Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 20603 | $474,470 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$474,470
$242/sqft
Bid $
$352,478
Max bid / MAO
Room
~$121,992 over max bid · 26% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$92,788
$47/sqft
ARV
$357,590

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 $ $352,478 · Ask $474,470

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 sqft1958 sqft
ARV$357,590
List− $474,470
Rehab− $92,788
Gross profit$-209,668

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 20603

Street locked · 20603 · SINGLE_FAMILY $415,000 · 1964 sqft
Street locked · 20603 · SINGLE_FAMILY $409,000 · 1970 sqft
Street locked · 20603 · SINGLE_FAMILY $447,908 · 2024 sqft

Net pro forma

Includes closing costs & 3.57-month carry

Buy closing (2%)$9,489
Holding carry$18,564
All-in capital$595,311
Sell costs (6%)− $21,455
Net proceeds$336,134
Net profit $-58,169
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $92,788

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: $92,788
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,958 sqft × $3.00) $5,874
Flooring — Hardwood Refinish (1,958 sqft × $4.50) $8,811
Contingency (15%) $12,103

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
4.0
Sqft
1958
Zip
20603

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 · 20603

Street locked · 20603

Waldorf, MD 20603

Ask$684,990
Bid $$533,877
Room~$151,113 over max bid · 22% of ask
WALK Street locked · 20603

Street locked · 20603

Waldorf, MD 20603

Ask$450,000
Bid $$326,886
Room~$123,114 over max bid · 27% of ask
WALK Street locked · 20603

Street locked · 20603

Waldorf, MD 20603

Ask$539,255
Bid $$408,876
Room~$130,379 over max bid · 24% of ask
WALK Street locked · 20603

Street locked · 20603

Waldorf, MD 20603

Ask$649,999
Bid $$499,399
Room~$150,600 over max bid · 23% of ask
WALK Street locked · 20603

Street locked · 20603

Waldorf, MD 20603

Ask$437,310
Bid $$317,816
Room~$119,494 over max bid · 27% of ask
← Bid/Pass Tape