over max bid · 24% of ask
WALK Street locked · 20815

Street locked · 20815

Chevy Chase, MD 20815

Ask$455,000
Bid $$339,913
Room~$115,087 over max bid · 25% of ask
← Bid/Pass Tape